{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Control","Input","Output","Output by Measure","Calcs","GasCalcs","1stStart","1stEnd","2ndStart","2ndEnd","Loads","Export","CostG","CostE","Rates","PolicyManual","Notes"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":31,"comments":3,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":6,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Control","index":0,"n_rows":15,"n_cols":6,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Overwrite OUTPUTs",true]
[null,null,"SDG&E_EUL",false]
[null,null,"PGE_Quarterly",true]
[null,null,"InRows",1000]
[null,null,"MasterRows",1000]
[null,null,"File Suffix",-1]
[]
[]
[]
[null,null,"# of Files",3,"NumFiles"]
[null,null,"Export Directory Path"]
[null,null,null,"FileNames"]
[null,null,"Directory Path to Use for Import Files\nInclude the \"\\\" at the end of the string.  Do not include quotation marks.  e.g: D:\\June 1 Folder\\Spreadsheets\\","Enter file names below.   Maximum of 80.  Do not include the directory path or quotation marks.  e.g.: PG&E Mass1.xls",null,"ErrorLog"]
[null,null,null,null,"NameStart"]

{"sheet":"Input","index":1,"n_rows":1393,"n_cols":107,"rows_kept":69,"cut":true,"hidden":false,"merged":[[5,3,5,4]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"PG&E 2013 v1c6-Draft.xls",null,null,null,"Program Budget ($)",null,null,null,null,null,null,null,null,null,null,"Import file format 5"]
[null,null,null,null,null,"a.  Administrative Costs",{"$f":"StartYr","v":2013},{"$f":"G2+1","v":2014},{"$f":"H2+1","v":2015},"NPV",null,null,null,"Nominal","Nominal","Nominal"]
[null,"Proposer General Information",null,null,null,"        a.i.   Overhead and G&A",null,null,45000,{"$f":"NPV(Calcs!$C$3,Input!H3:I3)+G3","v":41798.25376184284},"d.  Incentives and Rebates ($)",null,null,{"$f":"StartYr","v":2013},{"$f":"N3+1","v":2014},{"$f":"O3+1","v":2015},"NPV",null,"Market Effects Adjustments"]
[null,"Proposer Name",null,null,null,"        a.ii.  Other Admin costs",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H4:I4)+G4","v":0},"d.i.   User Input Incentive (treated like admin cost)",null,null,0,0,null,{"$f":"NPV(Calcs!$C$3,Input!O4:P4)+N4","v":0},null,"Adjustment type",null,"Uniform"]
[null,"Program Name",null,"MEA01 2013-14 MF",null,"b. Marketing/Outreach",null,null,61356.460000000006,{"$f":"NPV(Calcs!$C$3,Input!H5:I5)+G5","v":56990.953000185778},"d.ii.   Rebate",null,null,{"$f":"SUMPRODUCT($M17:$M1016,AX$17:AX$1016)","v":0},{"$f":"SUMPRODUCT($M17:$M1016,AY$17:AY$1016)","v":0},{"$f":"SUMPRODUCT($M17:$M1016,AZ$17:AZ$1016)","v":207628.01037000003},null,null,"Enter Custom values in columns AO through AT"]
[null,"Service Territory",null,"PG&E",null,"c. Direct Implementation (non incentive)",null,null,null,null,"d.iii.  Direct Install Labor",null,null,{"$f":"SUMPRODUCT($O$17:$O$1016,AX$17:AX$1016)","v":0},{"$f":"SUMPRODUCT($O$17:$O$1016,AY$17:AY$1016)","v":0},{"$f":"SUMPRODUCT($O$17:$O$1016,AZ$17:AZ$1016)","v":24714.44},null,null,"Uniform Factors to apply to all measures"]
[null,"First Year of Program Implementation",null,null,2013,"        c.i.   Activity",null,null,183824.08,{"$f":"NPV(Calcs!$C$3,Input!H7:I7)+G7","v":170745.01207505108},"d.iv.  Direct Install Materials",null,null,{"$f":"SUMPRODUCT($P$17:$P$1016,AX$17:AX$1016)","v":0},{"$f":"SUMPRODUCT($P$17:$P$1016,AY$17:AY$1016)","v":0},{"$f":"SUMPRODUCT($P$17:$P$1016,AZ$17:AZ$1016)","v":8702.6},null,null,null,"Benefit Adj","Cost Adj"]
[null,"Contact Information",null,null,null,"        c.ii.  Installation",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H8:I8)+G8","v":0},"d.v.   Upstream payments",null,null,{"$f":"SUMPRODUCT($N$17:$N$1016,AX$17:AX$1016)","v":0},{"$f":"SUMPRODUCT($N$17:$N$1016,AY$17:AY$1016)","v":0},{"$f":"SUMPRODUCT($N$17:$N$1016,AZ$17:AZ$1016)","v":0},null,null,"Participant Inside"]
[null,"Name",null,null,null,"        c.iii.  Hardware & Materials",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H9:I9)+G9","v":0},"Subtotal Incentives and Rebates",null,null,{"$f":"SUM(N4:N8)","v":0},{"$f":"SUM(O4:O8)","v":0},{"$f":"SUM(P4:P8)","v":241045.05037000004},{"$f":"Calcs!FZ1018+Q4","v":197378.19014242146},null,"Participant Outside"]
[null,"Address",null,null,null,"        c.iv.  Rebate Processing and Inspection",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H10:I10)+G10","v":0},null,null,null,null,null,null,null,null,"Non-participant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Formulas for spreading annual installations to quarters"]
[null,"ZIP code",null,null,null,"d. Total Incentives and Rebates",{"$f":"N9","v":0},{"$f":"O9","v":0},{"$f":"P9","v":241045.05037000004},{"$f":"Q9","v":197378.19014242146},null,null,null,null,null,null,null,null,"Total Factor",{"$f":"SUM(T8:T10)","v":0},{"$f":"SUM(U8:U10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AX11/4","v":0},{"$f":"$AX11/4","v":0},{"$f":"$AX11/4","v":0},{"$f":"$AX11/4","v":0},{"$f":"$AY11/4","v":0},{"$f":"$AY11/4","v":0},{"$f":"$AY11/4","v":0},{"$f":"$AY11/4","v":0},{"$f":"$AZ11/4","v":0},{"$f":"$AZ11/4","v":0},{"$f":"$AZ11/4","v":0},{"$f":"$AZ11/4","v":0},{"$f":"$BA11/4","v":0},{"$f":"$BA11/4","v":0},{"$f":"$BA11/4","v":0},{"$f":"$BA11/4","v":0},{"$f":"$BB11/4","v":0},{"$f":"$BB11/4","v":0},{"$f":"$BB11/4","v":0},{"$f":"$BB11/4","v":0},{"$f":"$BC11/4","v":0},{"$f":"$BC11/4","v":0},{"$f":"$BC11/4","v":0},{"$f":"$BC11/4","v":0},{"$f":"$BD11/4","v":0},{"$f":"$BD11/4","v":0},{"$f":"$BD11/4","v":0},{"$f":"$BD11/4","v":0},{"$f":"$BE11/4","v":0},{"$f":"$BE11/4","v":0},{"$f":"$BE11/4","v":0},{"$f":"$BE11/4","v":0},{"$f":"$BF11/4","v":0},{"$f":"$BF11/4","v":0},{"$f":"$BF11/4","v":0},{"$f":"$BF11/4","v":0},{"$f":"$BG11/4","v":0},{"$f":"$BG11/4","v":0},{"$f":"$BG11/4","v":0},{"$f":"$BG11/4","v":0},{"$f":"$BH11/4","v":0},{"$f":"$BH11/4","v":0},{"$f":"$BH11/4","v":0},{"$f":"$BH11/4","v":0}]
[null,"Telephone",null,null,null,"e. EM&V",null,null,null,{"$f":"NPV(Calcs!$C$3,Input!H12:I12)+G12","v":0},"f.  Costs recovered from other sources",null,null,null,null,null,{"$f":"NPV(Calcs!$C$3,Input!N12:P12)","v":0}]
[null,"Email",null,null,null,"Total",{"$f":"SUM(G3:G12)","v":0},{"$f":"SUM(H3:H12)","v":0},{"$f":"SUM(I3:I12)","v":531225.59036999999},{"$f":"SUM(J3:J12)","v":466912.40897950117},"Program Budget w/ Other Costs (a to f)",null,null,{"$f":"N12+G13","v":0},{"$f":"O12+H13","v":0},{"$f":"P12+I13","v":531225.59036999999},{"$f":"J13+Q12","v":466912.40897950117}]
[null,null,null,"Market Sectors- Primary:",null,null,null,null,null,null,null,null,null,null,null,"Number of measures that have negative participant cost:",{"$f":"COUNTIF(Q17:Q1016,\"<0\")","v":0},null,null,"Total Excess incentive:",{"$f":"Calcs!FV1018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Quarterly Installation Schedule"]
[null,"Program Inputs",null,"Secondary:",null,null,null,null,null,null,null,null,"Transfer","Admin","Admin","Admin","Participant",null,null,null,null,null,null,null,null,"Second Baseline (For savings after the RUL)",null,null,null,null,null,null,null,"Table Lookup Values",null,null,null,null,"Benefits Adj Factors",null,"Market Effects Adjustments",null,null,null,null,null,null,null,null,"Annual Installation Schedule (enter quarterly values to the right)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"BJ15+1","v":2014},null,null,null,{"$f":"BN15+1","v":2015},null,null,null,{"$f":"BR15+1","v":2016},null,null,null,{"$f":"BV15+1","v":2017},null,null,null,{"$f":"BZ15+1","v":2018},null,null,null,{"$f":"CD15+1","v":2019},null,null,null,{"$f":"CH15+1","v":2020},null,null,null,{"$f":"CL15+1","v":2021},null,null,null,{"$f":"CP15+1","v":2022},null,null,null,{"$f":"CT15+1","v":2023}]
[null,"Measure Name","DEER RunID","Climate Zone","Target sector","Measure Electric End Use Shape","CZ, Sector, Measure combination found?","Expected Useful Life for New/ROB, RUL for retrofit. (yrs)","Program Type \n(To look up Net-to-gross Ratio)","Unit Definition (e.g. homes)","Program Type (NEW/ROB or Early Repl(RET))","Gross Measure Cost (Total Cost for Retrofit, Incr Cost for New/ROB) ($/unit)","Rebate to end use customer or its assignee ($/unit)","Incentives to entities other than the end use customer or its assignee($/unit)","Direct Install Labor ($/unit)","Direct Install Material ($/unit)","Gross Participant Cost ($/unit)","Gross Unit Annual Electricity Savings (kwh/unit)","Electric Rate Schedule","Demand Scaler","User Entered kW Savings per unit (kW/unit)","Gross Unit Annual Gas Savings (therm/unit)","Gas Sector","Gas Rate Schedule","Gas Savings Profile","Total Life.  Can be left blank for single baseline measures (Yrs)","Incremental Cost (relative to standard efficiency default device) ($/unit)","Measure Cost Inflation (%/year escalation)","Early retrofit incremental kWh savings (kWh/unit)","Early retrofit incremental kW savings (kW/unit)","Early retrofit incremental Th savings (Th/unit)","Combustion Type",{"$f":"H16","v":"Expected Useful Life for New/ROB, RUL for retrofit. (yrs)"},"Net-to-Gross Ratio - kWh","Net-to-Gross Ratio -Therms","Net-to-Gross Ratio - kW","Net-to-Gross Ratio - Therms (overides lookup value)","Net-to-Gross Ratio - Costs","Installation Rate (Blank gets 100%) (IR)","Gross Realization Rate (Blank gets 100%) (GRR)","Benefits - Participants Inside","Benefits - Participants Outside","Benefits- Non-participants","Costs - Participants Inside","Costs - Participants Outside","Costs- Non-participants","Total Benefits Factor","Total Cost Factor","% Eligible for TOU AC adjustment",{"$f":"StartYr","v":2013},{"$f":"AX16+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,null,"Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"BJ16","v":"Qtr 1"},{"$f":"BK16","v":"Qtr 2"},"Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"BZ16","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Total Number of Units","Comments"]
[]
[]
[null,"15% Energy Savings (pre-1980 Bldg)",null,"3A","Residential","21 = Res. Wtr. Heating",{"$f":"IF(ISBLANK(F19),\"\",NOT(ISERROR(Calcs!Z19*Calcs!AA19*Calcs!AB19)))","v":true},14.33,"EUC-Default","MF Building","ROB",{"$f":"M19/0.3*0.5","v":20051.425968750005},{"$f":"(R19*0.2*0.33+R19*0.33*0.15+R19*0.33*0.4+V19*0.33*1.5+V19*0.33*1.15+V19*0.33*3)*1.35","v":12030.855581250002},null,null,null,{"$f":"MAX(0,L19-N19-O19-P19)-M19","v":8020.5703875000036},{"$f":"138121*0.15","v":20718.149999999998},"Residential",{"$f":"Calcs!Q19","v":"kWh"},0,{"$f":"13530*0.15","v":2029.5},"Residential","Residential","Winter Only",null,null,null,null,null,null,"Small Boilers (<100 MMBtu/hr Heat Input):Uncontrolled",14.33,0.85,0.85,null,null,null,null,0.9,null,null,null,null,null,null,{"$f":"AO19+AP19+AQ19","v":0},{"$f":"AR19+AS19+AT19","v":0},null,{"$f":"SUM(BJ19:BM19)","v":0},{"$f":"SUM(BN19:BQ19)","v":0},{"$f":"SUM(BR19:BU19)","v":2},{"$f":"SUM(BV19:BY19)","v":0},{"$f":"SUM(BZ19:CC19)","v":0},{"$f":"SUM(CD19:CG19)","v":0},{"$f":"SUM(CH19:CK19)","v":0},{"$f":"SUM(CL19:CO19)","v":0},{"$f":"SUM(CP19:CS19)","v":0},{"$f":"SUM(CT19:CW19)","v":0},{"$f":"SUM(CX19:DA19)","v":0},null,null,null,null,null,null,null,null,null,0,0,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ19:DA19)","v":2}]
[null,"10% (1980-2000 Bldg)",null,"3A","Residential","21 = Res. Wtr. Heating",{"$f":"IF(ISBLANK(F20),\"\",NOT(ISERROR(Calcs!Z20*Calcs!AA20*Calcs!AB20)))","v":true},14.33,"EUC-Default","MF Building","ROB",{"$f":"M20/0.3*0.5","v":11960.542687500001},{"$f":"(R20*0.2*0.33+R20*0.33*0.15+R20*0.33*0.4+V20*0.33*1.5+V20*0.33*1.15+V20*0.33*3)*1.35","v":7176.3256125000007},null,null,null,{"$f":"MAX(0,L20-N20-O20-P20)-M20","v":4784.2170750000005},{"$f":"134399*0.1","v":13439.900000000001},"Residential",{"$f":"Calcs!Q20","v":"kWh"},0,{"$f":"10670*0.1","v":1067},"Residential","Residential","Winter Only",null,null,null,null,null,null,"Small Boilers (<100 MMBtu/hr Heat Input):Uncontrolled",14.33,0.85,0.85,null,null,null,null,0.9,null,null,null,null,null,null,0,0,null,{"$f":"SUM(BJ20:BM20)","v":0},{"$f":"SUM(BN20:BQ20)","v":0},{"$f":"SUM(BR20:BU20)","v":2},{"$f":"SUM(BV20:BY20)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,1,1,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"10%  (2001-2008 Bldg)",null,"3A","Residential","21 = Res. Wtr. Heating",{"$f":"IF(ISBLANK(F21),\"\",NOT(ISERROR(Calcs!Z21*Calcs!AA21*Calcs!AB21)))","v":true},14.33,"EUC-Default","MF Building","ROB",11243.866837500003,6746.3201025000017,null,null,null,4497.5467350000017,{"$f":"131044*0.1","v":13104.400000000001},"Residential",{"$f":"Calcs!Q21","v":"kWh"},0,{"$f":"9407*0.1","v":940.7},"Residential","Residential","Winter Only",null,null,null,null,null,null,"Small Boilers (<100 MMBtu/hr Heat Input):Uncontrolled",14.33,0.85,0.85,null,null,null,null,0.9,null,null,null,null,null,null,0,0,null,0,0,3,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,1,0,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"15% Energy Savings (pre-1980 Bldg)",null,2,"Residential","21 = Res. Wtr. Heating",{"$f":"IF(ISBLANK(F22),\"\",NOT(ISERROR(Calcs!Z22*Calcs!AA22*Calcs!AB22)))","v":true},14.33,"EUC-Default","MF Building","ROB",20051.425968750005,{"$f":"(R22*0.2*0.33+R22*0.33*0.15+R22*0.33*0.4+V22*0.33*1.5+V22*0.33*1.15+V22*0.33*3)*1.35","v":12030.855581250002},null,null,null,{"$f":"MAX(0,L22-N22-O22-P22)-M22","v":8020.5703875000036},{"$f":"138121*0.15","v":20718.149999999998},"Residential",{"$f":"Calcs!Q22","v":"kWh"},0,{"$f":"13530*0.15","v":2029.5},"Residential","Residential","Winter Only",null,null,null,null,null,null,"Small Boilers (<100 MMBtu/hr Heat Input):Uncontrolled",14.33,0.85,0.85,null,null,null,null,0.9,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ22:BM22)","v":0},{"$f":"SUM(BN22:BQ22)","v":0},{"$f":"SUM(BR22:BU22)","v":4},{"$f":"SUM(BV22:BY22)","v":0},{"$f":"SUM(BZ22:CC22)","v":0},{"$f":"SUM(CD22:CG22)","v":0},{"$f":"SUM(CH22:CK22)","v":0},{"$f":"SUM(CL22:CO22)","v":0},{"$f":"SUM(CP22:CS22)","v":0},null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ22:DA22)","v":4}]
[null,"10% (1980-2000 Bldg)",null,2,"Residential","21 = Res. Wtr. Heating",{"$f":"IF(ISBLANK(F23),\"\",NOT(ISERROR(Calcs!Z23*Calcs!AA23*Calcs!AB23)))","v":true},14.33,"EUC-Default","MF Building","ROB",11960.542687500001,{"$f":"(R23*0.2*0.33+R23*0.33*0.15+R23*0.33*0.4+V23*0.33*1.5+V23*0.33*1.15+V23*0.33*3)*1.35","v":7176.3256125000007},null,null,null,{"$f":"MAX(0,L23-N23-O23-P23)-M23","v":4784.2170750000005},{"$f":"134399*0.1","v":13439.900000000001},"Residential",{"$f":"Calcs!Q23","v":"kWh"},0,{"$f":"10670*0.1","v":1067},"Residential","Residential","Winter Only",null,null,null,null,null,null,"Small Boilers (<100 MMBtu/hr Heat Input):Uncontrolled",14.33,0.85,0.85,null,null,null,null,0.9,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ23:BM23)","v":0},{"$f":"SUM(BN23:BQ23)","v":0},{"$f":"SUM(BR23:BU23)","v":4},{"$f":"SUM(BV23:BY23)","v":0},{"$f":"SUM(BZ23:CC23)","v":0},{"$f":"SUM(CD23:CG23)","v":0},{"$f":"SUM(CH23:CK23)","v":0},{"$f":"SUM(CL23:CO23)","v":0},{"$f":"SUM(CP23:CS23)","v":0},null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ23:DA23)","v":4}]
[null,"10%  (2001-2008 Bldg)",null,2,"Residential","21 = Res. Wtr. Heating",{"$f":"IF(ISBLANK(F24),\"\",NOT(ISERROR(Calcs!Z24*Calcs!AA24*Calcs!AB24)))","v":true},14.33,"EUC-Default","MF Building","ROB",11243.866837500003,{"$f":"(R24*0.2*0.33+R24*0.33*0.15+R24*0.33*0.4+V24*0.33*1.5+V24*0.33*1.15+V24*0.33*3)*1.35","v":6746.3201025000017},null,null,null,{"$f":"MAX(0,L24-N24-O24-P24)-M24","v":4497.5467350000017},{"$f":"131044*0.1","v":13104.400000000001},"Residential",{"$f":"Calcs!Q24","v":"kWh"},0,{"$f":"9407*0.1","v":940.7},"Residential","Residential","Winter Only",null,null,null,null,null,null,"Small Boilers (<100 MMBtu/hr Heat Input):Uncontrolled",14.33,0.85,0.85,null,null,null,null,0.9,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BJ24:BM24)","v":0},{"$f":"SUM(BN24:BQ24)","v":0},{"$f":"SUM(BR24:BU24)","v":4},{"$f":"SUM(BV24:BY24)","v":0},{"$f":"SUM(BZ24:CC24)","v":0},{"$f":"SUM(CD24:CG24)","v":0},{"$f":"SUM(CH24:CK24)","v":0},{"$f":"SUM(CL24:CO24)","v":0},{"$f":"SUM(CP24:CS24)","v":0},null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[null,"15% Energy Savings (pre-1980 Bldg)",null,"3B","Residential","21 = Res. Wtr. Heating",{"$f":"IF(ISBLANK(F25),\"\",NOT(ISERROR(Calcs!Z25*Calcs!AA25*Calcs!AB25)))","v":true},14.33,"EUC-Default","MF Building","ROB",20051.425968750005,{"$f":"(R25*0.2*0.33+R25*0.33*0.15+R25*0.33*0.4+V25*0.33*1.5+V25*0.33*1.15+V25*0.33*3)*1.35","v":12030.855581250002},null,null,null,{"$f":"MAX(0,L25-N25-O25-P25)-M25","v":8020.5703875000036},{"$f":"138121*0.15","v":20718.149999999998},"Residential",{"$f":"Calcs!Q25","v":"kWh"},0,{"$f":"13530*0.15","v":2029.5},"Residential","Residential","Winter Only",null,null,null,null,null,null,"Small Boilers (<100 MMBtu/hr Heat Input):Uncontrolled",14.33,0.85,0.85,null,null,null,null,0.9,null,null,null,null,null,null,{"$f":"AO25+AP25+AQ25","v":0},{"$f":"AR25+AS25+AT25","v":0},null,{"$f":"SUM(BJ25:BM25)","v":0},{"$f":"SUM(BN25:BQ25)","v":0},{"$f":"SUM(BR25:BU25)","v":2},{"$f":"SUM(BV25:BY25)","v":0},{"$f":"SUM(BZ25:CC25)","v":0},{"$f":"SUM(CD25:CG25)","v":0},{"$f":"SUM(CH25:CK25)","v":0},{"$f":"SUM(CL25:CO25)","v":0},{"$f":"SUM(CP25:CS25)","v":0},{"$f":"SUM(CT25:CW25)","v":0},{"$f":"SUM(CX25:DA25)","v":0},null,null,null,null,null,null,null,null,null,1,0,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"10% (1980-2000 Bldg)",null,"3B","Residential","21 = Res. Wtr. Heating",{"$f":"IF(ISBLANK(F26),\"\",NOT(ISERROR(Calcs!Z26*Calcs!AA26*Calcs!AB26)))","v":true},14.33,"EUC-Default","MF Building","ROB",11960.542687500001,{"$f":"(R26*0.2*0.33+R26*0.33*0.15+R26*0.33*0.4+V26*0.33*1.5+V26*0.33*1.15+V26*0.33*3)*1.35","v":7176.3256125000007},null,null,null,{"$f":"MAX(0,L26-N26-O26-P26)-M26","v":4784.2170750000005},{"$f":"134399*0.1","v":13439.900000000001},"Residential",{"$f":"Calcs!Q26","v":"kWh"},0,{"$f":"10670*0.1","v":1067},"Residential","Residential","Winter Only",null,null,null,null,null,null,"Small Boilers (<100 MMBtu/hr Heat Input):Uncontrolled",14.33,0.85,0.85,null,null,null,null,0.9,null,null,null,null,null,null,0,0,null,{"$f":"SUM(BJ26:BM26)","v":0},{"$f":"SUM(BN26:BQ26)","v":0},{"$f":"SUM(BR26:BU26)","v":2},{"$f":"SUM(BV26:BY26)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,1,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,"10%  (2001-2008 Bldg)",null,"3B","Residential","21 = Res. Wtr. Heating",{"$f":"IF(ISBLANK(F27),\"\",NOT(ISERROR(Calcs!Z27*Calcs!AA27*Calcs!AB27)))","v":true},14.33,"EUC-Default","MF Building","ROB",11243.866837500003,6746.3201025000017,null,null,null,4497.5467350000017,{"$f":"131044*0.1","v":13104.400000000001},"Residential",{"$f":"Calcs!Q27","v":"kWh"},0,{"$f":"9407*0.1","v":940.7},"Residential","Residential","Winter Only",null,null,null,null,null,null,"Small Boilers (<100 MMBtu/hr Heat Input):Uncontrolled",14.33,0.85,0.85,null,null,null,null,0.9,null,null,null,null,null,null,0,0,null,{"$f":"SUM(BJ27:BM27)","v":0},0,{"$f":"SUM(BR27:BU27)","v":1},{"$f":"SUM(BV27:BY27)","v":0},0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0,0,1,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,{"$f":"IF(ISBLANK(F28),\"\",NOT(ISERROR(Calcs!Z28*Calcs!AA28*Calcs!AB28)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Direct Install 18 watt CFL bulb",2293,2,"Residential","25 = Res. Lighting",{"$f":"IF(ISBLANK(F29),\"\",NOT(ISERROR(Calcs!Z29*Calcs!AA29*Calcs!AB29)))","v":true},5,"Res-sAll-mCFL-up","Bulb",null,7.94,null,null,5.89,2.0499999999999998,null,23.3,"Residential","kWh",2.33E-3,-0.50700000000000001,"Residential","Residential","Winter Only",null,null,null,null,null,null,"Residential Furnaces (<0.3):Uncontrolled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,220,220,220]
[null,"Direct Install 18 watt CFL bulb",2293,"3A","Residential","25 = Res. Lighting",{"$f":"IF(ISBLANK(F30),\"\",NOT(ISERROR(Calcs!Z30*Calcs!AA30*Calcs!AB30)))","v":true},5,"Res-sAll-mCFL-up","Bulb",null,7.94,null,null,5.89,2.0499999999999998,null,23.3,"Residential","kWh",2.33E-3,-0.50700000000000001,"Residential","Residential","Winter Only",null,null,null,null,null,null,"Residential Furnaces (<0.3):Uncontrolled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,220,220,220]
[null,"Direct Install 18 watt CFL bulb",2293,"3B","Residential","25 = Res. Lighting",{"$f":"IF(ISBLANK(F31),\"\",NOT(ISERROR(Calcs!Z31*Calcs!AA31*Calcs!AB31)))","v":true},5,"Res-sAll-mCFL-up","Bulb",null,7.94,null,null,5.89,2.0499999999999998,null,22.6,"Residential","kWh",1.97E-3,-0.55100000000000005,"Residential","Residential","Winter Only",null,null,null,null,null,null,"Residential Furnaces (<0.3):Uncontrolled",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,756,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,189,189,189]
[]
[]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F138),\"\",NOT(ISERROR(Calcs!Z138*Calcs!AA138*Calcs!AB138)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q138","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H138,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H138,OFFSET(PolicyManual!$Z$9,MATCH(H138,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I138),\"\",IF(ISNUMBER($I138),$I138,OFFSET(PolicyManual!$S$9,MATCH($I138,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I138),\"\",IF(ISNUMBER($I138),$I138,OFFSET(PolicyManual!$T$9,MATCH($I138,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F178),\"\",NOT(ISERROR(Calcs!Z178*Calcs!AA178*Calcs!AB178)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q178","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H178,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H178,OFFSET(PolicyManual!$Z$9,MATCH(H178,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I178),\"\",IF(ISNUMBER($I178),$I178,OFFSET(PolicyManual!$S$9,MATCH($I178,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I178),\"\",IF(ISNUMBER($I178),$I178,OFFSET(PolicyManual!$T$9,MATCH($I178,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F219),\"\",NOT(ISERROR(Calcs!Z219*Calcs!AA219*Calcs!AB219)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q219","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H219,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H219,OFFSET(PolicyManual!$Z$9,MATCH(H219,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I219),\"\",IF(ISNUMBER($I219),$I219,OFFSET(PolicyManual!$S$9,MATCH($I219,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I219),\"\",IF(ISNUMBER($I219),$I219,OFFSET(PolicyManual!$T$9,MATCH($I219,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F280),\"\",NOT(ISERROR(Calcs!Z280*Calcs!AA280*Calcs!AB280)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q280","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H280,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H280,OFFSET(PolicyManual!$Z$9,MATCH(H280,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I280),\"\",IF(ISNUMBER($I280),$I280,OFFSET(PolicyManual!$S$9,MATCH($I280,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I280),\"\",IF(ISNUMBER($I280),$I280,OFFSET(PolicyManual!$T$9,MATCH($I280,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F304),\"\",NOT(ISERROR(Calcs!Z304*Calcs!AA304*Calcs!AB304)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q304","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H304,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H304,OFFSET(PolicyManual!$Z$9,MATCH(H304,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I304),\"\",IF(ISNUMBER($I304),$I304,OFFSET(PolicyManual!$S$9,MATCH($I304,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I304),\"\",IF(ISNUMBER($I304),$I304,OFFSET(PolicyManual!$T$9,MATCH($I304,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F361),\"\",NOT(ISERROR(Calcs!Z361*Calcs!AA361*Calcs!AB361)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q361","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H361,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H361,OFFSET(PolicyManual!$Z$9,MATCH(H361,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I361),\"\",IF(ISNUMBER($I361),$I361,OFFSET(PolicyManual!$S$9,MATCH($I361,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I361),\"\",IF(ISNUMBER($I361),$I361,OFFSET(PolicyManual!$T$9,MATCH($I361,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F382),\"\",NOT(ISERROR(Calcs!Z382*Calcs!AA382*Calcs!AB382)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q382","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H382,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H382,OFFSET(PolicyManual!$Z$9,MATCH(H382,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I382),\"\",IF(ISNUMBER($I382),$I382,OFFSET(PolicyManual!$S$9,MATCH($I382,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I382),\"\",IF(ISNUMBER($I382),$I382,OFFSET(PolicyManual!$T$9,MATCH($I382,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F443),\"\",NOT(ISERROR(Calcs!Z443*Calcs!AA443*Calcs!AB443)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q443","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H443,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H443,OFFSET(PolicyManual!$Z$9,MATCH(H443,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I443),\"\",IF(ISNUMBER($I443),$I443,OFFSET(PolicyManual!$S$9,MATCH($I443,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I443),\"\",IF(ISNUMBER($I443),$I443,OFFSET(PolicyManual!$T$9,MATCH($I443,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F510),\"\",NOT(ISERROR(Calcs!Z510*Calcs!AA510*Calcs!AB510)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q510","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H510,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H510,OFFSET(PolicyManual!$Z$9,MATCH(H510,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I510),\"\",IF(ISNUMBER($I510),$I510,OFFSET(PolicyManual!$S$9,MATCH($I510,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I510),\"\",IF(ISNUMBER($I510),$I510,OFFSET(PolicyManual!$T$9,MATCH($I510,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F524),\"\",NOT(ISERROR(Calcs!Z524*Calcs!AA524*Calcs!AB524)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q524","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H524,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H524,OFFSET(PolicyManual!$Z$9,MATCH(H524,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I524),\"\",IF(ISNUMBER($I524),$I524,OFFSET(PolicyManual!$S$9,MATCH($I524,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I524),\"\",IF(ISNUMBER($I524),$I524,OFFSET(PolicyManual!$T$9,MATCH($I524,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F585),\"\",NOT(ISERROR(Calcs!Z585*Calcs!AA585*Calcs!AB585)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q585","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H585,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H585,OFFSET(PolicyManual!$Z$9,MATCH(H585,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I585),\"\",IF(ISNUMBER($I585),$I585,OFFSET(PolicyManual!$S$9,MATCH($I585,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I585),\"\",IF(ISNUMBER($I585),$I585,OFFSET(PolicyManual!$T$9,MATCH($I585,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F636),\"\",NOT(ISERROR(Calcs!Z636*Calcs!AA636*Calcs!AB636)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q636","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H636,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H636,OFFSET(PolicyManual!$Z$9,MATCH(H636,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I636),\"\",IF(ISNUMBER($I636),$I636,OFFSET(PolicyManual!$S$9,MATCH($I636,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I636),\"\",IF(ISNUMBER($I636),$I636,OFFSET(PolicyManual!$T$9,MATCH($I636,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F666),\"\",NOT(ISERROR(Calcs!Z666*Calcs!AA666*Calcs!AB666)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q666","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H666,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H666,OFFSET(PolicyManual!$Z$9,MATCH(H666,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I666),\"\",IF(ISNUMBER($I666),$I666,OFFSET(PolicyManual!$S$9,MATCH($I666,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I666),\"\",IF(ISNUMBER($I666),$I666,OFFSET(PolicyManual!$T$9,MATCH($I666,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F727),\"\",NOT(ISERROR(Calcs!Z727*Calcs!AA727*Calcs!AB727)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q727","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H727,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H727,OFFSET(PolicyManual!$Z$9,MATCH(H727,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I727),\"\",IF(ISNUMBER($I727),$I727,OFFSET(PolicyManual!$S$9,MATCH($I727,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I727),\"\",IF(ISNUMBER($I727),$I727,OFFSET(PolicyManual!$T$9,MATCH($I727,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F748),\"\",NOT(ISERROR(Calcs!Z748*Calcs!AA748*Calcs!AB748)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q748","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H748,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H748,OFFSET(PolicyManual!$Z$9,MATCH(H748,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I748),\"\",IF(ISNUMBER($I748),$I748,OFFSET(PolicyManual!$S$9,MATCH($I748,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I748),\"\",IF(ISNUMBER($I748),$I748,OFFSET(PolicyManual!$T$9,MATCH($I748,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F815),\"\",NOT(ISERROR(Calcs!Z815*Calcs!AA815*Calcs!AB815)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q815","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H815,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H815,OFFSET(PolicyManual!$Z$9,MATCH(H815,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I815),\"\",IF(ISNUMBER($I815),$I815,OFFSET(PolicyManual!$S$9,MATCH($I815,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I815),\"\",IF(ISNUMBER($I815),$I815,OFFSET(PolicyManual!$T$9,MATCH($I815,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F825),\"\",NOT(ISERROR(Calcs!Z825*Calcs!AA825*Calcs!AB825)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q825","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H825,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H825,OFFSET(PolicyManual!$Z$9,MATCH(H825,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I825),\"\",IF(ISNUMBER($I825),$I825,OFFSET(PolicyManual!$S$9,MATCH($I825,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I825),\"\",IF(ISNUMBER($I825),$I825,OFFSET(PolicyManual!$T$9,MATCH($I825,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F890),\"\",NOT(ISERROR(Calcs!Z890*Calcs!AA890*Calcs!AB890)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q890","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H890,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H890,OFFSET(PolicyManual!$Z$9,MATCH(H890,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I890),\"\",IF(ISNUMBER($I890),$I890,OFFSET(PolicyManual!$S$9,MATCH($I890,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I890),\"\",IF(ISNUMBER($I890),$I890,OFFSET(PolicyManual!$T$9,MATCH($I890,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F941),\"\",NOT(ISERROR(Calcs!Z941*Calcs!AA941*Calcs!AB941)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q941","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H941,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H941,OFFSET(PolicyManual!$Z$9,MATCH(H941,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I941),\"\",IF(ISNUMBER($I941),$I941,OFFSET(PolicyManual!$S$9,MATCH($I941,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I941),\"\",IF(ISNUMBER($I941),$I941,OFFSET(PolicyManual!$T$9,MATCH($I941,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["MEA01 2013-14 MF",null,null,null,null,null,{"$f":"IF(ISBLANK(F971),\"\",NOT(ISERROR(Calcs!Z971*Calcs!AA971*Calcs!AB971)))","v":""},null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"Calcs!Q971","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(OFFSET(PolicyManual!$Z$9,MATCH(H971,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1)),H971,OFFSET(PolicyManual!$Z$9,MATCH(H971,PolicyManual!$Y$9:$Y$370,0)-1,0,1,1))","v":0},{"$f":"IF(ISBLANK($I971),\"\",IF(ISNUMBER($I971),$I971,OFFSET(PolicyManual!$S$9,MATCH($I971,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},{"$f":"IF(ISBLANK($I971),\"\",IF(ISNUMBER($I971),$I971,OFFSET(PolicyManual!$T$9,MATCH($I971,$I$1032:$I$1090,0)-1,0,1,1)))","v":""},null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,1,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!Y9),\"\",PolicyManual!Y9)","v":"NONRESIDENTIAL MEASURES:"},null,"Residential","Summer Only",{"$f":"CostG!D37","v":"Large Boilers (>100 MMBtu/hr Heat Input):Uncontrolled"},null,null,null,null,null,"RES","DEER:Indoor_CFL_Ltg","DEER:RefgFrzr_HighEff","DEER:RefgFrzr_Recyc-Conditioned","DEER:RefgFrzr_Recyc-UnConditioned","DEER:HVAC_Eff_AC","DEER:HVAC_Eff_HP","DEER:HVAC_Duct_Sealing","DEER:HVAC_Refrig_Charge","DEER:Refg_Chrg_Duct_Seal","DEER:RefgFrzr_Recycling","DEER:Res_ClothesDishWasher","DEER:Res_BldgShell_Ins"]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!Y26),\"\",PolicyManual!Y26)","v":"Time Clock – Lighting: NR - 8"},{"$f":"PolicyManual!B26","v":"Res-sAll-mHVAC-RmAC-dn"}]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!Y97),\"\",PolicyManual!Y97)","v":"Auto Closer for Cooler/Freezer: NR - 8"}]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!Y107),\"\",PolicyManual!Y107)","v":"Refrigerator Condensate Evaporator – Elec/Non Elec: NR - 8"}]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!Y168),\"\",PolicyManual!Y168)","v":0.8}]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!Y223),\"\",PolicyManual!Y223)","v":6.3}]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!Y249),\"\",PolicyManual!Y249)","v":8.9}]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!Y314),\"\",PolicyManual!Y314)","v":15.4}]
[null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(PolicyManual!Y331),\"\",PolicyManual!Y331)","v":17.100000000000001}]
[null,null,null,null,null,null,null,24]
[null,null,null,null,null,null,null,25]
[null,null,null,null,null,null,null,26]
[null,null,null,null,null,null,null,27]
[null,null,null,null,null,null,null,28]
[null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,30]

{"sheet":"Output","index":2,"n_rows":306,"n_cols":19,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Program Summary",null,"Nominal",null,null,"Present Value",null,null,null,"Avoided Cost Version"]
[null,"Proposer Name",null,{"$f":"Input!D4","v":0},null,null,null,null,null,null,{"$f":"CostE!B1","v":"2011-08-04"}]
[null,"Program Name",null,{"$f":"Input!D5","v":"MEA01 2013-14 MF"},null,null,null,null,null,null,{"$f":"CostE!B2","v":"2012-02-17"}]
[null,"Total Program Budget ($)",null,{"$f":"SUM(Input!N13:P13)","v":531225.59036999999},null,null,{"$f":"Input!Q13","v":466912.40897950117},null,null,null,"Base Year"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"CostE!G3","v":2013}]
[null,"Net Participant Cost ($)",null,null,null,null,{"$f":"Calcs!GC1018","v":96327.589320863292},null,null,null,{"$f":"Input!B1","v":"PG&E 2013 v1c6-Draft.xls"}]
[]
[null,"Program Impacts",null,null,null,null,null,null,null,null,null,null,"Program Impacts (Gross)"]
[null,null,"Wtd Annual Net kWh","Lifecycle Net kWh","Wtd Annual Net Therms","Lifecycle Net Therms","Wtd Net Jul-Sept Pk (kW)","Wtd Net Dec-Feb Pk (kW)",null,"Wtd User Entered kW",null,null,null,"Wtd Annual Gross kWh","Lifecycle Gross kWh","Wtd Annual Gross Therms","Lifecycle Gross Therms","Wtd User Entered kW"]
[null,2013,{"$f":"C67","v":0},{"$f":"D67","v":0},0,0,0,0,null,{"$f":"SUM(G10:H10)","v":0},null,null,{"$f":"B10","v":2013},{"$f":"N67","v":0},0,0,{"$f":"Q67","v":0},0]
[null,2014,{"$f":"C68","v":0},{"$f":"D68","v":0},0,0,{"$f":"G68","v":0},0,null,{"$f":"SUM(G11:H11)","v":0},null,null,{"$f":"B11","v":2014},0,0,0,0,0]
[null,"2013-2014",{"$f":"C10+C11","v":0},{"$f":"D10+D11","v":0},0,0,0,0,null,0,null,null,{"$f":"B12","v":"2013-2014"},{"$f":"N10+N11","v":0},{"$f":"O10+O11","v":0},0,0,0]
[]
[null,"Cost Effectiveness (Lifecycle Present Value Dollars)"]
[null,null,null,"Benefits",null,null,"Benefit - Cost"]
[null,null,"Cost","Electric","Gas","Incentives","NPV","B/C Ratio","Notes"]
[null,"Program TRC ($)",{"$f":"G4+G6","v":563239.99830036447},{"$f":"Calcs!DY1018","v":309220.18556603941},{"$f":"Calcs!DZ1018","v":254076.14546988628},"NA",{"$f":"SUM(D17:E17)-C17","v":56.332735561183654},{"$f":"SUM(D17:E17)/C17","v":1.0001000155097848},"*1"]
[null,"Program PAC ($)",{"$f":"G4","v":466912.40897950117},{"$f":"D17","v":309220.18556603941},{"$f":"E17","v":254076.14546988628},"NA",{"$f":"SUM(D18:F18)-C18","v":96383.92205642449},{"$f":"SUM(D18:F18)/C18","v":1.2064282726327284},"*1,2"]
[null,"Program RIM ($)",{"$f":"SUM(Calcs!EY1018:FT1018)+G4","v":1470548.5394198585},{"$f":"D17","v":309220.18556603941},{"$f":"E17","v":254076.14546988628},"NA",{"$f":"D19+E19-C19","v":-907252.20838393283},{"$f":"(D19+E19)/C19","v":0.38305184489738092},"*1"]
[null,"*1  B/C Ratio is an approximation because any supply cost increases are treated as negative benefits rather than as a cost as in the Standard Practice Manual"]
[null,"*2  PAC benefits include environmental costs.  This is to be consistent with the TRC benefits, but is not strictly consistent with the Standard Practice Manual."]
[]
[null,{"$f":"\"Levelized Cost and Benefit (All Measures Installed through \"&B47&\")\"","v":"Levelized Cost and Benefit (All Measures Installed through 2023)"}]
[null,null,"Discounted Savings",null,null,null,"Benefit - Cost"]
[null,null,"kWh","Therms","Cost","Benefits","NPV"]
[null,"TRC ($/kWh )",{"$f":"Calcs!GF1018","v":2260892.2246509874},null,{"$f":"F26-G26","v":0.1408636976111147},{"$f":"D17/C26","v":0.13676909593236961},{"$f":"Calcs!GO1018","v":-4.0946016787451007E-3}]
[null,"PAC ($/kWh)",{"$f":"C26","v":2260892.2246509874},null,{"$f":"F27-G27","v":0.11787479917628402},{"$f":"D18/C27","v":0.13676909593236961},{"$f":"Calcs!GS1018","v":1.8894296756085584E-2}]
[null,"RIM ($/kWh)",{"$f":"C26","v":2260892.2246509874},null,{"$f":"C19*D19/SUM(D19:E19)/C28","v":0.35705113486402829},{"$f":"D19/C28","v":0.13676909593236961},{"$f":"F28-E28","v":-0.22028203893165868}]
[]
[null,"TRC ($/therm)",null,{"$f":"Calcs!GG1018","v":183581.21856635023},{"$f":"F30-G30","v":1.3332647072900048},{"$f":"E17/D30","v":1.3839985781446247},{"$f":"Calcs!GP1018","v":5.0733870854619834E-2}]
[null,"PAC ($/therm)",null,{"$f":"D30","v":183581.21856635023},{"$f":"F31-G31","v":1.0916704530268242},{"$f":"E18/D31","v":1.3839985781446247},{"$f":"Calcs!GT1018","v":0.29232812511780037}]
[]
[null,2020,{"$f":"SUM(Calcs!HG$17:HG$1016*OFFSET(Input!$AX$17,0,(Output!$B44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$1016*Calcs!$G$17:$G$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HH$17:HH$1016*OFFSET(Input!$AX$17,0,(Output!$B44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$1016*Calcs!$G$17:$G$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HI$17:HI$1016*OFFSET(Input!$AX$17,0,(Output!$B44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$1016*Calcs!$G$17:$G$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HJ$17:HJ$1016*OFFSET(Input!$AX$17,0,(Output!$B44-StartYr),MaxMeasures,1)*GasCalcs!$G$17:$G$1016*Calcs!$I$17:$I$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HK$17:HK$1016*OFFSET(Input!$AX$17,0,(Output!$B44-StartYr),MaxMeasures,1)*GasCalcs!$G$17:$G$1016*Calcs!$I$17:$I$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},null,null,null,null,null,2020,{"$f":"SUM(Calcs!HG$17:HG$1016*OFFSET(Input!$AX$17,0,(Output!$M44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HH$17:HH$1016*OFFSET(Input!$AX$17,0,(Output!$M44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HI$17:HI$1016*OFFSET(Input!$AX$17,0,(Output!$M44-StartYr),MaxMeasures,1)*Calcs!$O$17:$O$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HJ$17:HJ$1016*OFFSET(Input!$AX$17,0,(Output!$M44-StartYr),MaxMeasures,1)*GasCalcs!$G$17:$G$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(Calcs!HK$17:HK$1016*OFFSET(Input!$AX$17,0,(Output!$M44-StartYr),MaxMeasures,1)*GasCalcs!$G$17:$G$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0}]
[null,2014,{"$f":"SUMPRODUCT(Calcs!HG$17:HG$1016,OFFSET(Input!$AX$17,0,(Output!$B52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$G$17:$G$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HH$17:HH$1016,OFFSET(Input!$AX$17,0,(Output!$B52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$G$17:$G$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HI$17:HI$1016,OFFSET(Input!$AX$17,0,(Output!$B52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$G$17:$G$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HJ$17:HJ$1016,OFFSET(Input!$AX$17,0,(Output!$B52-StartYr),MaxMeasures,1),GasCalcs!$G$17:$G$1016,Calcs!$I$17:$I$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HK$17:HK$1016,OFFSET(Input!$AX$17,0,(Output!$B52-StartYr),MaxMeasures,1),GasCalcs!$G$17:$G$1016,Calcs!$I$17:$I$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},null,null,null,null,null,2014,{"$f":"SUMPRODUCT(Calcs!HG$17:HG$1016,OFFSET(Input!$AX$17,0,(Output!$M52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HH$17:HH$1016,OFFSET(Input!$AX$17,0,(Output!$M52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HI$17:HI$1016,OFFSET(Input!$AX$17,0,(Output!$M52-StartYr),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HJ$17:HJ$1016,OFFSET(Input!$AX$17,0,(Output!$M52-StartYr),MaxMeasures,1),GasCalcs!$G$17:$G$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(Calcs!HK$17:HK$1016,OFFSET(Input!$AX$17,0,(Output!$M52-StartYr),MaxMeasures,1),GasCalcs!$G$17:$G$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0}]
[null,"Total Lifecycle",{"$f":"SUM(C51:C61)","v":2132.4782375823652},{"$f":"SUM(D51:D61)","v":511.99916870748342},{"$f":"SUM(E51:E61)","v":282.05634303332516},{"$f":"SUM(F51:F61)","v":2057.0652479520008},{"$f":"SUM(G51:G61)","v":3447.4792781759998},null,null,null,null,null,"Total Lifecycle",{"$f":"SUM(N51:N61)","v":2499.2987185096258},{"$f":"SUM(O51:O61)","v":600.0790275187702},{"$f":"SUM(P51:P61)","v":330.5735799431647},{"$f":"SUM(Q51:Q61)","v":2422.5809821200005},{"$f":"SUM(R51:R61)","v":4059.7962345599999}]
[null,2020,{"$f":"SUM(OFFSET(Input!AX$17,0,(B74-$B$67),MaxMeasures,1)*Calcs!$O$17:$O$1016*Calcs!$G$17:$G$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AX$17,0,(B74-$B$67),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$G$17:$G$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(OFFSET(Input!AX$17,0,(B74-$B$67),MaxMeasures,1)*GasCalcs!$G$17:$G$1016*Calcs!$I$17:$I$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AX$17,0,(B74-$B$67),MaxMeasures,1),GasCalcs!$G$17:$G$1016,Calcs!$I$17:$I$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AX$17,0,(B74-$B$67),MaxMeasures,1),Calcs!$R$17:$R$1016,Loads!$AY$17:$AY$1016,Calcs!$H$17:$H$1016,Calcs!$P$17:$P$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AX$17,0,(B74-$B$67),MaxMeasures,1),Calcs!$R$17:$R$1016,Loads!$AZ$17:$AZ$1016,Calcs!$H$17:$H$1016,Calcs!$P$17:$P$1016,Calcs!$L$17:$L$1016)","v":0},null,{"$f":"SUM(OFFSET(Input!$AX$17,0,(B74-StartYr),MaxMeasures,1)*Calcs!$HF$17:$HF$1016*IF(Input!$DB$17:$DB$1016<>0,(1/Input!$DB$17:$DB$1016),1))","v":0},{"$f":"MAX(OFFSET($E$175,(B74-$C$173)*12,0,12,1))-SUM($K$67:K73)","v":0},null,2020,{"$f":"SUM(OFFSET(Input!AX$17,0,(M74-$B$67),MaxMeasures,1)*Calcs!$O$17:$O$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AX$17,0,(M74-$B$67),MaxMeasures,1),Calcs!$O$17:$O$1016,Calcs!$F$17:$F$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(OFFSET(Input!AX$17,0,(M74-$B$67),MaxMeasures,1)*GasCalcs!$G$17:$G$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016)*Calcs!$L$17:$L$1016)","v":0},{"$f":"SUMPRODUCT(OFFSET(Input!AX$17,0,(M74-$B$67),MaxMeasures,1),GasCalcs!$G$17:$G$1016,Calcs!$E$17:$E$1016,Calcs!$L$17:$L$1016)","v":0},{"$f":"SUM(OFFSET(Input!$AX$17,0,(B74-StartYr),MaxMeasures,1)*Calcs!$HF$17:$HF$1016*IF(Input!$DB$17:$DB$1016<>0,(1/Input!$DB$17:$DB$1016),1)*IF(Calcs!$H$17:$H$1016<>0,1/Calcs!$H$17:$H$1016,0))","v":0}]
[null,{"$f":"\"Wtd Average Net Impacts by Sector (All Measures Installed through \"&B77&\")\"","v":"Wtd Average Net Impacts by Sector (All Measures Installed through 2023)"},null,null,null,null,null,null,null,null,null,null,"Gross Savings for Goal Attainment - kWh"]
[null,"Total",{"$f":"SUM(C84:C107)","v":396950.19399999996},4252601.9600200001,22281.924000000003,351635.08512000018,57.078557883720926,101.57900435732009,null,0,56.332735561277332,null,null,"kWh","kWh","kWh","kWh","kWh","kWh"]
[null,{"$f":"Input!R1043","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B95,Calcs!GY$17:GY$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B95,Calcs!GZ$17:GZ$1016)","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B95,Calcs!HA$17:HA$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B95,Calcs!HB$17:HB$1016)","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B95,Calcs!HC$17:HC$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B95,Calcs!HD$17:HD$1016*Calcs!$P$17:$P$1016,0))","v":0},null,{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B95,Calcs!HF$17:HF$1016,0))","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B95,Calcs!GL$17:GL$1016)","v":0},null,"Gross Savings for Goal Attainment - kW"]
[null,{"$f":"Input!R1050","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B102,Calcs!GY$17:GY$1016)","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B102,Calcs!GZ$17:GZ$1016)","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B102,Calcs!HA$17:HA$1016)","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B102,Calcs!HB$17:HB$1016)","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B102,Calcs!HC$17:HC$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B102,Calcs!HD$17:HD$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B102,Calcs!HE$17:HE$1016)","v":0},{"$f":"SUM(IF(Calcs!$C$17:$C$1016=$B102,Calcs!HF$17:HF$1016,0))","v":0},{"$f":"SUMIF(Calcs!$C$17:$C$1016,$B102,Calcs!GL$17:GL$1016)","v":0},null,2016,{"$f":"SUM(OFFSET(Input!AX$17,0,0,MaxMeasures,$M102-StartYr+1)*Input!$U$17:$U$1016*Calcs!$L$17:$L$1016*Calcs!$HM$17:$HM$1016)","v":10.364680000000002},{"$f":"SUM(OFFSET('1stEnd'!$F$17,0,4*(Output!$M102-StartYr),MaxMeasures,4)/4*Input!$U$17:$U$1016*Calcs!$L$17:$L$1016*Calcs!$HM$17:$HM$1016)","v":-6.4779250000000008},{"$f":"SUM(OFFSET('2ndStart'!$F$17,0,4*(Output!$M102-StartYr),MaxMeasures,4)/4*Input!$AD$17:$AD$1016*Calcs!$L$17:$L$1016*Calcs!$HN$17:$HN$1016)","v":0},{"$f":"SUM(OFFSET('2ndEnd'!$F$17,0,4*(Output!$M102-StartYr),MaxMeasures,4)/4*Input!$AD$17:$AD$1016*Calcs!$L$17:$L$1016*Calcs!$HN$17:$HN$1016)","v":0},3.8867550000000008,-6.4779250000000008]
[null,"Clothes Dryer",{"$f":"SUM(IF(Calcs!$HL$17:$IY$1016=$B113,Calcs!GY$17:GY$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$1016,$B113,Calcs!GZ$17:GZ$1016)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$1016=$B113,Calcs!HA$17:HA$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$1016,$B113,Calcs!HB$17:HB$1016)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$1016=$B113,Calcs!HC$17:HC$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$1016=$B113,Calcs!HD$17:HD$1016*Calcs!$P$17:$P$1016))","v":0},null,{"$f":"SUM(IF(Calcs!$HL$17:$IY$1016=$B113,Calcs!HF$17:HF$1016,0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$1016,$B113,Calcs!GL$17:GL$1016)","v":0},null,{"$f":"M99","v":2013},{"$f":"SUM(OFFSET(Input!AX$17,0,0,MaxMeasures,$M113-StartYr+1)*GasCalcs!$E$17:$E$1016*Calcs!$L$17:$L$1016*Calcs!$HM$17:$HM$1016)","v":0},null,{"$f":"SUM(OFFSET('2ndStart'!$F$17,0,4*(Output!$M113-StartYr),MaxMeasures,4)/4*GasCalcs!$F$17:$F$1016*Calcs!$L$17:$L$1016*Calcs!$HN$17:$HN$1016)","v":0},{"$f":"SUM(OFFSET('2ndEnd'!$F$17,0,4*(Output!$M113-StartYr),MaxMeasures,4)/4*GasCalcs!$F$17:$F$1016*Calcs!$L$17:$L$1016*Calcs!$HN$17:$HN$1016)","v":0},{"$f":"N113+O113+P113+Q113","v":0},{"$f":"R113","v":0}]
[null,"Exterior Lighting",{"$f":"SUM(IF(Calcs!$HL$17:$IY$1016=$B125,Calcs!GY$17:GY$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$1016,$B125,Calcs!GZ$17:GZ$1016)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$1016=$B125,Calcs!HA$17:HA$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$1016,$B125,Calcs!HB$17:HB$1016)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$1016=$B125,Calcs!HC$17:HC$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$1016=$B125,Calcs!HD$17:HD$1016*Calcs!$P$17:$P$1016))","v":0},null,{"$f":"SUM(IF(Calcs!$HL$17:$IY$1016=$B125,Calcs!HF$17:HF$1016,0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$1016,$B125,Calcs!GL$17:GL$1016)","v":0}]
[null,"Refrigeration",{"$f":"SUM(IF(Calcs!$HL$17:$IY$1016=$B131,Calcs!GY$17:GY$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$1016,$B131,Calcs!GZ$17:GZ$1016)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$1016=$B131,Calcs!HA$17:HA$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$1016,$B131,Calcs!HB$17:HB$1016)","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$1016=$B131,Calcs!HC$17:HC$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUM(IF(Calcs!$HL$17:$IY$1016=$B131,Calcs!HD$17:HD$1016*Calcs!$P$17:$P$1016))","v":0},null,{"$f":"SUM(IF(Calcs!$HL$17:$IY$1016=$B131,Calcs!HF$17:HF$1016,0))","v":0},{"$f":"SUMIF(Calcs!$HL$17:$IY$1016,$B131,Calcs!GL$17:GL$1016)","v":0}]
[null,{"$f":"Input!D1032","v":1},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=Output!$B143,Calcs!GY$17:GY$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$1016,Output!$B143,Calcs!GZ$17:GZ$1016)","v":0},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=Output!$B143,Calcs!HA$17:HA$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$1016,Output!$B143,Calcs!HB$17:HB$1016)","v":0},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=$B143,Calcs!$HC$17:$HC$1016*Calcs!$P$17:$P$1016,0))","v":0},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=$B143,Calcs!$HD$17:$HD$1016*Calcs!$P$17:$P$1016,0))","v":0},null,{"$f":"SUM(IF(Calcs!$B$17:$B$1016=$B143,Calcs!$HF$17:$HF$1016,0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$1016,Output!$B143,Calcs!GL$17:GL$1016)","v":0}]
[null,{"$f":"Input!D1035","v":"3B"},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=Output!$B146,Calcs!GY$17:GY$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":62286.682499999995},{"$f":"SUMIF(Calcs!$B$17:$B$1016,Output!$B146,Calcs!GZ$17:GZ$1016)","v":892568.160225},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=Output!$B146,Calcs!HA$17:HA$1016*IF(Calcs!$F$17:$F$1016>1,1,Calcs!$F$17:$F$1016),0))","v":5457.2805000000008},{"$f":"SUMIF(Calcs!$B$17:$B$1016,Output!$B146,Calcs!HB$17:HB$1016)","v":78202.829565000007},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=$B146,Calcs!$HC$17:$HC$1016*Calcs!$P$17:$P$1016,0))","v":9.4154287499999985},{"$f":"SUM(IF(Calcs!$B$17:$B$1016=$B146,Calcs!$HD$17:$HD$1016*Calcs!$P$17:$P$1016,0))","v":11.437256836228286},null,{"$f":"SUM(IF(Calcs!$B$17:$B$1016=$B146,Calcs!$HF$17:$HF$1016,0))","v":0},{"$f":"SUMIF(Calcs!$B$17:$B$1016,Output!$B146,Calcs!GL$17:GL$1016)","v":-2761.1848629779029}]
[null,2015,{"$f":"SUM(Calcs!$R$17:$R$1016*Loads!$AY$17:$AY$1016*Calcs!$H$17:$H$1016*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$G$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1)+OFFSET('1stEnd'!$G$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1)+(OFFSET('2ndStart'!$G$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1)+OFFSET('2ndEnd'!$G$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":26.182238776162787},{"$f":"SUM(Calcs!$R$17:$R$1016*Loads!$AZ$17:$AZ$1016*Calcs!$H$17:$H$1016*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$I$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1)+OFFSET('1stEnd'!$I$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1)+(OFFSET('2ndStart'!$I$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1)+OFFSET('2ndEnd'!$I$17,0,(Output!$B160-StartYr)*4,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":101.57900435732009}]
[null,{"$f":"B163+1","v":2019},{"$f":"SUM(Calcs!$R$17:$R$1016*Loads!$AY$17:$AY$1016*Calcs!$H$17:$H$1016*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$G$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1)+OFFSET('1stEnd'!$G$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1)+(OFFSET('2ndStart'!$G$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1)+OFFSET('2ndEnd'!$G$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720923},{"$f":"SUM(Calcs!$R$17:$R$1016*Loads!$AZ$17:$AZ$1016*Calcs!$H$17:$H$1016*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$I$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1)+OFFSET('1stEnd'!$I$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1)+(OFFSET('2ndStart'!$I$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1)+OFFSET('2ndEnd'!$I$17,0,(Output!$B164-StartYr)*4,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":53.112204357320095}]
[]
[null,"2013-08-01",3,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B182))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C182-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C182-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":0},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B182))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C182-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C182-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B182))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C182-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C182-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B182))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C182-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C182-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C182-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":0}]
[null,"2014-08-01",7,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B194))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C194-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C194-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":0},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B194))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C194-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C194-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B194))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C194-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C194-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B194))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C194-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C194-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C194-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":0}]
[null,"2015-02-01",9,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B200))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C200-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C200-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":0},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B200))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C200-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C200-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":0},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B200))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C200-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C200-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":0},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B200))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C200-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C200-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C200-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":0}]
[null,"2016-02-01",13,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B212))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C212-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C212-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":101.5790043573201},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B212))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C212-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C212-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":101.5790043573201},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B212))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C212-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C212-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":49963.981787199991},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B212))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C212-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C212-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C212-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":3713.6540000000005}]
[null,"2016-09-01",15,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B219))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C219-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C219-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":50.400909883720942},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B219))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C219-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C219-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":50.400909883720942},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B219))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C219-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C219-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":17864.423580571427},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B219))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C219-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C219-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C219-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":0}]
[null,"2017-07-01",19,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B229))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C229-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C229-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B229))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C229-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C229-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B229))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C229-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C229-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":14710.235009142858},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B229))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C229-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C229-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C229-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":0}]
[null,"2017-11-01",20,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B233))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C233-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C233-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":53.112204357320103},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B233))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C233-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C233-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":53.112204357320103},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B233))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C233-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C233-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":37254.909787199991},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B233))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C233-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C233-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C233-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":4117.9440000000004}]
[null,"2018-06-01",22,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B240))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C240-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C240-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B240))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C240-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C240-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B240))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C240-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C240-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":14710.235009142858},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B240))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C240-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C240-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C240-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":0}]
[null,"2019-04-01",26,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B250))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C250-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C250-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B250))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C250-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C250-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B250))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C250-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C250-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":14710.235009142858},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B250))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C250-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C250-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C250-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":0}]
[null,"2020-05-01",30,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B263))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C263-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C263-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B263))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C263-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C263-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B263))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C263-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C263-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":14710.235009142858},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B263))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C263-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C263-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C263-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":0}]
[null,"2020-12-01",32,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B270))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C270-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C270-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":53.112204357320103},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B270))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C270-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C270-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":53.112204357320103},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B270))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C270-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C270-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":37254.909787199991},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B270))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C270-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C270-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C270-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":4117.9440000000004}]
[null,"2021-09-01",35,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B279))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C279-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C279-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B279))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C279-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C279-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B279))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C279-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C279-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":14710.235009142858},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B279))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C279-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C279-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C279-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":0}]
[null,"2022-06-01",38,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B288))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C288-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C288-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B288))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C288-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C288-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B288))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C288-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C288-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":14710.235009142858},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B288))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C288-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C288-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C288-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":0}]
[null,"2022-09-01",39,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B291))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C291-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C291-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B291))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C291-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C291-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B291))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C291-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C291-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":14710.235009142858},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B291))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C291-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C291-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C291-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":0}]
[null,"2023-06-01",42,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B300))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C300-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C300-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B300))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C300-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C300-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B300))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C300-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C300-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":14710.235009142858},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B300))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C300-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C300-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C300-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":0}]
[null,"2023-07-01",43,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B301))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C301-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C301-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B301))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C301-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C301-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B301))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C301-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C301-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":14710.235009142858},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B301))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C301-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C301-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C301-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":0}]
[null,"2023-08-01",43,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B302))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C302-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C302-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B302))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C302-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C302-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B302))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C302-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C302-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":14710.235009142858},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B302))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C302-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C302-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C302-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":0}]
[null,"2023-09-01",43,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B303))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C303-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C303-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B303))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C303-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C303-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B303))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C303-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C303-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":14710.235009142858},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B303))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C303-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C303-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C303-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":0}]
[null,"2023-10-01",44,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B304))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C304-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C304-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B304))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C304-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C304-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":43.723261883720937},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B304))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C304-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C304-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":14710.235009142858},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B304))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C304-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C304-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C304-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":4117.9440000000004}]
[null,"2023-11-01",44,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B305))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C305-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C305-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":53.112204357320103},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B305))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C305-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C305-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":53.112204357320103},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B305))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C305-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C305-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":37254.909787199991},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B305))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C305-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C305-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C305-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":4117.9440000000004}]
[null,"2023-12-01",44,{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$B$17:$M$1016,,MONTH($B306))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C306-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C306-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":53.112204357320103},{"$f":"SUM(Calcs!$R$17:$R$1016*Calcs!$H$17:$H$1016*INDEX(Loads!$N$17:$Y$1016,,MONTH($B306))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C306-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C306-1,MaxMeasures,1))*Calcs!$HP$17:$HP$1016))","v":53.112204357320103},null,{"$f":"SUM(Calcs!$M$17:$M$1016*Calcs!$G$17:$G$1016*INDEX(Loads!$Z$17:$AK$1016,,MONTH($B306))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C306-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C306-1,MaxMeasures,1))*Calcs!$HO$17:$HO$1016))","v":37254.909787199991},{"$f":"SUM(GasCalcs!$E$17:$E$1016*Calcs!$I$17:$I$1016*INDEX(Loads!$AL$17:$AW$1016,,MONTH($B306))*Calcs!$L$17:$L$1016*(OFFSET('1stStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('1stEnd'!$E$17,0,$C306-1,MaxMeasures,1)+(OFFSET('2ndStart'!$E$17,0,$C306-1,MaxMeasures,1)+OFFSET('2ndEnd'!$E$17,0,$C306-1,MaxMeasures,1))*Calcs!$HQ$17:$HQ$1016))","v":4117.9440000000004}]

{"sheet":"Output by Measure","index":3,"n_rows":1016,"n_cols":21,"rows_kept":69,"cut":true,"hidden":false,"merged":[[13,9,13,10],[13,11,13,12],[13,13,13,14],[13,15,13,16]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Input!D4","v":0}]
[{"$f":"Input!D5","v":"MEA01 2013-14 MF"}]
[{"$f":"Input!D6","v":"PG&E"},null,null,null,null,null,null,null,null,"Levelized Benefits less Costs (TRC)",null,null,null,"Levelized Benefits less Costs (PAC)",null,null,null,"Benefit Cost Ratios"]
["Net Impacts by Measure",null,null,null,null,null,null,null,null,"No Allocated Admin",null,"w/ Allocated Admin",null,"No Allocated Admin",null,"w/ Allocated Admin",null,"No Allocated Admin",null,"w/ Allocated Admin"]
[null,"Wtd Avg Net Avg Jul-Sep (kW)","Wtd Avg Net Dec-Feb Pk (kW)",null,"Wtd Avg Net User Entered kW","Wtd Avg Annual kWh adj for Net to gross","Wtd Avg Lifecycle kWh (Annual * Measure Life)","Wtd Avg Annual Therms","Wtd Avg Lifecycle Therms","Electric ($/kWh)","Gas  ($/Th)","Electric ($/kWh)","Gas  ($/Th)","Electric ($/kWh)","Gas  ($/Th)","Electric ($/kWh)","Gas  ($/Th)","TRC","PAC","TRC","PAC"]
["Total or Average",{"$f":"SUM(B17:B1016)","v":43.723261883720923},53.112204357320095,null,0,289246.19399999996,4144897.9600200001,24707.664000000004,354060.82512000005,{"$f":"Calcs!GM1018","v":6.1097607061995733E-2},{"$f":"Calcs!GN1018","v":0.71606152224053732},{"$f":"Calcs!GO1018","v":-4.0946016787451007E-3},{"$f":"Calcs!GP1018","v":5.0733870854619834E-2},{"$f":"Calcs!GQ1018","v":8.4086505496826433E-2},{"$f":"Calcs!GR1018","v":0.95765577650371769},{"$f":"Calcs!GS1018","v":1.8894296756085584E-2},{"$f":"Calcs!GT1018","v":0.29232812511780037}]
[{"$f":"Input!B17","v":0},{"$f":"Calcs!HC17","v":0},{"$f":"Calcs!HD17","v":0},null,{"$f":"Calcs!HF17","v":0},{"$f":"Calcs!GY17","v":0},{"$f":"Calcs!GZ17","v":0},{"$f":"Calcs!HA17","v":0},{"$f":"Calcs!HB17","v":0},{"$f":"Calcs!GM17","v":0},{"$f":"Calcs!GN17","v":0},{"$f":"Calcs!GO17","v":0},{"$f":"Calcs!GP17","v":0},{"$f":"Calcs!GQ17","v":0},{"$f":"Calcs!GR17","v":0},{"$f":"Calcs!GS17","v":0},{"$f":"Calcs!GT17","v":0},{"$f":"IF(ISERROR(Calcs!GU17),0,Calcs!GU17)","v":0},{"$f":"IF(ISERROR(Calcs!GV17),0,Calcs!GV17)","v":0},{"$f":"IF(ISERROR(Calcs!GW17),0,Calcs!GW17)","v":0},{"$f":"IF(ISERROR(Calcs!GX17),0,Calcs!GX17)","v":0}]
[{"$f":"Input!B18","v":0},{"$f":"Calcs!HC18","v":0},{"$f":"Calcs!HD18","v":0},null,{"$f":"Calcs!HF18","v":0},{"$f":"Calcs!GY18","v":0},{"$f":"Calcs!GZ18","v":0},{"$f":"Calcs!HA18","v":0},{"$f":"Calcs!HB18","v":0},{"$f":"Calcs!GM18","v":0},{"$f":"Calcs!GN18","v":0},{"$f":"Calcs!GO18","v":0},{"$f":"Calcs!GP18","v":0},{"$f":"Calcs!GQ18","v":0},{"$f":"Calcs!GR18","v":0},{"$f":"Calcs!GS18","v":0},{"$f":"Calcs!GT18","v":0},{"$f":"IF(ISERROR(Calcs!GU18),0,Calcs!GU18)","v":0},{"$f":"IF(ISERROR(Calcs!GV18),0,Calcs!GV18)","v":0},{"$f":"IF(ISERROR(Calcs!GW18),0,Calcs!GW18)","v":0},{"$f":"IF(ISERROR(Calcs!GX18),0,Calcs!GX18)","v":0}]
[{"$f":"Input!B19","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"Calcs!HC19","v":4.7916744593023237},{"$f":"Calcs!HD19","v":5.8206177245657553},null,{"$f":"Calcs!HF19","v":0},{"$f":"Calcs!GY19","v":31698.769499999991},{"$f":"Calcs!GZ19","v":454243.36693499988},{"$f":"Calcs!HA19","v":3105.1350000000002},{"$f":"Calcs!HB19","v":44496.584550000007},{"$f":"Calcs!GM19","v":7.1882887148026209E-2},{"$f":"Calcs!GN19","v":0.74950202938910915},{"$f":"Calcs!GO19","v":7.0518445626190501E-3},{"$f":"Calcs!GP19","v":7.3527539311763479E-2},{"$f":"Calcs!GQ19","v":9.5078303931858413E-2},{"$f":"Calcs!GR19","v":0.99135391711598941},{"$f":"Calcs!GS19","v":3.0247261346451254E-2},{"$f":"Calcs!GT19","v":0.31537942703864374},{"$f":"IF(ISERROR(Calcs!GU19),0,Calcs!GU19)","v":2.1209194241285179},{"$f":"IF(ISERROR(Calcs!GV19),0,Calcs!GV19)","v":3.3227737644680118},{"$f":"IF(ISERROR(Calcs!GW19),0,Calcs!GW19)","v":1.0546826092546311},{"$f":"IF(ISERROR(Calcs!GX19),0,Calcs!GX19)","v":1.2859878963936924}]
[{"$f":"Input!B20","v":"10% (1980-2000 Bldg)"},{"$f":"Calcs!HC20","v":3.1083675697674424},{"$f":"Calcs!HD20","v":3.7758448585607938},null,{"$f":"Calcs!HF20","v":0},{"$f":"Calcs!GY20","v":20563.047000000002},{"$f":"Calcs!GZ20","v":294668.46351000003},{"$f":"Calcs!HA20","v":1632.51},{"$f":"Calcs!HB20","v":23393.868299999998},{"$f":"Calcs!GM20","v":6.698581761246418E-2},{"$f":"Calcs!GN20","v":0.67200697979119739},{"$f":"Calcs!GO20","v":3.4299487621421015E-3},{"$f":"Calcs!GP20","v":3.440951518753721E-2},{"$f":"Calcs!GQ20","v":9.0984877338943004E-2},{"$f":"Calcs!GR20","v":0.91276743057680809},{"$f":"Calcs!GS20","v":2.7429008488620926E-2},{"$f":"Calcs!GT20","v":0.27516996597314791},{"$f":"IF(ISERROR(Calcs!GU20),0,Calcs!GU20)","v":2.0095775846881239},{"$f":"IF(ISERROR(Calcs!GV20),0,Calcs!GV20)","v":3.1483382160113944},{"$f":"IF(ISERROR(Calcs!GW20),0,Calcs!GW20)","v":1.0264032701003156},{"$f":"IF(ISERROR(Calcs!GX20),0,Calcs!GX20)","v":1.2589910907997943}]
[{"$f":"Input!B21","v":"10%  (2001-2008 Bldg)"},{"$f":"Calcs!HC21","v":4.5461601627906978},{"$f":"Calcs!HD21","v":5.5223827593052119},null,{"$f":"Calcs!HF21","v":0},{"$f":"Calcs!GY21","v":30074.598000000002},{"$f":"Calcs!GZ21","v":430968.98934000003},{"$f":"Calcs!HA21","v":2158.9065000000005},{"$f":"Calcs!HB21","v":30937.130145000006},{"$f":"Calcs!GM21","v":6.8706361196462395E-2},{"$f":"Calcs!GN21","v":0.70510917831440978},{"$f":"Calcs!GO21","v":4.4152342412598355E-3},{"$f":"Calcs!GP21","v":4.5311993441455756E-2},{"$f":"Calcs!GQ21","v":9.264103108083066E-2},{"$f":"Calcs!GR21","v":0.95074226266792217},{"$f":"Calcs!GS21","v":2.83499041256281E-2},{"$f":"Calcs!GT21","v":0.29094507779496814},{"$f":"IF(ISERROR(Calcs!GU21),0,Calcs!GU21)","v":2.0382945387827571},{"$f":"IF(ISERROR(Calcs!GV21),0,Calcs!GV21)","v":3.1933281107596536},{"$f":"IF(ISERROR(Calcs!GW21),0,Calcs!GW21)","v":1.0338426912333358},{"$f":"IF(ISERROR(Calcs!GX21),0,Calcs!GX21)","v":1.2661243675888192}]
[{"$f":"Input!B22","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"Calcs!HC22","v":9.5833489186046474},{"$f":"Calcs!HD22","v":11.641235449131511},null,{"$f":"Calcs!HF22","v":0},{"$f":"Calcs!GY22","v":63397.538999999982},{"$f":"Calcs!GZ22","v":908486.73386999976},{"$f":"Calcs!HA22","v":6210.27},{"$f":"Calcs!HB22","v":88993.169100000014},{"$f":"Calcs!GM22","v":7.4876279265053775E-2},{"$f":"Calcs!GN22","v":0.73048093306860351},{"$f":"Calcs!GO22","v":7.5912381472978407E-3},{"$f":"Calcs!GP22","v":7.4058897950237457E-2},{"$f":"Calcs!GQ22","v":9.8851142535332642E-2},{"$f":"Calcs!GR22","v":0.9643758416266367},{"$f":"Calcs!GS22","v":3.1566101417576709E-2},{"$f":"Calcs!GT22","v":0.30795380650827064},{"$f":"IF(ISERROR(Calcs!GU22),0,Calcs!GU22)","v":2.1296377049614517},{"$f":"IF(ISERROR(Calcs!GV22),0,Calcs!GV22)","v":3.3364324044396074},{"$f":"IF(ISERROR(Calcs!GW22),0,Calcs!GW22)","v":1.0568340507468901},{"$f":"IF(ISERROR(Calcs!GX22),0,Calcs!GX22)","v":1.2880286320496237}]
[{"$f":"Input!B23","v":"10% (1980-2000 Bldg)"},{"$f":"Calcs!HC23","v":6.2167351395348849},{"$f":"Calcs!HD23","v":7.5516897171215875},null,{"$f":"Calcs!HF23","v":0},{"$f":"Calcs!GY23","v":41126.094000000005},{"$f":"Calcs!GZ23","v":589336.92702000006},{"$f":"Calcs!HA23","v":3265.02},{"$f":"Calcs!HB23","v":46787.736599999997},{"$f":"Calcs!GM23","v":7.3989378971611841E-2},{"$f":"Calcs!GN23","v":0.72182847650624049},{"$f":"Calcs!GO23","v":6.7043378538559351E-3},{"$f":"Calcs!GP23","v":6.5406441387874548E-2},{"$f":"Calcs!GQ23","v":9.8285035965050546E-2},{"$f":"Calcs!GR23","v":0.95885299701236248},{"$f":"Calcs!GS23","v":3.099999484729464E-2},{"$f":"Calcs!GT23","v":0.30243096189399654},{"$f":"IF(ISERROR(Calcs!GU23),0,Calcs!GU23)","v":2.1015185061869275},{"$f":"IF(ISERROR(Calcs!GV23),0,Calcs!GV23)","v":3.2923789930261869},{"$f":"IF(ISERROR(Calcs!GW23),0,Calcs!GW23)","v":1.049862917412808},{"$f":"IF(ISERROR(Calcs!GX23),0,Calcs!GX23)","v":1.2814095029742347}]
[{"$f":"Input!B24","v":"10%  (2001-2008 Bldg)"},{"$f":"Calcs!HC24","v":6.061546883720931},{"$f":"Calcs!HD24","v":7.3631770124069487},null,{"$f":"Calcs!HF24","v":0},{"$f":"Calcs!GY24","v":40099.464000000007},{"$f":"Calcs!GZ24","v":574625.31912000012},{"$f":"Calcs!HA24","v":2878.5420000000004},{"$f":"Calcs!HB24","v":41249.506860000009},{"$f":"Calcs!GM24","v":7.3571534017358636E-2},{"$f":"Calcs!GN24","v":0.71775204836295081},{"$f":"Calcs!GO24","v":6.2864928996027164E-3},{"$f":"Calcs!GP24","v":6.1330013244584647E-2},{"$f":"Calcs!GQ24","v":9.8018326419782559E-2},{"$f":"Calcs!GR24","v":0.95625102160175235},{"$f":"Calcs!GS24","v":3.0733285302026639E-2},{"$f":"Calcs!GT24","v":0.29982898648338618},{"$f":"IF(ISERROR(Calcs!GU24),0,Calcs!GU24)","v":2.0885264598810473},{"$f":"IF(ISERROR(Calcs!GV24),0,Calcs!GV24)","v":3.2720247871469748},{"$f":"IF(ISERROR(Calcs!GW24),0,Calcs!GW24)","v":1.0466103822982253},{"$f":"IF(ISERROR(Calcs!GX24),0,Calcs!GX24)","v":1.2783145544504457}]
[{"$f":"Input!B25","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"Calcs!HC25","v":4.7916744593023237},{"$f":"Calcs!HD25","v":5.8206177245657553},null,{"$f":"Calcs!HF25","v":0},{"$f":"Calcs!GY25","v":31698.769499999991},{"$f":"Calcs!GZ25","v":454243.36693499988},{"$f":"Calcs!HA25","v":3105.1350000000002},{"$f":"Calcs!HB25","v":44496.584550000007},{"$f":"Calcs!GM25","v":6.9433812764676195E-2},{"$f":"Calcs!GN25","v":0.70752719227170535},{"$f":"Calcs!GO25","v":5.4153566397100172E-3},{"$f":"Calcs!GP25","v":5.5182222117481028E-2},{"$f":"Calcs!GQ25","v":9.2898451609864555E-2},{"$f":"Calcs!GR25","v":0.94663072668472226},{"$f":"Calcs!GS25","v":2.8879995484898377E-2},{"$f":"Calcs!GT25","v":0.29428575653049793},{"$f":"IF(ISERROR(Calcs!GU25),0,Calcs!GU25)","v":2.070306599398176},{"$f":"IF(ISERROR(Calcs!GV25),0,Calcs!GV25)","v":3.2434803390571432},{"$f":"IF(ISERROR(Calcs!GW25),0,Calcs!GW25)","v":1.0420149182369487},{"$f":"IF(ISERROR(Calcs!GX25),0,Calcs!GX25)","v":1.2739345088558691}]
[{"$f":"Input!B26","v":"10% (1980-2000 Bldg)"},{"$f":"Calcs!HC26","v":3.1083675697674424},{"$f":"Calcs!HD26","v":3.7758448585607938},null,{"$f":"Calcs!HF26","v":0},{"$f":"Calcs!GY26","v":20563.047000000002},{"$f":"Calcs!GZ26","v":294668.46351000003},{"$f":"Calcs!HA26","v":1632.51},{"$f":"Calcs!HB26","v":23393.868299999998},{"$f":"Calcs!GM26","v":6.9830567417290684E-2},{"$f":"Calcs!GN26","v":0.71344804948095097},{"$f":"Calcs!GO26","v":5.1748730777633339E-3},{"$f":"Calcs!GP26","v":5.287087360437992E-2},{"$f":"Calcs!GQ26","v":9.363525345665856E-2},{"$f":"Calcs!GR26","v":0.95665682540002217},{"$f":"Calcs!GS26","v":2.8979559117131209E-2},{"$f":"Calcs!GT26","v":0.29607964952345112},{"$f":"IF(ISERROR(Calcs!GU26),0,Calcs!GU26)","v":2.0610459120837921},{"$f":"IF(ISERROR(Calcs!GV26),0,Calcs!GV26)","v":3.2289719289312742},{"$f":"IF(ISERROR(Calcs!GW26),0,Calcs!GW26)","v":1.0396637282850016},{"$f":"IF(ISERROR(Calcs!GX26),0,Calcs!GX26)","v":1.2716902511313724}]
[{"$f":"Input!B27","v":"10%  (2001-2008 Bldg)"},{"$f":"Calcs!HC27","v":1.5153867209302327},{"$f":"Calcs!HD27","v":1.8407942531017372},null,{"$f":"Calcs!HF27","v":0},{"$f":"Calcs!GY27","v":10024.866000000002},{"$f":"Calcs!GZ27","v":143656.32978000003},{"$f":"Calcs!HA27","v":719.63550000000009},{"$f":"Calcs!HB27","v":10312.376715000002},{"$f":"Calcs!GM27","v":7.0003688335671443E-2},{"$f":"Calcs!GN27","v":0.73274595383328767},{"$f":"Calcs!GO27","v":5.3586879742789917E-3},{"$f":"Calcs!GP27","v":5.6090714994615709E-2},{"$f":"Calcs!GQ27","v":9.3737641280540379E-2},{"$f":"Calcs!GR27","v":0.98117512095705095},{"$f":"Calcs!GS27","v":2.9092640919147927E-2},{"$f":"Calcs!GT27","v":0.30451988211837899},{"$f":"IF(ISERROR(Calcs!GU27),0,Calcs!GU27)","v":2.0668464319385178},{"$f":"IF(ISERROR(Calcs!GV27),0,Calcs!GV27)","v":3.2380594100370121},{"$f":"IF(ISERROR(Calcs!GW27),0,Calcs!GW27)","v":1.0411376420783065},{"$f":"IF(ISERROR(Calcs!GX27),0,Calcs!GX27)","v":1.2730973914564179}]
[{"$f":"Input!B28","v":0},{"$f":"Calcs!HC28","v":0},{"$f":"Calcs!HD28","v":0},null,{"$f":"Calcs!HF28","v":0},{"$f":"Calcs!GY28","v":0},{"$f":"Calcs!GZ28","v":0},{"$f":"Calcs!HA28","v":0},{"$f":"Calcs!HB28","v":0},{"$f":"Calcs!GM28","v":0},{"$f":"Calcs!GN28","v":0},{"$f":"Calcs!GO28","v":0},{"$f":"Calcs!GP28","v":0},{"$f":"Calcs!GQ28","v":0},{"$f":"Calcs!GR28","v":0},{"$f":"Calcs!GS28","v":0},{"$f":"Calcs!GT28","v":0},{"$f":"IF(ISERROR(Calcs!GU28),0,Calcs!GU28)","v":0},{"$f":"IF(ISERROR(Calcs!GV28),0,Calcs!GV28)","v":0},{"$f":"IF(ISERROR(Calcs!GW28),0,Calcs!GW28)","v":0},{"$f":"IF(ISERROR(Calcs!GX28),0,Calcs!GX28)","v":0}]
[{"$f":"Input!B29","v":"Direct Install 18 watt CFL bulb"},{"$f":"Calcs!HC29","v":0},{"$f":"Calcs!HD29","v":0},null,{"$f":"Calcs!HF29","v":0},{"$f":"Calcs!GY29","v":0},{"$f":"Calcs!GZ29","v":0},{"$f":"Calcs!HA29","v":0},{"$f":"Calcs!HB29","v":0},{"$f":"Calcs!GM29","v":-0.23313115178794314},{"$f":"Calcs!GN29","v":1.0911177981132343},{"$f":"Calcs!GO29","v":-0.28443937527511776},{"$f":"Calcs!GP29","v":1.0911177981132343},{"$f":"Calcs!GQ29","v":-0.23313115178794308},{"$f":"Calcs!GR29","v":1.0911177981132343},{"$f":"Calcs!GS29","v":-0.28443937527511765},{"$f":"Calcs!GT29","v":1.0911177981132343},{"$f":"IF(ISERROR(Calcs!GU29),0,Calcs!GU29)","v":0.24620244832462418},{"$f":"IF(ISERROR(Calcs!GV29),0,Calcs!GV29)","v":0.24620244832462421},{"$f":"IF(ISERROR(Calcs!GW29),0,Calcs!GW29)","v":0.21398405948799476},{"$f":"IF(ISERROR(Calcs!GX29),0,Calcs!GX29)","v":0.21398405948799479}]
[{"$f":"Input!B30","v":"Direct Install 18 watt CFL bulb"},{"$f":"Calcs!HC30","v":0},{"$f":"Calcs!HD30","v":0},null,{"$f":"Calcs!HF30","v":0},{"$f":"Calcs!GY30","v":0},{"$f":"Calcs!GZ30","v":0},{"$f":"Calcs!HA30","v":0},{"$f":"Calcs!HB30","v":0},{"$f":"Calcs!GM30","v":-0.23688703548018625},{"$f":"Calcs!GN30","v":1.0911177981132343},{"$f":"Calcs!GO30","v":-0.28640498352537258},{"$f":"Calcs!GP30","v":1.0911177981132343},{"$f":"Calcs!GQ30","v":-0.23688703548018619},{"$f":"Calcs!GR30","v":1.0911177981132343},{"$f":"Calcs!GS30","v":-0.28640498352537253},{"$f":"Calcs!GT30","v":1.0911177981132343},{"$f":"IF(ISERROR(Calcs!GU30),0,Calcs!GU30)","v":0.23518077451741198},{"$f":"IF(ISERROR(Calcs!GV30),0,Calcs!GV30)","v":0.23518077451741204},{"$f":"IF(ISERROR(Calcs!GW30),0,Calcs!GW30)","v":0.20534230813515009},{"$f":"IF(ISERROR(Calcs!GX30),0,Calcs!GX30)","v":0.20534230813515011}]
[{"$f":"Input!B31","v":"Direct Install 18 watt CFL bulb"},{"$f":"Calcs!HC31","v":0},{"$f":"Calcs!HD31","v":0},null,{"$f":"Calcs!HF31","v":0},{"$f":"Calcs!GY31","v":0},{"$f":"Calcs!GZ31","v":0},{"$f":"Calcs!HA31","v":0},{"$f":"Calcs!HB31","v":0},{"$f":"Calcs!GM31","v":-0.24721275235320808},{"$f":"Calcs!GN31","v":1.0911177981132343},{"$f":"Calcs!GO31","v":-0.29683994326495478},{"$f":"Calcs!GP31","v":1.0911177981132343},{"$f":"Calcs!GQ31","v":-0.24721275235320808},{"$f":"Calcs!GR31","v":1.0911177981132343},{"$f":"Calcs!GS31","v":-0.29683994326495478},{"$f":"Calcs!GT31","v":1.0911177981132343},{"$f":"IF(ISERROR(Calcs!GU31),0,Calcs!GU31)","v":0.22062794585102063},{"$f":"IF(ISERROR(Calcs!GV31),0,Calcs!GV31)","v":0.22062794585102063},{"$f":"IF(ISERROR(Calcs!GW31),0,Calcs!GW31)","v":0.19332025435905975},{"$f":"IF(ISERROR(Calcs!GX31),0,Calcs!GX31)","v":0.19332025435905975}]
[{"$f":"Input!B39","v":0},{"$f":"Calcs!HC39","v":0},{"$f":"Calcs!HD39","v":0},null,{"$f":"Calcs!HF39","v":0},{"$f":"Calcs!GY39","v":0},{"$f":"Calcs!GZ39","v":0},{"$f":"Calcs!HA39","v":0},{"$f":"Calcs!HB39","v":0},{"$f":"Calcs!GM39","v":0},{"$f":"Calcs!GN39","v":0},{"$f":"Calcs!GO39","v":0},{"$f":"Calcs!GP39","v":0},{"$f":"Calcs!GQ39","v":0},{"$f":"Calcs!GR39","v":0},{"$f":"Calcs!GS39","v":0},{"$f":"Calcs!GT39","v":0},{"$f":"IF(ISERROR(Calcs!GU39),0,Calcs!GU39)","v":0},{"$f":"IF(ISERROR(Calcs!GV39),0,Calcs!GV39)","v":0},{"$f":"IF(ISERROR(Calcs!GW39),0,Calcs!GW39)","v":0},{"$f":"IF(ISERROR(Calcs!GX39),0,Calcs!GX39)","v":0}]
[{"$f":"Input!B73","v":0},{"$f":"Calcs!HC73","v":0},{"$f":"Calcs!HD73","v":0},null,{"$f":"Calcs!HF73","v":0},{"$f":"Calcs!GY73","v":0},{"$f":"Calcs!GZ73","v":0},{"$f":"Calcs!HA73","v":0},{"$f":"Calcs!HB73","v":0},{"$f":"Calcs!GM73","v":0},{"$f":"Calcs!GN73","v":0},{"$f":"Calcs!GO73","v":0},{"$f":"Calcs!GP73","v":0},{"$f":"Calcs!GQ73","v":0},{"$f":"Calcs!GR73","v":0},{"$f":"Calcs!GS73","v":0},{"$f":"Calcs!GT73","v":0},{"$f":"IF(ISERROR(Calcs!GU73),0,Calcs!GU73)","v":0},{"$f":"IF(ISERROR(Calcs!GV73),0,Calcs!GV73)","v":0},{"$f":"IF(ISERROR(Calcs!GW73),0,Calcs!GW73)","v":0},{"$f":"IF(ISERROR(Calcs!GX73),0,Calcs!GX73)","v":0}]
[{"$f":"Input!B100","v":0},{"$f":"Calcs!HC100","v":0},{"$f":"Calcs!HD100","v":0},null,{"$f":"Calcs!HF100","v":0},{"$f":"Calcs!GY100","v":0},{"$f":"Calcs!GZ100","v":0},{"$f":"Calcs!HA100","v":0},{"$f":"Calcs!HB100","v":0},{"$f":"Calcs!GM100","v":0},{"$f":"Calcs!GN100","v":0},{"$f":"Calcs!GO100","v":0},{"$f":"Calcs!GP100","v":0},{"$f":"Calcs!GQ100","v":0},{"$f":"Calcs!GR100","v":0},{"$f":"Calcs!GS100","v":0},{"$f":"Calcs!GT100","v":0},{"$f":"IF(ISERROR(Calcs!GU100),0,Calcs!GU100)","v":0},{"$f":"IF(ISERROR(Calcs!GV100),0,Calcs!GV100)","v":0},{"$f":"IF(ISERROR(Calcs!GW100),0,Calcs!GW100)","v":0},{"$f":"IF(ISERROR(Calcs!GX100),0,Calcs!GX100)","v":0}]
[{"$f":"Input!B138","v":0},{"$f":"Calcs!HC138","v":0},{"$f":"Calcs!HD138","v":0},null,{"$f":"Calcs!HF138","v":0},{"$f":"Calcs!GY138","v":0},{"$f":"Calcs!GZ138","v":0},{"$f":"Calcs!HA138","v":0},{"$f":"Calcs!HB138","v":0},{"$f":"Calcs!GM138","v":0},{"$f":"Calcs!GN138","v":0},{"$f":"Calcs!GO138","v":0},{"$f":"Calcs!GP138","v":0},{"$f":"Calcs!GQ138","v":0},{"$f":"Calcs!GR138","v":0},{"$f":"Calcs!GS138","v":0},{"$f":"Calcs!GT138","v":0},{"$f":"IF(ISERROR(Calcs!GU138),0,Calcs!GU138)","v":0},{"$f":"IF(ISERROR(Calcs!GV138),0,Calcs!GV138)","v":0},{"$f":"IF(ISERROR(Calcs!GW138),0,Calcs!GW138)","v":0},{"$f":"IF(ISERROR(Calcs!GX138),0,Calcs!GX138)","v":0}]
[{"$f":"Input!B161","v":0},{"$f":"Calcs!HC161","v":0},{"$f":"Calcs!HD161","v":0},null,{"$f":"Calcs!HF161","v":0},{"$f":"Calcs!GY161","v":0},{"$f":"Calcs!GZ161","v":0},{"$f":"Calcs!HA161","v":0},{"$f":"Calcs!HB161","v":0},{"$f":"Calcs!GM161","v":0},{"$f":"Calcs!GN161","v":0},{"$f":"Calcs!GO161","v":0},{"$f":"Calcs!GP161","v":0},{"$f":"Calcs!GQ161","v":0},{"$f":"Calcs!GR161","v":0},{"$f":"Calcs!GS161","v":0},{"$f":"Calcs!GT161","v":0},{"$f":"IF(ISERROR(Calcs!GU161),0,Calcs!GU161)","v":0},{"$f":"IF(ISERROR(Calcs!GV161),0,Calcs!GV161)","v":0},{"$f":"IF(ISERROR(Calcs!GW161),0,Calcs!GW161)","v":0},{"$f":"IF(ISERROR(Calcs!GX161),0,Calcs!GX161)","v":0}]
[{"$f":"Input!B203","v":0},{"$f":"Calcs!HC203","v":0},{"$f":"Calcs!HD203","v":0},null,{"$f":"Calcs!HF203","v":0},{"$f":"Calcs!GY203","v":0},{"$f":"Calcs!GZ203","v":0},{"$f":"Calcs!HA203","v":0},{"$f":"Calcs!HB203","v":0},{"$f":"Calcs!GM203","v":0},{"$f":"Calcs!GN203","v":0},{"$f":"Calcs!GO203","v":0},{"$f":"Calcs!GP203","v":0},{"$f":"Calcs!GQ203","v":0},{"$f":"Calcs!GR203","v":0},{"$f":"Calcs!GS203","v":0},{"$f":"Calcs!GT203","v":0},{"$f":"IF(ISERROR(Calcs!GU203),0,Calcs!GU203)","v":0},{"$f":"IF(ISERROR(Calcs!GV203),0,Calcs!GV203)","v":0},{"$f":"IF(ISERROR(Calcs!GW203),0,Calcs!GW203)","v":0},{"$f":"IF(ISERROR(Calcs!GX203),0,Calcs!GX203)","v":0}]
[{"$f":"Input!B222","v":0},{"$f":"Calcs!HC222","v":0},{"$f":"Calcs!HD222","v":0},null,{"$f":"Calcs!HF222","v":0},{"$f":"Calcs!GY222","v":0},{"$f":"Calcs!GZ222","v":0},{"$f":"Calcs!HA222","v":0},{"$f":"Calcs!HB222","v":0},{"$f":"Calcs!GM222","v":0},{"$f":"Calcs!GN222","v":0},{"$f":"Calcs!GO222","v":0},{"$f":"Calcs!GP222","v":0},{"$f":"Calcs!GQ222","v":0},{"$f":"Calcs!GR222","v":0},{"$f":"Calcs!GS222","v":0},{"$f":"Calcs!GT222","v":0},{"$f":"IF(ISERROR(Calcs!GU222),0,Calcs!GU222)","v":0},{"$f":"IF(ISERROR(Calcs!GV222),0,Calcs!GV222)","v":0},{"$f":"IF(ISERROR(Calcs!GW222),0,Calcs!GW222)","v":0},{"$f":"IF(ISERROR(Calcs!GX222),0,Calcs!GX222)","v":0}]
[{"$f":"Input!B268","v":0},{"$f":"Calcs!HC268","v":0},{"$f":"Calcs!HD268","v":0},null,{"$f":"Calcs!HF268","v":0},{"$f":"Calcs!GY268","v":0},{"$f":"Calcs!GZ268","v":0},{"$f":"Calcs!HA268","v":0},{"$f":"Calcs!HB268","v":0},{"$f":"Calcs!GM268","v":0},{"$f":"Calcs!GN268","v":0},{"$f":"Calcs!GO268","v":0},{"$f":"Calcs!GP268","v":0},{"$f":"Calcs!GQ268","v":0},{"$f":"Calcs!GR268","v":0},{"$f":"Calcs!GS268","v":0},{"$f":"Calcs!GT268","v":0},{"$f":"IF(ISERROR(Calcs!GU268),0,Calcs!GU268)","v":0},{"$f":"IF(ISERROR(Calcs!GV268),0,Calcs!GV268)","v":0},{"$f":"IF(ISERROR(Calcs!GW268),0,Calcs!GW268)","v":0},{"$f":"IF(ISERROR(Calcs!GX268),0,Calcs!GX268)","v":0}]
[{"$f":"Input!B314","v":0},{"$f":"Calcs!HC314","v":0},{"$f":"Calcs!HD314","v":0},null,{"$f":"Calcs!HF314","v":0},{"$f":"Calcs!GY314","v":0},{"$f":"Calcs!GZ314","v":0},{"$f":"Calcs!HA314","v":0},{"$f":"Calcs!HB314","v":0},{"$f":"Calcs!GM314","v":0},{"$f":"Calcs!GN314","v":0},{"$f":"Calcs!GO314","v":0},{"$f":"Calcs!GP314","v":0},{"$f":"Calcs!GQ314","v":0},{"$f":"Calcs!GR314","v":0},{"$f":"Calcs!GS314","v":0},{"$f":"Calcs!GT314","v":0},{"$f":"IF(ISERROR(Calcs!GU314),0,Calcs!GU314)","v":0},{"$f":"IF(ISERROR(Calcs!GV314),0,Calcs!GV314)","v":0},{"$f":"IF(ISERROR(Calcs!GW314),0,Calcs!GW314)","v":0},{"$f":"IF(ISERROR(Calcs!GX314),0,Calcs!GX314)","v":0}]
[{"$f":"Input!B333","v":0},{"$f":"Calcs!HC333","v":0},{"$f":"Calcs!HD333","v":0},null,{"$f":"Calcs!HF333","v":0},{"$f":"Calcs!GY333","v":0},{"$f":"Calcs!GZ333","v":0},{"$f":"Calcs!HA333","v":0},{"$f":"Calcs!HB333","v":0},{"$f":"Calcs!GM333","v":0},{"$f":"Calcs!GN333","v":0},{"$f":"Calcs!GO333","v":0},{"$f":"Calcs!GP333","v":0},{"$f":"Calcs!GQ333","v":0},{"$f":"Calcs!GR333","v":0},{"$f":"Calcs!GS333","v":0},{"$f":"Calcs!GT333","v":0},{"$f":"IF(ISERROR(Calcs!GU333),0,Calcs!GU333)","v":0},{"$f":"IF(ISERROR(Calcs!GV333),0,Calcs!GV333)","v":0},{"$f":"IF(ISERROR(Calcs!GW333),0,Calcs!GW333)","v":0},{"$f":"IF(ISERROR(Calcs!GX333),0,Calcs!GX333)","v":0}]
[{"$f":"Input!B350","v":0},{"$f":"Calcs!HC350","v":0},{"$f":"Calcs!HD350","v":0},null,{"$f":"Calcs!HF350","v":0},{"$f":"Calcs!GY350","v":0},{"$f":"Calcs!GZ350","v":0},{"$f":"Calcs!HA350","v":0},{"$f":"Calcs!HB350","v":0},{"$f":"Calcs!GM350","v":0},{"$f":"Calcs!GN350","v":0},{"$f":"Calcs!GO350","v":0},{"$f":"Calcs!GP350","v":0},{"$f":"Calcs!GQ350","v":0},{"$f":"Calcs!GR350","v":0},{"$f":"Calcs!GS350","v":0},{"$f":"Calcs!GT350","v":0},{"$f":"IF(ISERROR(Calcs!GU350),0,Calcs!GU350)","v":0},{"$f":"IF(ISERROR(Calcs!GV350),0,Calcs!GV350)","v":0},{"$f":"IF(ISERROR(Calcs!GW350),0,Calcs!GW350)","v":0},{"$f":"IF(ISERROR(Calcs!GX350),0,Calcs!GX350)","v":0}]
[{"$f":"Input!B404","v":0},{"$f":"Calcs!HC404","v":0},{"$f":"Calcs!HD404","v":0},null,{"$f":"Calcs!HF404","v":0},{"$f":"Calcs!GY404","v":0},{"$f":"Calcs!GZ404","v":0},{"$f":"Calcs!HA404","v":0},{"$f":"Calcs!HB404","v":0},{"$f":"Calcs!GM404","v":0},{"$f":"Calcs!GN404","v":0},{"$f":"Calcs!GO404","v":0},{"$f":"Calcs!GP404","v":0},{"$f":"Calcs!GQ404","v":0},{"$f":"Calcs!GR404","v":0},{"$f":"Calcs!GS404","v":0},{"$f":"Calcs!GT404","v":0},{"$f":"IF(ISERROR(Calcs!GU404),0,Calcs!GU404)","v":0},{"$f":"IF(ISERROR(Calcs!GV404),0,Calcs!GV404)","v":0},{"$f":"IF(ISERROR(Calcs!GW404),0,Calcs!GW404)","v":0},{"$f":"IF(ISERROR(Calcs!GX404),0,Calcs!GX404)","v":0}]
[{"$f":"Input!B415","v":0},{"$f":"Calcs!HC415","v":0},{"$f":"Calcs!HD415","v":0},null,{"$f":"Calcs!HF415","v":0},{"$f":"Calcs!GY415","v":0},{"$f":"Calcs!GZ415","v":0},{"$f":"Calcs!HA415","v":0},{"$f":"Calcs!HB415","v":0},{"$f":"Calcs!GM415","v":0},{"$f":"Calcs!GN415","v":0},{"$f":"Calcs!GO415","v":0},{"$f":"Calcs!GP415","v":0},{"$f":"Calcs!GQ415","v":0},{"$f":"Calcs!GR415","v":0},{"$f":"Calcs!GS415","v":0},{"$f":"Calcs!GT415","v":0},{"$f":"IF(ISERROR(Calcs!GU415),0,Calcs!GU415)","v":0},{"$f":"IF(ISERROR(Calcs!GV415),0,Calcs!GV415)","v":0},{"$f":"IF(ISERROR(Calcs!GW415),0,Calcs!GW415)","v":0},{"$f":"IF(ISERROR(Calcs!GX415),0,Calcs!GX415)","v":0}]
[{"$f":"Input!B461","v":0},{"$f":"Calcs!HC461","v":0},{"$f":"Calcs!HD461","v":0},null,{"$f":"Calcs!HF461","v":0},{"$f":"Calcs!GY461","v":0},{"$f":"Calcs!GZ461","v":0},{"$f":"Calcs!HA461","v":0},{"$f":"Calcs!HB461","v":0},{"$f":"Calcs!GM461","v":0},{"$f":"Calcs!GN461","v":0},{"$f":"Calcs!GO461","v":0},{"$f":"Calcs!GP461","v":0},{"$f":"Calcs!GQ461","v":0},{"$f":"Calcs!GR461","v":0},{"$f":"Calcs!GS461","v":0},{"$f":"Calcs!GT461","v":0},{"$f":"IF(ISERROR(Calcs!GU461),0,Calcs!GU461)","v":0},{"$f":"IF(ISERROR(Calcs!GV461),0,Calcs!GV461)","v":0},{"$f":"IF(ISERROR(Calcs!GW461),0,Calcs!GW461)","v":0},{"$f":"IF(ISERROR(Calcs!GX461),0,Calcs!GX461)","v":0}]
[{"$f":"Input!B480","v":0},{"$f":"Calcs!HC480","v":0},{"$f":"Calcs!HD480","v":0},null,{"$f":"Calcs!HF480","v":0},{"$f":"Calcs!GY480","v":0},{"$f":"Calcs!GZ480","v":0},{"$f":"Calcs!HA480","v":0},{"$f":"Calcs!HB480","v":0},{"$f":"Calcs!GM480","v":0},{"$f":"Calcs!GN480","v":0},{"$f":"Calcs!GO480","v":0},{"$f":"Calcs!GP480","v":0},{"$f":"Calcs!GQ480","v":0},{"$f":"Calcs!GR480","v":0},{"$f":"Calcs!GS480","v":0},{"$f":"Calcs!GT480","v":0},{"$f":"IF(ISERROR(Calcs!GU480),0,Calcs!GU480)","v":0},{"$f":"IF(ISERROR(Calcs!GV480),0,Calcs!GV480)","v":0},{"$f":"IF(ISERROR(Calcs!GW480),0,Calcs!GW480)","v":0},{"$f":"IF(ISERROR(Calcs!GX480),0,Calcs!GX480)","v":0}]
[{"$f":"Input!B522","v":0},{"$f":"Calcs!HC522","v":0},{"$f":"Calcs!HD522","v":0},null,{"$f":"Calcs!HF522","v":0},{"$f":"Calcs!GY522","v":0},{"$f":"Calcs!GZ522","v":0},{"$f":"Calcs!HA522","v":0},{"$f":"Calcs!HB522","v":0},{"$f":"Calcs!GM522","v":0},{"$f":"Calcs!GN522","v":0},{"$f":"Calcs!GO522","v":0},{"$f":"Calcs!GP522","v":0},{"$f":"Calcs!GQ522","v":0},{"$f":"Calcs!GR522","v":0},{"$f":"Calcs!GS522","v":0},{"$f":"Calcs!GT522","v":0},{"$f":"IF(ISERROR(Calcs!GU522),0,Calcs!GU522)","v":0},{"$f":"IF(ISERROR(Calcs!GV522),0,Calcs!GV522)","v":0},{"$f":"IF(ISERROR(Calcs!GW522),0,Calcs!GW522)","v":0},{"$f":"IF(ISERROR(Calcs!GX522),0,Calcs!GX522)","v":0}]
[{"$f":"Input!B545","v":0},{"$f":"Calcs!HC545","v":0},{"$f":"Calcs!HD545","v":0},null,{"$f":"Calcs!HF545","v":0},{"$f":"Calcs!GY545","v":0},{"$f":"Calcs!GZ545","v":0},{"$f":"Calcs!HA545","v":0},{"$f":"Calcs!HB545","v":0},{"$f":"Calcs!GM545","v":0},{"$f":"Calcs!GN545","v":0},{"$f":"Calcs!GO545","v":0},{"$f":"Calcs!GP545","v":0},{"$f":"Calcs!GQ545","v":0},{"$f":"Calcs!GR545","v":0},{"$f":"Calcs!GS545","v":0},{"$f":"Calcs!GT545","v":0},{"$f":"IF(ISERROR(Calcs!GU545),0,Calcs!GU545)","v":0},{"$f":"IF(ISERROR(Calcs!GV545),0,Calcs!GV545)","v":0},{"$f":"IF(ISERROR(Calcs!GW545),0,Calcs!GW545)","v":0},{"$f":"IF(ISERROR(Calcs!GX545),0,Calcs!GX545)","v":0}]
[{"$f":"Input!B583","v":0},{"$f":"Calcs!HC583","v":0},{"$f":"Calcs!HD583","v":0},null,{"$f":"Calcs!HF583","v":0},{"$f":"Calcs!GY583","v":0},{"$f":"Calcs!GZ583","v":0},{"$f":"Calcs!HA583","v":0},{"$f":"Calcs!HB583","v":0},{"$f":"Calcs!GM583","v":0},{"$f":"Calcs!GN583","v":0},{"$f":"Calcs!GO583","v":0},{"$f":"Calcs!GP583","v":0},{"$f":"Calcs!GQ583","v":0},{"$f":"Calcs!GR583","v":0},{"$f":"Calcs!GS583","v":0},{"$f":"Calcs!GT583","v":0},{"$f":"IF(ISERROR(Calcs!GU583),0,Calcs!GU583)","v":0},{"$f":"IF(ISERROR(Calcs!GV583),0,Calcs!GV583)","v":0},{"$f":"IF(ISERROR(Calcs!GW583),0,Calcs!GW583)","v":0},{"$f":"IF(ISERROR(Calcs!GX583),0,Calcs!GX583)","v":0}]
[{"$f":"Input!B610","v":0},{"$f":"Calcs!HC610","v":0},{"$f":"Calcs!HD610","v":0},null,{"$f":"Calcs!HF610","v":0},{"$f":"Calcs!GY610","v":0},{"$f":"Calcs!GZ610","v":0},{"$f":"Calcs!HA610","v":0},{"$f":"Calcs!HB610","v":0},{"$f":"Calcs!GM610","v":0},{"$f":"Calcs!GN610","v":0},{"$f":"Calcs!GO610","v":0},{"$f":"Calcs!GP610","v":0},{"$f":"Calcs!GQ610","v":0},{"$f":"Calcs!GR610","v":0},{"$f":"Calcs!GS610","v":0},{"$f":"Calcs!GT610","v":0},{"$f":"IF(ISERROR(Calcs!GU610),0,Calcs!GU610)","v":0},{"$f":"IF(ISERROR(Calcs!GV610),0,Calcs!GV610)","v":0},{"$f":"IF(ISERROR(Calcs!GW610),0,Calcs!GW610)","v":0},{"$f":"IF(ISERROR(Calcs!GX610),0,Calcs!GX610)","v":0}]
[{"$f":"Input!B644","v":0},{"$f":"Calcs!HC644","v":0},{"$f":"Calcs!HD644","v":0},null,{"$f":"Calcs!HF644","v":0},{"$f":"Calcs!GY644","v":0},{"$f":"Calcs!GZ644","v":0},{"$f":"Calcs!HA644","v":0},{"$f":"Calcs!HB644","v":0},{"$f":"Calcs!GM644","v":0},{"$f":"Calcs!GN644","v":0},{"$f":"Calcs!GO644","v":0},{"$f":"Calcs!GP644","v":0},{"$f":"Calcs!GQ644","v":0},{"$f":"Calcs!GR644","v":0},{"$f":"Calcs!GS644","v":0},{"$f":"Calcs!GT644","v":0},{"$f":"IF(ISERROR(Calcs!GU644),0,Calcs!GU644)","v":0},{"$f":"IF(ISERROR(Calcs!GV644),0,Calcs!GV644)","v":0},{"$f":"IF(ISERROR(Calcs!GW644),0,Calcs!GW644)","v":0},{"$f":"IF(ISERROR(Calcs!GX644),0,Calcs!GX644)","v":0}]
[{"$f":"Input!B675","v":0},{"$f":"Calcs!HC675","v":0},{"$f":"Calcs!HD675","v":0},null,{"$f":"Calcs!HF675","v":0},{"$f":"Calcs!GY675","v":0},{"$f":"Calcs!GZ675","v":0},{"$f":"Calcs!HA675","v":0},{"$f":"Calcs!HB675","v":0},{"$f":"Calcs!GM675","v":0},{"$f":"Calcs!GN675","v":0},{"$f":"Calcs!GO675","v":0},{"$f":"Calcs!GP675","v":0},{"$f":"Calcs!GQ675","v":0},{"$f":"Calcs!GR675","v":0},{"$f":"Calcs!GS675","v":0},{"$f":"Calcs!GT675","v":0},{"$f":"IF(ISERROR(Calcs!GU675),0,Calcs!GU675)","v":0},{"$f":"IF(ISERROR(Calcs!GV675),0,Calcs!GV675)","v":0},{"$f":"IF(ISERROR(Calcs!GW675),0,Calcs!GW675)","v":0},{"$f":"IF(ISERROR(Calcs!GX675),0,Calcs!GX675)","v":0}]
[{"$f":"Input!B724","v":0},{"$f":"Calcs!HC724","v":0},{"$f":"Calcs!HD724","v":0},null,{"$f":"Calcs!HF724","v":0},{"$f":"Calcs!GY724","v":0},{"$f":"Calcs!GZ724","v":0},{"$f":"Calcs!HA724","v":0},{"$f":"Calcs!HB724","v":0},{"$f":"Calcs!GM724","v":0},{"$f":"Calcs!GN724","v":0},{"$f":"Calcs!GO724","v":0},{"$f":"Calcs!GP724","v":0},{"$f":"Calcs!GQ724","v":0},{"$f":"Calcs!GR724","v":0},{"$f":"Calcs!GS724","v":0},{"$f":"Calcs!GT724","v":0},{"$f":"IF(ISERROR(Calcs!GU724),0,Calcs!GU724)","v":0},{"$f":"IF(ISERROR(Calcs!GV724),0,Calcs!GV724)","v":0},{"$f":"IF(ISERROR(Calcs!GW724),0,Calcs!GW724)","v":0},{"$f":"IF(ISERROR(Calcs!GX724),0,Calcs!GX724)","v":0}]
[{"$f":"Input!B734","v":0},{"$f":"Calcs!HC734","v":0},{"$f":"Calcs!HD734","v":0},null,{"$f":"Calcs!HF734","v":0},{"$f":"Calcs!GY734","v":0},{"$f":"Calcs!GZ734","v":0},{"$f":"Calcs!HA734","v":0},{"$f":"Calcs!HB734","v":0},{"$f":"Calcs!GM734","v":0},{"$f":"Calcs!GN734","v":0},{"$f":"Calcs!GO734","v":0},{"$f":"Calcs!GP734","v":0},{"$f":"Calcs!GQ734","v":0},{"$f":"Calcs!GR734","v":0},{"$f":"Calcs!GS734","v":0},{"$f":"Calcs!GT734","v":0},{"$f":"IF(ISERROR(Calcs!GU734),0,Calcs!GU734)","v":0},{"$f":"IF(ISERROR(Calcs!GV734),0,Calcs!GV734)","v":0},{"$f":"IF(ISERROR(Calcs!GW734),0,Calcs!GW734)","v":0},{"$f":"IF(ISERROR(Calcs!GX734),0,Calcs!GX734)","v":0}]
[{"$f":"Input!B757","v":0},{"$f":"Calcs!HC757","v":0},{"$f":"Calcs!HD757","v":0},null,{"$f":"Calcs!HF757","v":0},{"$f":"Calcs!GY757","v":0},{"$f":"Calcs!GZ757","v":0},{"$f":"Calcs!HA757","v":0},{"$f":"Calcs!HB757","v":0},{"$f":"Calcs!GM757","v":0},{"$f":"Calcs!GN757","v":0},{"$f":"Calcs!GO757","v":0},{"$f":"Calcs!GP757","v":0},{"$f":"Calcs!GQ757","v":0},{"$f":"Calcs!GR757","v":0},{"$f":"Calcs!GS757","v":0},{"$f":"Calcs!GT757","v":0},{"$f":"IF(ISERROR(Calcs!GU757),0,Calcs!GU757)","v":0},{"$f":"IF(ISERROR(Calcs!GV757),0,Calcs!GV757)","v":0},{"$f":"IF(ISERROR(Calcs!GW757),0,Calcs!GW757)","v":0},{"$f":"IF(ISERROR(Calcs!GX757),0,Calcs!GX757)","v":0}]
[{"$f":"Input!B795","v":0},{"$f":"Calcs!HC795","v":0},{"$f":"Calcs!HD795","v":0},null,{"$f":"Calcs!HF795","v":0},{"$f":"Calcs!GY795","v":0},{"$f":"Calcs!GZ795","v":0},{"$f":"Calcs!HA795","v":0},{"$f":"Calcs!HB795","v":0},{"$f":"Calcs!GM795","v":0},{"$f":"Calcs!GN795","v":0},{"$f":"Calcs!GO795","v":0},{"$f":"Calcs!GP795","v":0},{"$f":"Calcs!GQ795","v":0},{"$f":"Calcs!GR795","v":0},{"$f":"Calcs!GS795","v":0},{"$f":"Calcs!GT795","v":0},{"$f":"IF(ISERROR(Calcs!GU795),0,Calcs!GU795)","v":0},{"$f":"IF(ISERROR(Calcs!GV795),0,Calcs!GV795)","v":0},{"$f":"IF(ISERROR(Calcs!GW795),0,Calcs!GW795)","v":0},{"$f":"IF(ISERROR(Calcs!GX795),0,Calcs!GX795)","v":0}]
[{"$f":"Input!B822","v":0},{"$f":"Calcs!HC822","v":0},{"$f":"Calcs!HD822","v":0},null,{"$f":"Calcs!HF822","v":0},{"$f":"Calcs!GY822","v":0},{"$f":"Calcs!GZ822","v":0},{"$f":"Calcs!HA822","v":0},{"$f":"Calcs!HB822","v":0},{"$f":"Calcs!GM822","v":0},{"$f":"Calcs!GN822","v":0},{"$f":"Calcs!GO822","v":0},{"$f":"Calcs!GP822","v":0},{"$f":"Calcs!GQ822","v":0},{"$f":"Calcs!GR822","v":0},{"$f":"Calcs!GS822","v":0},{"$f":"Calcs!GT822","v":0},{"$f":"IF(ISERROR(Calcs!GU822),0,Calcs!GU822)","v":0},{"$f":"IF(ISERROR(Calcs!GV822),0,Calcs!GV822)","v":0},{"$f":"IF(ISERROR(Calcs!GW822),0,Calcs!GW822)","v":0},{"$f":"IF(ISERROR(Calcs!GX822),0,Calcs!GX822)","v":0}]
[{"$f":"Input!B852","v":0},{"$f":"Calcs!HC852","v":0},{"$f":"Calcs!HD852","v":0},null,{"$f":"Calcs!HF852","v":0},{"$f":"Calcs!GY852","v":0},{"$f":"Calcs!GZ852","v":0},{"$f":"Calcs!HA852","v":0},{"$f":"Calcs!HB852","v":0},{"$f":"Calcs!GM852","v":0},{"$f":"Calcs!GN852","v":0},{"$f":"Calcs!GO852","v":0},{"$f":"Calcs!GP852","v":0},{"$f":"Calcs!GQ852","v":0},{"$f":"Calcs!GR852","v":0},{"$f":"Calcs!GS852","v":0},{"$f":"Calcs!GT852","v":0},{"$f":"IF(ISERROR(Calcs!GU852),0,Calcs!GU852)","v":0},{"$f":"IF(ISERROR(Calcs!GV852),0,Calcs!GV852)","v":0},{"$f":"IF(ISERROR(Calcs!GW852),0,Calcs!GW852)","v":0},{"$f":"IF(ISERROR(Calcs!GX852),0,Calcs!GX852)","v":0}]
[{"$f":"Input!B887","v":0},{"$f":"Calcs!HC887","v":0},{"$f":"Calcs!HD887","v":0},null,{"$f":"Calcs!HF887","v":0},{"$f":"Calcs!GY887","v":0},{"$f":"Calcs!GZ887","v":0},{"$f":"Calcs!HA887","v":0},{"$f":"Calcs!HB887","v":0},{"$f":"Calcs!GM887","v":0},{"$f":"Calcs!GN887","v":0},{"$f":"Calcs!GO887","v":0},{"$f":"Calcs!GP887","v":0},{"$f":"Calcs!GQ887","v":0},{"$f":"Calcs!GR887","v":0},{"$f":"Calcs!GS887","v":0},{"$f":"Calcs!GT887","v":0},{"$f":"IF(ISERROR(Calcs!GU887),0,Calcs!GU887)","v":0},{"$f":"IF(ISERROR(Calcs!GV887),0,Calcs!GV887)","v":0},{"$f":"IF(ISERROR(Calcs!GW887),0,Calcs!GW887)","v":0},{"$f":"IF(ISERROR(Calcs!GX887),0,Calcs!GX887)","v":0}]
[{"$f":"Input!B944","v":0},{"$f":"Calcs!HC944","v":0},{"$f":"Calcs!HD944","v":0},null,{"$f":"Calcs!HF944","v":0},{"$f":"Calcs!GY944","v":0},{"$f":"Calcs!GZ944","v":0},{"$f":"Calcs!HA944","v":0},{"$f":"Calcs!HB944","v":0},{"$f":"Calcs!GM944","v":0},{"$f":"Calcs!GN944","v":0},{"$f":"Calcs!GO944","v":0},{"$f":"Calcs!GP944","v":0},{"$f":"Calcs!GQ944","v":0},{"$f":"Calcs!GR944","v":0},{"$f":"Calcs!GS944","v":0},{"$f":"Calcs!GT944","v":0},{"$f":"IF(ISERROR(Calcs!GU944),0,Calcs!GU944)","v":0},{"$f":"IF(ISERROR(Calcs!GV944),0,Calcs!GV944)","v":0},{"$f":"IF(ISERROR(Calcs!GW944),0,Calcs!GW944)","v":0},{"$f":"IF(ISERROR(Calcs!GX944),0,Calcs!GX944)","v":0}]
[{"$f":"Input!B952","v":0},{"$f":"Calcs!HC952","v":0},{"$f":"Calcs!HD952","v":0},null,{"$f":"Calcs!HF952","v":0},{"$f":"Calcs!GY952","v":0},{"$f":"Calcs!GZ952","v":0},{"$f":"Calcs!HA952","v":0},{"$f":"Calcs!HB952","v":0},{"$f":"Calcs!GM952","v":0},{"$f":"Calcs!GN952","v":0},{"$f":"Calcs!GO952","v":0},{"$f":"Calcs!GP952","v":0},{"$f":"Calcs!GQ952","v":0},{"$f":"Calcs!GR952","v":0},{"$f":"Calcs!GS952","v":0},{"$f":"Calcs!GT952","v":0},{"$f":"IF(ISERROR(Calcs!GU952),0,Calcs!GU952)","v":0},{"$f":"IF(ISERROR(Calcs!GV952),0,Calcs!GV952)","v":0},{"$f":"IF(ISERROR(Calcs!GW952),0,Calcs!GW952)","v":0},{"$f":"IF(ISERROR(Calcs!GX952),0,Calcs!GX952)","v":0}]
[{"$f":"Input!B1001","v":0},{"$f":"Calcs!HC1001","v":0},{"$f":"Calcs!HD1001","v":0},null,{"$f":"Calcs!HF1001","v":0},{"$f":"Calcs!GY1001","v":0},{"$f":"Calcs!GZ1001","v":0},{"$f":"Calcs!HA1001","v":0},{"$f":"Calcs!HB1001","v":0},{"$f":"Calcs!GM1001","v":0},{"$f":"Calcs!GN1001","v":0},{"$f":"Calcs!GO1001","v":0},{"$f":"Calcs!GP1001","v":0},{"$f":"Calcs!GQ1001","v":0},{"$f":"Calcs!GR1001","v":0},{"$f":"Calcs!GS1001","v":0},{"$f":"Calcs!GT1001","v":0},{"$f":"IF(ISERROR(Calcs!GU1001),0,Calcs!GU1001)","v":0},{"$f":"IF(ISERROR(Calcs!GV1001),0,Calcs!GV1001)","v":0},{"$f":"IF(ISERROR(Calcs!GW1001),0,Calcs!GW1001)","v":0},{"$f":"IF(ISERROR(Calcs!GX1001),0,Calcs!GX1001)","v":0}]
[{"$f":"Input!B1010","v":0},{"$f":"Calcs!HC1010","v":0},{"$f":"Calcs!HD1010","v":0},null,{"$f":"Calcs!HF1010","v":0},{"$f":"Calcs!GY1010","v":0},{"$f":"Calcs!GZ1010","v":0},{"$f":"Calcs!HA1010","v":0},{"$f":"Calcs!HB1010","v":0},{"$f":"Calcs!GM1010","v":0},{"$f":"Calcs!GN1010","v":0},{"$f":"Calcs!GO1010","v":0},{"$f":"Calcs!GP1010","v":0},{"$f":"Calcs!GQ1010","v":0},{"$f":"Calcs!GR1010","v":0},{"$f":"Calcs!GS1010","v":0},{"$f":"Calcs!GT1010","v":0},{"$f":"IF(ISERROR(Calcs!GU1010),0,Calcs!GU1010)","v":0},{"$f":"IF(ISERROR(Calcs!GV1010),0,Calcs!GV1010)","v":0},{"$f":"IF(ISERROR(Calcs!GW1010),0,Calcs!GW1010)","v":0},{"$f":"IF(ISERROR(Calcs!GX1010),0,Calcs!GX1010)","v":0}]
[{"$f":"Input!B1011","v":0},{"$f":"Calcs!HC1011","v":0},{"$f":"Calcs!HD1011","v":0},null,{"$f":"Calcs!HF1011","v":0},{"$f":"Calcs!GY1011","v":0},{"$f":"Calcs!GZ1011","v":0},{"$f":"Calcs!HA1011","v":0},{"$f":"Calcs!HB1011","v":0},{"$f":"Calcs!GM1011","v":0},{"$f":"Calcs!GN1011","v":0},{"$f":"Calcs!GO1011","v":0},{"$f":"Calcs!GP1011","v":0},{"$f":"Calcs!GQ1011","v":0},{"$f":"Calcs!GR1011","v":0},{"$f":"Calcs!GS1011","v":0},{"$f":"Calcs!GT1011","v":0},{"$f":"IF(ISERROR(Calcs!GU1011),0,Calcs!GU1011)","v":0},{"$f":"IF(ISERROR(Calcs!GV1011),0,Calcs!GV1011)","v":0},{"$f":"IF(ISERROR(Calcs!GW1011),0,Calcs!GW1011)","v":0},{"$f":"IF(ISERROR(Calcs!GX1011),0,Calcs!GX1011)","v":0}]
[{"$f":"Input!B1012","v":0},{"$f":"Calcs!HC1012","v":0},{"$f":"Calcs!HD1012","v":0},null,{"$f":"Calcs!HF1012","v":0},{"$f":"Calcs!GY1012","v":0},{"$f":"Calcs!GZ1012","v":0},{"$f":"Calcs!HA1012","v":0},{"$f":"Calcs!HB1012","v":0},{"$f":"Calcs!GM1012","v":0},{"$f":"Calcs!GN1012","v":0},{"$f":"Calcs!GO1012","v":0},{"$f":"Calcs!GP1012","v":0},{"$f":"Calcs!GQ1012","v":0},{"$f":"Calcs!GR1012","v":0},{"$f":"Calcs!GS1012","v":0},{"$f":"Calcs!GT1012","v":0},{"$f":"IF(ISERROR(Calcs!GU1012),0,Calcs!GU1012)","v":0},{"$f":"IF(ISERROR(Calcs!GV1012),0,Calcs!GV1012)","v":0},{"$f":"IF(ISERROR(Calcs!GW1012),0,Calcs!GW1012)","v":0},{"$f":"IF(ISERROR(Calcs!GX1012),0,Calcs!GX1012)","v":0}]
[{"$f":"Input!B1013","v":0},{"$f":"Calcs!HC1013","v":0},{"$f":"Calcs!HD1013","v":0},null,{"$f":"Calcs!HF1013","v":0},{"$f":"Calcs!GY1013","v":0},{"$f":"Calcs!GZ1013","v":0},{"$f":"Calcs!HA1013","v":0},{"$f":"Calcs!HB1013","v":0},{"$f":"Calcs!GM1013","v":0},{"$f":"Calcs!GN1013","v":0},{"$f":"Calcs!GO1013","v":0},{"$f":"Calcs!GP1013","v":0},{"$f":"Calcs!GQ1013","v":0},{"$f":"Calcs!GR1013","v":0},{"$f":"Calcs!GS1013","v":0},{"$f":"Calcs!GT1013","v":0},{"$f":"IF(ISERROR(Calcs!GU1013),0,Calcs!GU1013)","v":0},{"$f":"IF(ISERROR(Calcs!GV1013),0,Calcs!GV1013)","v":0},{"$f":"IF(ISERROR(Calcs!GW1013),0,Calcs!GW1013)","v":0},{"$f":"IF(ISERROR(Calcs!GX1013),0,Calcs!GX1013)","v":0}]
[{"$f":"Input!B1014","v":0},{"$f":"Calcs!HC1014","v":0},{"$f":"Calcs!HD1014","v":0},null,{"$f":"Calcs!HF1014","v":0},{"$f":"Calcs!GY1014","v":0},{"$f":"Calcs!GZ1014","v":0},{"$f":"Calcs!HA1014","v":0},{"$f":"Calcs!HB1014","v":0},{"$f":"Calcs!GM1014","v":0},{"$f":"Calcs!GN1014","v":0},{"$f":"Calcs!GO1014","v":0},{"$f":"Calcs!GP1014","v":0},{"$f":"Calcs!GQ1014","v":0},{"$f":"Calcs!GR1014","v":0},{"$f":"Calcs!GS1014","v":0},{"$f":"Calcs!GT1014","v":0},{"$f":"IF(ISERROR(Calcs!GU1014),0,Calcs!GU1014)","v":0},{"$f":"IF(ISERROR(Calcs!GV1014),0,Calcs!GV1014)","v":0},{"$f":"IF(ISERROR(Calcs!GW1014),0,Calcs!GW1014)","v":0},{"$f":"IF(ISERROR(Calcs!GX1014),0,Calcs!GX1014)","v":0}]
[{"$f":"Input!B1015","v":0},{"$f":"Calcs!HC1015","v":0},{"$f":"Calcs!HD1015","v":0},null,{"$f":"Calcs!HF1015","v":0},{"$f":"Calcs!GY1015","v":0},{"$f":"Calcs!GZ1015","v":0},{"$f":"Calcs!HA1015","v":0},{"$f":"Calcs!HB1015","v":0},{"$f":"Calcs!GM1015","v":0},{"$f":"Calcs!GN1015","v":0},{"$f":"Calcs!GO1015","v":0},{"$f":"Calcs!GP1015","v":0},{"$f":"Calcs!GQ1015","v":0},{"$f":"Calcs!GR1015","v":0},{"$f":"Calcs!GS1015","v":0},{"$f":"Calcs!GT1015","v":0},{"$f":"IF(ISERROR(Calcs!GU1015),0,Calcs!GU1015)","v":0},{"$f":"IF(ISERROR(Calcs!GV1015),0,Calcs!GV1015)","v":0},{"$f":"IF(ISERROR(Calcs!GW1015),0,Calcs!GW1015)","v":0},{"$f":"IF(ISERROR(Calcs!GX1015),0,Calcs!GX1015)","v":0}]
[{"$f":"Input!B1016","v":0},{"$f":"Calcs!HC1016","v":0},{"$f":"Calcs!HD1016","v":0},null,{"$f":"Calcs!HF1016","v":0},{"$f":"Calcs!GY1016","v":0},{"$f":"Calcs!GZ1016","v":0},{"$f":"Calcs!HA1016","v":0},{"$f":"Calcs!HB1016","v":0},{"$f":"Calcs!GM1016","v":0},{"$f":"Calcs!GN1016","v":0},{"$f":"Calcs!GO1016","v":0},{"$f":"Calcs!GP1016","v":0},{"$f":"Calcs!GQ1016","v":0},{"$f":"Calcs!GR1016","v":0},{"$f":"Calcs!GS1016","v":0},{"$f":"Calcs!GT1016","v":0},{"$f":"IF(ISERROR(Calcs!GU1016),0,Calcs!GU1016)","v":0},{"$f":"IF(ISERROR(Calcs!GV1016),0,Calcs!GV1016)","v":0},{"$f":"IF(ISERROR(Calcs!GW1016),0,Calcs!GW1016)","v":0},{"$f":"IF(ISERROR(Calcs!GX1016),0,Calcs!GX1016)","v":0}]

{"sheet":"Calcs","index":4,"n_rows":1020,"n_cols":225,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["Avoided Cost Version",null,"2011-07-02",null,"Valid AC Shapes for Correction Factor"]
["Annual Discount Rate",null,7.6600000000000001E-2,null,"26 = Res. Central Air Conditioning"]
["Start period Offset Years",null,{"$f":"StartYr-CostE!G3","v":0},"SkipYrs","22 = Res. Ht. Pump Cooling"]
["First Col Label for Impacts:",null,"Load Impacts",null,"23 = Res. Ele. & Ht. Pump Heating"]
["CEC Factor (MW/GWh)",null,0.217,null,"29 = Res. New Const. Cooling"]
["Max Number of Measures",null,{"$f":"ROWS(R17:R1016)","v":1000},"MaxMeasures","33 = Res. Insul. Cen. A/C",null,null,"Market Adj Factors to Use"]
[null,null,null,null,"35 = Res. Ceil. Insul. HP Cooling",null,null,"Uniform",null,{"$f":"IF(Input!$U$4=\"Uniform\",1,0)","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Periods per Year",null,4,"Periods"]
["TOU Correction Factors",null,null,null,"37 = Res. Wall Insul. HP Cooling",null,null,"Custom by Measure",null,{"$f":"IF(Input!$U$4=\"Custom\",1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Period Discount Rate",null,{"$f":"$C$3/AE8","v":1.915E-2},"Disc",null,null,null,null,null,null,{"$f":"AM17/AM18","v":{"$error":"#N/A"}}]
["Residential",null,1,null,"39 = Res. Flr. Insul. HP Cooling"]
["Non-Res",null,1,null,"45 = Res. Dir. Assist. Evap. Cooler"]
[null,null,null,null,"3 = Commercial HVAC"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EUL and RUL",null,null,null,null,null,null,null,null,"Generation Value (Gross Nominal NPV per measure) for measures implemented at the end of the quarter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TD Gross Nominal NPV Savings per Measure (installed at the end of the quarter )",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NPV  bill reduction per measure.  For units implemented in each year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Present Value Costs (Gross & Net)",null,null,null,null,null,"Discounted Values for levelization",null,null,null,null,null,"Admin Cost",null,"TRC Net Benefit","Levelized Net Benefits (TRC Test)",null,null,null,"Levelized Net Benefits (PAC Test)",null,null,null,"Benefit Cost Ratios",null,null,null,null,null,null,null,"Total Program Impacts",null,null,null,"Annual Emission Rates"]
[null,null,null,null,null,null,"NTG Adj by Market Effects",null,null,"Unadjusted",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Initial Term",null,null,"Second Baseline Term",null,null,null,null,null,"Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"AM15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"BG15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"CE15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"CY15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Lifecycle NPV",null,null,null,null,null,"Electric (EOY) per Measure",null,null,null,null,null,null,null,null,null,null,"Gas (EOY) Savings per Measure",null,null,null,null,null,null,null,null,null,null,"NPV Electric Bill Reductions - Net",null,null,null,null,null,null,null,null,null,null,"NPV Gas Bill Reductions - Net",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Alloc factors",null,"with Admin Costs","Without Admin Costs",null,"With Admin Costs",null,"Without Admin Costs",null,"With Admin Costs",null,"Without Admin Costs",null,"With Admin Costs",null,"Wtd Avg based on RUL and EUL",null,null,null,"(all years of implementation)",null,null,null,"Electric (per annual kWh)",null,null,"Gss Reduction (per therm)"]
["Measure Name","Climate Zone","Target sector","Measure End use","First Baseline Measure Life","Full EUL"," Net-to-gross Ratio:  kWh",{"$f":"Input!AJ16","v":"Net-to-Gross Ratio - kW"},"Net-to-Gross Ratio - Therms",{"$f":"Input!AL16","v":"Net-to-Gross Ratio - Costs"},"Market Effect - Costs","IR and GRR Factor","Gross Unit Elec Savings (1st baseline) (kWh)","Gross Unit Elec Savings (2nd baseline) (kWh)","Gross WtdAvg kWh Savings per unit","Electricity Wtd Avg Factor","Demand scaler type","Demand Scaler - Initial","Demand Scaler - Second","Demand Scaler - Weighted","CEC Peak Savings (NTG Adj) (kW)","Gen lookup string","TD Lookup String","Load Impact lookup String ","Gen Row based on CZ","Gen row to Use","TD Row to Use","Impact row to use","Elec Rate Row to Use","Remaining useful Life (RUL, Yrs)","Full Quarters","Fractional Quarter","Fill in Fractional Quarter","Full Quarters","Residual Fractional Quarter","TOU Correction Factor (add to 1.0)","Valid End Use","TOU Correction Factor adder to Use",{"$f":"StartYr","v":2013},{"$f":"AM16","v":2013},{"$f":"AN16","v":2013},{"$f":"AO16","v":2013},{"$f":"AM16+1","v":2014},2014,2014,2014,2015,2015,2015,2015,2016,2016,2016,2016,2017,2017,2017,2017,2018,2018,2018,2018,{"$f":"BG16+1","v":2019},2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,{"$f":"AM16","v":2013},2013,2013,2013,2014,2014,2014,2014,2015,2015,2015,2015,2016,2016,2016,2016,2017,2017,2017,2017,2018,2018,2018,2018,{"$f":"BK16","v":2019},2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,"Electric Gross NPV Benefits Adj for IR*GRR ($)","Gas Gross NPV Benefits Adj for IR*GRR ($)","Electric Net NPV Benefits ($)","Gas Net NPV Benefits ($)","Electric Rate (Use 1 if missing)","Gas Rate ",{"$f":"StartYr","v":2013},{"$f":"EC16+1","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,{"$f":"EC16","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,"Inc to others and DI in excess of Measure Cost ($/Measure)","Excess Incentives to others and DI  PV ($)","Market Effect Measure + Excess Costs PV($)","Total Rebates PV ($)","Total Incentives to Others and DI PV ($)","Total Rebates and Incentives PV ($)","Gross measure Cost PV ($)","Gross Participant Cost adjusted for excess Incent & DI PV, but no Market Effects($)","Net Participant Cost plus market effects  PV ($)","Gross Discounted kWh reduction (kWh)","Gross Discounted Therms reduction (th)","Net Discounted kWh reduction (kWh)","Net Discounted Therms reduction (th)","Positive Electric Net NPV Benefits ($)","Positive Gas Net NPV Benefits ($)","Elec Allocation - E vs G Benefits","Measure Allocation - Total Benefits","TRC Lifecycle Net Benefit ($)","Levelized Net Benefit Electric - No Admin ($/kWh)","Levelized Net Benefits - Gas - No Admin ($/Therm)","Levelized Net Benefit Electric - With Admin ($/kWh)","Levelized Net Benefits - Gas - With Admin ($/Therm)","Leveilzed Net Benefit Electric - No Admin ($/kWh)","Levelized Net Benefits - Gas - No Admin ($/Therm)","Levelized Net Benefit Electric - With Admin ($/kWh)","Levelized Net Benefits - Gas - With Admin ($/Therm)","TRC B/C Ratio","PAC B/C","TRC B/C Ratio","PAC B/C","Net Wtd Average Annual kWh","Net Wtd Avg Lifecycle kWh","Net Wtd Avg Annual Therms","Net Wtd Avg Lifecycle Therms","Wtd Net Jul-Sept kW","Wtd Net Dec-Feb kW",null,"Wtd Net User Entered kW Impacts","C02","NOX","PM 10","CO2","NOX","CPUC-defined End Use","EUL for reporting of first year annual savings","EUL for first year of second baseline savings","Energy Second Baseline Adjustment Factor","Demand Second Baseline Adjustment Factor","Therms Second Baseline Adjustment Factor"]
[{"$f":"Input!B17","v":0},{"$f":"Input!D17","v":0},{"$f":"TRIM(Input!E17)","v":""},{"$f":"TRIM(Input!F17)","v":""},{"$f":"IF(ISNUMBER(Input!AG17),Input!AG17,1)","v":1},{"$f":"MAX(E17,Input!Z17)","v":1},{"$f":"IF(ISNUMBER(Input!AH17),Input!AH17,1)+($J$8*Input!$T$11+$J$9*Input!$AU17)","v":1},{"$f":"IF(ISNUMBER(Input!AJ17),Input!AJ17+($J$8*Input!$T$11+$J$9*Input!$AU17),$G17)","v":1},{"$f":"IF(ISNUMBER(Input!AK17),Input!AK17+($J$8*Input!$T$11+$J$9*Input!$AU17),IF(ISNUMBER(Input!AI17),Input!AI17+($J$8*Input!$T$11+$J$9*Input!$AU17),$G17))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL17),Input!AL17<>0),Input!AL17,IF(Input!V17=0,G17,IF(Input!R17=0,I17,IF(Input!R17*0.03412>Input!V17,G17,I17)))-($J$8*Input!$T$11+$J$9*Input!AU17))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV17)","v":0},{"$f":"IF(ISBLANK(Input!AM17),100%,Input!AM17)*IF(ISBLANK(Input!AN17),100%,Input!AN17)","v":1},{"$f":"Input!R17","v":0},{"$f":"Input!AC17","v":0},{"$f":"IF($F17<>0,($M17*$E17+N17*($F17-$E17))/$F17,0)","v":0},{"$f":"IF(M17<>0,O17/M17,1)","v":1},{"$f":"OFFSET(CostE!$F$5,Calcs!AB17-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q17=\"kW\",Input!U17,Input!R17)),IF(Q17=\"kW\",Input!U17,Input!R17),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q17=\"kW\",Input!AD17,N17)),IF(Q17=\"kW\",Input!AD17,N17),0)","v":0},{"$f":"IF(F17<>0,(R17*E17+S17*(F17-E17))/F17,0)","v":0},{"$f":"M17*H17*$C$6/1000","v":0},{"$f":"\"Gen:\"&C17&\":\"&$D17&\":\"&B17","v":"Gen:::0"},{"$f":"\"TD:\"&C17&\":\"&$D17&\":\"&$B17","v":"TD:::0"},{"$f":"\"Load:\"&C17&\":\"&$D17&\":\"&B17","v":"Load:::0"},{"$f":"MATCH(V17,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y17),MATCH(\"Gen:\"&C17&\":\"&D17&\":All\",CostE!$E$5:$E$1465,0),Y17)","v":{"$error":"#N/A"}},{"$f":"MATCH(W17,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y17),MATCH(\"Load:\"&C17&\":\"&$D17&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X17,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S17,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z17>Input!AG17,Input!AG17,0)","v":0},{"$f":"TRUNC(E17*Periods)","v":4},{"$f":"E17*Periods-AE17","v":0},{"$f":"IF(AND(F17>E17,AF17>0),MAX(0,1-AF17),0)","v":0},{"$f":"MAX(0,TRUNC(Input!Z17*Periods-(AE17+AF17+AG17)))","v":0},{"$f":"MAX(0,Input!Z17*Periods-AH17-AF17-AE17-AG17)","v":0},{"$f":"IF(OR(Input!E17=\"Residential\",Input!E17=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F17,1,0))=1","v":false},{"$f":"AJ17*AK17*Input!AW17","v":0},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!G$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!G$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!G$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!G$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!G$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!H$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!H$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!H$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!H$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!H$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!I$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!I$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!I$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!I$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!I$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!J$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!J$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!J$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!J$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!J$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!K$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!K$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!K$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!K$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!K$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!L$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!L$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!L$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!L$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!L$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!M$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!M$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!M$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!M$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!M$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!N$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!N$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!N$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!N$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!N$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!O$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!O$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!O$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!O$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!O$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!P$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!P$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!P$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!P$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!P$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Q$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Q$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!Q$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Q$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Q$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!R$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!R$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!R$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!R$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!R$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!S$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!S$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!S$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!S$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!S$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!T$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!T$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!T$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!T$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!T$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!U$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!U$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!U$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!U$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!U$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!V$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!V$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!V$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!V$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!V$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!W$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!W$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!W$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!W$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!W$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!X$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!X$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!X$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!X$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!X$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Y$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Y$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!Y$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Y$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Y$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Z$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Z$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!Z$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Z$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Z$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AA$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AA$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AA$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AA$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AA$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AB$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AB$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AB$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AB$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AB$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AC$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AC$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AC$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AC$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AC$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AD$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AD$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AD$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AD$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AD$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AE$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AE$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AE$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AE$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AE$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AF$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AF$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AF$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AF$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AF$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AG$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AG$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AG$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AG$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AG$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AH$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AH$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AH$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AH$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AH$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AI$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AI$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AI$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AI$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AI$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AJ$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AJ$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AJ$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AK$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AK$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AK$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AK$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AK$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AL$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AL$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AL$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AL$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AL$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AM$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AM$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AM$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AM$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AM$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AN$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AN$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AN$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AN$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AN$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AO$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AO$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AO$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AO$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AO$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AP$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AP$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AP$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AP$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AP$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AQ$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AQ$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AQ$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AR$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AR$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AR$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AR$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AR$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AS$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AS$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AS$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AS$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AS$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AT$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AT$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AT$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AT$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AT$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AU$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AU$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AU$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AU$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AU$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AV$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AV$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AV$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AV$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AV$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AW$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AW$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AW$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AW$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AW$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AX$5,$Z17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AX$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$M17*(1+$AL17)\n+\n(OFFSET(CostE!AX$5,$Z17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AX$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AX$5,$Z17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*Input!$AC17*(1+$AL17)","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!G$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!G$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!G$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!G$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!G$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!H$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!H$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!H$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!H$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!H$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!I$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!I$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!I$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!I$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!I$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!J$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!J$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!J$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!J$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!J$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!K$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!K$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!K$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!K$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!K$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!L$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!L$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!L$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!L$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!L$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!M$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!M$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!M$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!M$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!M$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!N$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!N$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!N$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!N$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!N$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!O$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!O$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!O$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!O$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!O$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!P$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!P$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!P$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!P$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!P$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Q$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Q$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!Q$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Q$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Q$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!R$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!R$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!R$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!R$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!R$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!S$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!S$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!S$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!S$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!S$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!T$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!T$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!T$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!T$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!T$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!U$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!U$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!U$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!U$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!U$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!V$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!V$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!V$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!V$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!V$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!W$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!W$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!W$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!W$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!W$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!X$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!X$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!X$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!X$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!X$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Y$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Y$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!Y$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Y$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Y$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!Z$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!Z$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!Z$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!Z$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!Z$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AA$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AA$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AA$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AA$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AA$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AB$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AB$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AB$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AB$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AB$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AC$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AC$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AC$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AC$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AC$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AD$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AD$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AD$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AD$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AD$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AE$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AE$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AE$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AE$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AE$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AF$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AF$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AF$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AF$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AF$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AG$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AG$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AG$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AG$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AG$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AH$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AH$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AH$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AH$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AH$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AI$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AI$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AI$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AI$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AI$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AJ$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AJ$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AJ$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AK$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AK$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AK$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AK$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AK$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AL$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AL$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AL$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AL$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AL$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AM$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AM$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AM$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AM$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AM$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AN$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AN$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AN$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AN$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AN$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AO$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AO$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AO$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AO$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AO$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AP$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AP$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AP$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AP$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AP$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AQ$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AQ$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AQ$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AR$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AR$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AR$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AR$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AR$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AS$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AS$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AS$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AS$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AS$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AT$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AT$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AT$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AT$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AT$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AU$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AU$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AU$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AU$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AU$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AV$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AV$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AV$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AV$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AV$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AW$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AW$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AW$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AW$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AW$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"(IF($AE17>0,NPV(Disc,OFFSET(CostE!AX$5,$AA17-1,SkipYrs*Periods+1,1,$AE17)),0)+OFFSET(CostE!AX$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AF17*(1/(1+Disc)^($AE17+1)))*$R17\n+\n(OFFSET(CostE!AX$5,$AA17-1,SkipYrs*Periods+1+$AE17)*$AG17*(1/(1+Disc)^($AE17+1))+\nIF($AH17>0,NPV(Disc,OFFSET(CostE!AX$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17,0)+1,1,$AH17)),0)*(1/(1+Disc)^($AE17+$AF17+$AG17))+\nOFFSET(CostE!AX$5,$AA17-1,SkipYrs*Periods+ROUND($AE17+$AF17+$AG17+$AH17,0)+1)*$AI17*(1/(1+Disc)^(ROUND($AE17+$AH17+$AF17+$AG17,0)+1)))*$S17","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV17),0,Input!BJ17:DA17*(AM17:CD17+CE17:DV17)))*L17","v":0},{"$f":"NPV(Disc,GasCalcs!M17:BD17*Input!BJ17:DA17)*L17","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV17),0,Input!BJ17:DA17*(AM17:CD17*$G17+CE17:DV17*$H17)))*$L17","v":0},{"$f":"IF(ISERROR($I17),1,$I17)*IF(ISERROR(DX17),0,DX17)","v":0},{"$f":"IF(ISERROR(MATCH(Input!$S17,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S17,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X17,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EC$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EC$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EC$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EC$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,ED$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,ED$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,ED$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,ED$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EE$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EE$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EE$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EE$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EF$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EF$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EF$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EF$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EG$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EG$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EG$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EG$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EH$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EH$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EH$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EH$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EI$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EI$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EI$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EI$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EJ$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EJ$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EJ$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EK$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EK$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EK$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EK$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EL$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EL$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EL$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EL$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EM$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA17-1,EM$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E17))))*$M17+(IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA17-1,EM$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1)+OFFSET(Rates!$B$4,$EA17-1,EM$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AC17","v":0},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EN$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EN$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EN$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EN$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EO$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EO$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EO$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EO$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EP$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EP$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EP$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EP$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EQ$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EQ$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EQ$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ER$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,ER$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ER$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,ER$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ES$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,ES$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ES$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,ES$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ET$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,ET$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,ET$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,ET$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EU$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EU$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EU$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EU$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EV$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EV$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EV$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EV$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EW$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EW$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EW$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EW$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"(IF($E17>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EX$16-Rates!$B$3,1,TRUNC($E17))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB17-1,EX$16-Rates!$B$3+TRUNC($E17))*($E17-TRUNC($E17))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E17))))*Input!$V17 + (IF((Input!$Z17-$E17)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB17-1,EX$16-Rates!$B$3+TRUNC($E17),1,TRUNC(Input!$Z17-$E17))))/(1+$C$3)^(TRUNC($E17)-1) +OFFSET(Rates!$B$16,$EB17-1,EX$16-Rates!$B$3+TRUNC(Input!$Z17))*(Input!$Z17-TRUNC(Input!$Z17))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z17))))*Input!$AE17","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC17),0,EC17*Input!AX17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(ED17),0,ED17*Input!AY17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EE17),0,EE17*Input!AZ17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EF17),0,EF17*Input!BA17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EG17),0,EG17*Input!BB17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EH17),0,EH17*Input!BC17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EI17),0,EI17*Input!BD17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EJ17),0,EJ17*Input!BE17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EK17),0,EK17*Input!BF17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EL17),0,EL17*Input!BG17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EM17),0,EM17*Input!BH17*$G17*$L17)","v":0},{"$f":"IF(ISERROR(EN17),0,EN17*Input!AX17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EO17),0,EO17*Input!AY17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EP17),0,EP17*Input!AZ17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EQ17),0,EQ17*Input!BA17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(ER17),0,ER17*Input!BB17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(ES17),0,ES17*Input!BC17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(ET17),0,ET17*Input!BD17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EU17),0,EU17*Input!BE17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EV17),0,EV17*Input!BF17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EW17),0,EW17*Input!BG17*$I17*$L17)","v":0},{"$f":"IF(ISERROR(EX17),0,EX17*Input!BH17*$I17*$L17)","v":0},{"$f":"MAX(0,SUM(Input!N17:P17)-Input!L17)","v":0},{"$f":"MAX(NPV(Disc,FU17*Input!$BJ17:$DA17),FY17-GA17,0)","v":0},{"$f":"(FV17+GA17)*K17","v":0},{"$f":"NPV(Disc,Input!M17*Input!$BJ17:$DA17)","v":0},{"$f":"NPV(Disc,SUM(Input!N17:P17)*Input!$BJ17:$DA17)","v":0},{"$f":"FX17+FY17","v":0},{"$f":"NPV(Disc,1*Input!BJ17:DA17)*(Input!L17-IF(Calcs!AD17>0,(Input!L17-Input!AA17)*((1+Input!AB17/Periods)/(1+Disc))^(Calcs!AD17*Periods),0))","v":0},{"$f":"GA17-FZ17+FV17","v":0},{"$f":"GB17*J17+FW17","v":0},{"$f":"(NPV(Disc,Input!$BJ17:$DA17*Input!R17)*PV($C$3,$E17,-1,0,1)+ NPV(Disc,Input!$BJ17:$DA17*N17)*PV($C$3,Input!$Z17-$E17,-1,0,1)/(1+$C$3)^$E17)*L17","v":0},{"$f":"(NPV(Disc,Input!$BJ17:$DA17*Input!V17)*PV($C$3,$E17,-1,0,1)+NPV(Disc,Input!$BJ17:$DA17*Input!$AE17)*PV($C$3,Input!$Z17-$E17,-1,0,1)/(1+$C$3)^$E17)*L17","v":0},{"$f":"IF(ISERROR($G17),0,GD17*$G17)","v":0},{"$f":"IF(ISERROR($I17),0,GE17*$I17)","v":0},{"$f":"MAX(0,DY17)","v":0},{"$f":"MAX(0,DZ17)","v":0},{"$f":"IF((GH17+GI17)<>0,GH17/(GH17+GI17),0)","v":0},{"$f":"(GH17+GI17)/($GH$1018+$GI$1018)","v":0},{"$f":"DY17+DZ17-(FZ17+GC17)-(Input!$Q$13-Input!$J$11)*GK17","v":0},{"$f":"IF(GF17<>0,(DY17-(GC17+FZ17)*GJ17)/GF17,0)","v":0},{"$f":"IF(GG17<>0,(DZ17-(GC17+FZ17)*(1-GJ17))/GG17,0)","v":0},{"$f":"IF(GF17<>0,GM17-(Input!$Q$13-Input!$J$11)*$GJ17*$GK17/GF17,0)","v":0},{"$f":"IF(GG17<>0,GN17-(Input!$Q$13-Input!$J$11)*(1-$GJ17)*$GK17/GG17,0)","v":0},{"$f":"IF(GF17<>0,(DY17-(+$FZ17)*GJ17)/GF17,0)","v":0},{"$f":"IF(GG17<>0,(DZ17-($FZ17)*(1-GJ17))/GG17,0)","v":0},{"$f":"IF(GF17<>0,GQ17-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ17*$GK17/GF17,0)","v":0},{"$f":"IF(GG17<>0,GR17-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ17)*$GK17/GG17,0)","v":0},{"$f":"(DZ17+DY17)/(GC17+FZ17)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ17+DY17)/(FZ17)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ17+DY17)/((GC17+FZ17)+$GK17*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ17+DY17)/(FZ17+$GK17*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB17*O17*$G17*$L17","v":0},{"$f":"GY17*MAX(Input!$Z17,$E17)","v":0},{"$f":"Input!DB17*$I17*GasCalcs!G17*$L17","v":0},{"$f":"HA17*MAX(Input!$Z17,$E17)","v":0},{"$f":"IF(ISERROR(Loads!AY17*Input!DB17*$T17*$H17),0,Loads!AY17*Input!DB17*$T17*$H17)*$L17","v":0},{"$f":"IF(ISERROR(Loads!AZ17*Input!DB17*$T17*$H17),0,Loads!AZ17*Input!DB17*$T17*$H17)*$L17","v":0},null,{"$f":"IF(Calcs!F17<>0,(Input!U17*H17*$L17*E17+Input!AD17*H17*L17*(F17-E17))/F17*Input!DB17,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB17-1,0)),0,OFFSET(CostE!$AQ$5,$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB17-1,0)),0,OFFSET(CostE!$AR$5,$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB17-1,0)),0,OFFSET(CostE!$AS$5,$AB17-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L17)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L17))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L17)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L17))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z17),0,OFFSET(CostE!$F$5,Calcs!Z17-1,0))","v":0},{"$f":"MIN(E17,1)","v":1},{"$f":"MIN(1,F17-E17)","v":0},{"$f":"IF(M17<>0,N17/M17,1)","v":1},{"$f":"IF(R17<>0,S17/R17,1)","v":1},{"$f":"IF(GasCalcs!E17<>0,GasCalcs!F17/GasCalcs!E17,1)","v":1}]
[{"$f":"Input!B18","v":0},{"$f":"Input!D18","v":0},{"$f":"TRIM(Input!E18)","v":""},{"$f":"TRIM(Input!F18)","v":""},{"$f":"IF(ISNUMBER(Input!AG18),Input!AG18,1)","v":1},{"$f":"MAX(E18,Input!Z18)","v":1},{"$f":"IF(ISNUMBER(Input!AH18),Input!AH18,1)+($J$8*Input!$T$11+$J$9*Input!$AU18)","v":1},{"$f":"IF(ISNUMBER(Input!AJ18),Input!AJ18+($J$8*Input!$T$11+$J$9*Input!$AU18),$G18)","v":1},{"$f":"IF(ISNUMBER(Input!AK18),Input!AK18+($J$8*Input!$T$11+$J$9*Input!$AU18),IF(ISNUMBER(Input!AI18),Input!AI18+($J$8*Input!$T$11+$J$9*Input!$AU18),$G18))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL18),Input!AL18<>0),Input!AL18,IF(Input!V18=0,G18,IF(Input!R18=0,I18,IF(Input!R18*0.03412>Input!V18,G18,I18)))-($J$8*Input!$T$11+$J$9*Input!AU18))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV18)","v":0},{"$f":"IF(ISBLANK(Input!AM18),100%,Input!AM18)*IF(ISBLANK(Input!AN18),100%,Input!AN18)","v":1},{"$f":"Input!R18","v":0},{"$f":"Input!AC18","v":0},{"$f":"IF($F18<>0,($M18*$E18+N18*($F18-$E18))/$F18,0)","v":0},1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB18-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q18=\"kW\",Input!U18,Input!R18)),IF(Q18=\"kW\",Input!U18,Input!R18),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q18=\"kW\",Input!AD18,N18)),IF(Q18=\"kW\",Input!AD18,N18),0)","v":0},{"$f":"IF(F18<>0,(R18*E18+S18*(F18-E18))/F18,0)","v":0},0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V18,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y18),MATCH(\"Gen:\"&C18&\":\"&D18&\":All\",CostE!$E$5:$E$1465,0),Y18)","v":{"$error":"#N/A"}},{"$f":"MATCH(W18,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y18),MATCH(\"Load:\"&C18&\":\"&$D18&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X18,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S18,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z18>Input!AG18,Input!AG18,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z18*Periods-(AE18+AF18+AG18)))","v":0},{"$f":"MAX(0,Input!Z18*Periods-AH18-AF18-AE18-AG18)","v":0},{"$f":"IF(OR(Input!E18=\"Residential\",Input!E18=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F18,1,0))=1","v":false},{"$f":"AJ18*AK18*Input!AW18","v":0},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!G$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!G$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!G$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!G$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!G$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!H$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!H$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!H$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!H$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!H$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!I$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!I$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!I$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!I$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!I$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!J$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!J$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!J$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!J$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!J$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!K$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!K$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!K$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!K$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!K$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!L$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!L$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!L$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!L$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!L$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!M$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!M$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!M$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!M$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!M$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!N$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!N$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!N$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!N$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!N$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!O$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!O$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!O$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!O$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!O$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!P$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!P$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!P$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!P$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!P$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Q$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Q$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!Q$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Q$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Q$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!R$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!R$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!R$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!R$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!R$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!S$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!S$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!S$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!S$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!S$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!T$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!T$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!T$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!T$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!T$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!U$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!U$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!U$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!U$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!U$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!V$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!V$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!V$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!V$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!V$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!W$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!W$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!W$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!W$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!W$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!X$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!X$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!X$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!X$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!X$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Y$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Y$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!Y$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Y$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Y$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Z$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Z$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!Z$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Z$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Z$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AA$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AA$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AA$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AA$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AA$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AB$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AB$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AB$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AB$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AB$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AC$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AC$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AC$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AC$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AC$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AD$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AD$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AD$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AD$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AD$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AE$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AE$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AE$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AE$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AE$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AF$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AF$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AF$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AF$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AF$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AG$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AG$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AG$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AG$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AG$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AH$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AH$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AH$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AH$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AH$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AI$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AI$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AI$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AI$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AI$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AJ$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AJ$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AJ$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AK$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AK$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AK$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AK$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AK$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AL$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AL$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AL$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AL$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AL$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AM$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AM$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AM$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AM$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AM$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AN$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AN$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AN$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AN$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AN$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AO$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AO$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AO$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AO$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AO$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AP$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AP$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AP$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AP$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AP$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AQ$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AQ$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AQ$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AR$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AR$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AR$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AR$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AR$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AS$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AS$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AS$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AS$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AS$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AT$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AT$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AT$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AT$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AT$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AU$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AU$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AU$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AU$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AU$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AV$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AV$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AV$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AV$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AV$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AW$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AW$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AW$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AW$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AW$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AX$5,$Z18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AX$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$M18*(1+$AL18)\n+\n(OFFSET(CostE!AX$5,$Z18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AX$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AX$5,$Z18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*Input!$AC18*(1+$AL18)","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!G$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!G$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!G$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!G$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!G$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!H$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!H$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!H$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!H$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!H$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!I$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!I$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!I$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!I$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!I$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!J$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!J$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!J$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!J$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!J$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!K$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!K$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!K$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!K$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!K$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!L$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!L$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!L$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!L$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!L$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!M$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!M$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!M$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!M$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!M$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!N$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!N$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!N$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!N$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!N$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!O$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!O$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!O$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!O$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!O$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!P$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!P$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!P$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!P$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!P$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Q$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Q$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!Q$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Q$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Q$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!R$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!R$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!R$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!R$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!R$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!S$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!S$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!S$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!S$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!S$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!T$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!T$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!T$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!T$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!T$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!U$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!U$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!U$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!U$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!U$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!V$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!V$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!V$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!V$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!V$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!W$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!W$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!W$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!W$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!W$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!X$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!X$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!X$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!X$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!X$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Y$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Y$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!Y$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Y$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Y$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!Z$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!Z$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!Z$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!Z$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!Z$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AA$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AA$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AA$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AA$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AA$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AB$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AB$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AB$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AB$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AB$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AC$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AC$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AC$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AC$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AC$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AD$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AD$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AD$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AD$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AD$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AE$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AE$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AE$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AE$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AE$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AF$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AF$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AF$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AF$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AF$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AG$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AG$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AG$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AG$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AG$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AH$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AH$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AH$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AH$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AH$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AI$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AI$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AI$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AI$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AI$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AJ$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AJ$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AJ$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AK$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AK$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AK$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AK$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AK$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AL$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AL$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AL$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AL$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AL$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AM$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AM$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AM$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AM$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AM$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AN$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AN$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AN$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AN$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AN$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AO$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AO$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AO$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AO$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AO$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AP$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AP$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AP$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AP$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AP$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AQ$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AQ$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AQ$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AR$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AR$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AR$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AR$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AR$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AS$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AS$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AS$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AS$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AS$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AT$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AT$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AT$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AT$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AT$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AU$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AU$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AU$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AU$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AU$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AV$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AV$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AV$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AV$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AV$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AW$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AW$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AW$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AW$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AW$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"(IF($AE18>0,NPV(Disc,OFFSET(CostE!AX$5,$AA18-1,SkipYrs*Periods+1,1,$AE18)),0)+OFFSET(CostE!AX$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AF18*(1/(1+Disc)^($AE18+1)))*$R18\n+\n(OFFSET(CostE!AX$5,$AA18-1,SkipYrs*Periods+1+$AE18)*$AG18*(1/(1+Disc)^($AE18+1))+\nIF($AH18>0,NPV(Disc,OFFSET(CostE!AX$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18,0)+1,1,$AH18)),0)*(1/(1+Disc)^($AE18+$AF18+$AG18))+\nOFFSET(CostE!AX$5,$AA18-1,SkipYrs*Periods+ROUND($AE18+$AF18+$AG18+$AH18,0)+1)*$AI18*(1/(1+Disc)^(ROUND($AE18+$AH18+$AF18+$AG18,0)+1)))*$S18","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV18),0,Input!BJ18:DA18*(AM18:CD18+CE18:DV18)))*L18","v":0},{"$f":"NPV(Disc,GasCalcs!M18:BD18*Input!BJ18:DA18)*L18","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV18),0,Input!BJ18:DA18*(AM18:CD18*$G18+CE18:DV18*$H18)))*$L18","v":0},{"$f":"IF(ISERROR($I18),1,$I18)*IF(ISERROR(DX18),0,DX18)","v":0},{"$f":"IF(ISERROR(MATCH(Input!$S18,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S18,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X18,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EC$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EC$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EC$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EC$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,ED$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,ED$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,ED$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,ED$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EE$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EE$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EE$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EE$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EF$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EF$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EF$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EF$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EG$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EG$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EG$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EG$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EH$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EH$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EH$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EH$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EI$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EI$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EI$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EI$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EJ$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EJ$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EJ$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EK$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EK$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EK$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EK$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EL$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EL$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EL$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EL$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EM$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA18-1,EM$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E18))))*$M18+(IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA18-1,EM$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1)+OFFSET(Rates!$B$4,$EA18-1,EM$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AC18","v":0},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EN$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EN$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EN$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EN$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EO$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EO$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EO$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EO$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EP$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EP$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EP$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EP$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EQ$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EQ$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EQ$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ER$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,ER$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ER$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,ER$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ES$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,ES$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ES$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,ES$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ET$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,ET$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,ET$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,ET$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EU$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EU$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EU$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EU$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EV$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EV$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EV$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EV$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EW$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EW$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EW$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EW$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"(IF($E18>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EX$16-Rates!$B$3,1,TRUNC($E18))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB18-1,EX$16-Rates!$B$3+TRUNC($E18))*($E18-TRUNC($E18))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E18))))*Input!$V18 + (IF((Input!$Z18-$E18)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB18-1,EX$16-Rates!$B$3+TRUNC($E18),1,TRUNC(Input!$Z18-$E18))))/(1+$C$3)^(TRUNC($E18)-1) +OFFSET(Rates!$B$16,$EB18-1,EX$16-Rates!$B$3+TRUNC(Input!$Z18))*(Input!$Z18-TRUNC(Input!$Z18))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z18))))*Input!$AE18","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC18),0,EC18*Input!AX18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(ED18),0,ED18*Input!AY18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EE18),0,EE18*Input!AZ18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EF18),0,EF18*Input!BA18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EG18),0,EG18*Input!BB18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EH18),0,EH18*Input!BC18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EI18),0,EI18*Input!BD18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EJ18),0,EJ18*Input!BE18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EK18),0,EK18*Input!BF18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EL18),0,EL18*Input!BG18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EM18),0,EM18*Input!BH18*$G18*$L18)","v":0},{"$f":"IF(ISERROR(EN18),0,EN18*Input!AX18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EO18),0,EO18*Input!AY18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EP18),0,EP18*Input!AZ18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EQ18),0,EQ18*Input!BA18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(ER18),0,ER18*Input!BB18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(ES18),0,ES18*Input!BC18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(ET18),0,ET18*Input!BD18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EU18),0,EU18*Input!BE18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EV18),0,EV18*Input!BF18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EW18),0,EW18*Input!BG18*$I18*$L18)","v":0},{"$f":"IF(ISERROR(EX18),0,EX18*Input!BH18*$I18*$L18)","v":0},{"$f":"MAX(0,SUM(Input!N18:P18)-Input!L18)","v":0},{"$f":"MAX(NPV(Disc,FU18*Input!$BJ18:$DA18),FY18-GA18,0)","v":0},{"$f":"(FV18+GA18)*K18","v":0},{"$f":"NPV(Disc,Input!M18*Input!$BJ18:$DA18)","v":0},{"$f":"NPV(Disc,SUM(Input!N18:P18)*Input!$BJ18:$DA18)","v":0},{"$f":"FX18+FY18","v":0},{"$f":"NPV(Disc,1*Input!BJ18:DA18)*(Input!L18-IF(Calcs!AD18>0,(Input!L18-Input!AA18)*((1+Input!AB18/Periods)/(1+Disc))^(Calcs!AD18*Periods),0))","v":0},0,{"$f":"GB18*J18+FW18","v":0},{"$f":"(NPV(Disc,Input!$BJ18:$DA18*Input!R18)*PV($C$3,$E18,-1,0,1)+ NPV(Disc,Input!$BJ18:$DA18*N18)*PV($C$3,Input!$Z18-$E18,-1,0,1)/(1+$C$3)^$E18)*L18","v":0},{"$f":"(NPV(Disc,Input!$BJ18:$DA18*Input!V18)*PV($C$3,$E18,-1,0,1)+NPV(Disc,Input!$BJ18:$DA18*Input!$AE18)*PV($C$3,Input!$Z18-$E18,-1,0,1)/(1+$C$3)^$E18)*L18","v":0},{"$f":"IF(ISERROR($G18),0,GD18*$G18)","v":0},{"$f":"IF(ISERROR($I18),0,GE18*$I18)","v":0},0,0,{"$f":"IF((GH18+GI18)<>0,GH18/(GH18+GI18),0)","v":0},{"$f":"(GH18+GI18)/($GH$1018+$GI$1018)","v":0},{"$f":"DY18+DZ18-(FZ18+GC18)-(Input!$Q$13-Input!$J$11)*GK18","v":0},{"$f":"IF(GF18<>0,(DY18-(GC18+FZ18)*GJ18)/GF18,0)","v":0},{"$f":"IF(GG18<>0,(DZ18-(GC18+FZ18)*(1-GJ18))/GG18,0)","v":0},{"$f":"IF(GF18<>0,GM18-(Input!$Q$13-Input!$J$11)*$GJ18*$GK18/GF18,0)","v":0},{"$f":"IF(GG18<>0,GN18-(Input!$Q$13-Input!$J$11)*(1-$GJ18)*$GK18/GG18,0)","v":0},{"$f":"IF(GF18<>0,(DY18-(+$FZ18)*GJ18)/GF18,0)","v":0},{"$f":"IF(GG18<>0,(DZ18-($FZ18)*(1-GJ18))/GG18,0)","v":0},{"$f":"IF(GF18<>0,GQ18-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ18*$GK18/GF18,0)","v":0},{"$f":"IF(GG18<>0,GR18-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ18)*$GK18/GG18,0)","v":0},{"$f":"(DZ18+DY18)/(GC18+FZ18)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ18+DY18)/(FZ18)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ18+DY18)/((GC18+FZ18)+$GK18*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ18+DY18)/(FZ18+$GK18*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB18*O18*$G18*$L18","v":0},{"$f":"GY18*MAX(Input!$Z18,$E18)","v":0},{"$f":"Input!DB18*$I18*GasCalcs!G18*$L18","v":0},{"$f":"HA18*MAX(Input!$Z18,$E18)","v":0},{"$f":"IF(ISERROR(Loads!AY18*Input!DB18*$T18*$H18),0,Loads!AY18*Input!DB18*$T18*$H18)*$L18","v":0},{"$f":"IF(ISERROR(Loads!AZ18*Input!DB18*$T18*$H18),0,Loads!AZ18*Input!DB18*$T18*$H18)*$L18","v":0},null,{"$f":"IF(Calcs!F18<>0,(Input!U18*H18*$L18*E18+Input!AD18*H18*L18*(F18-E18))/F18*Input!DB18,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB18-1,0)),0,OFFSET(CostE!$AQ$5,$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB18-1,0)),0,OFFSET(CostE!$AR$5,$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB18-1,0)),0,OFFSET(CostE!$AS$5,$AB18-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L18)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L18))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L18)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L18))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z18),0,OFFSET(CostE!$F$5,Calcs!Z18-1,0))","v":0},{"$f":"MIN(E18,1)","v":1},{"$f":"MIN(1,F18-E18)","v":0},{"$f":"IF(M18<>0,N18/M18,1)","v":1},{"$f":"IF(R18<>0,S18/R18,1)","v":1},{"$f":"IF(GasCalcs!E18<>0,GasCalcs!F18/GasCalcs!E18,1)","v":1}]
[{"$f":"Input!B19","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"Input!D19","v":"3A"},{"$f":"TRIM(Input!E19)","v":"Residential"},{"$f":"TRIM(Input!F19)","v":"21 = Res. Wtr. Heating"},{"$f":"IF(ISNUMBER(Input!AG19),Input!AG19,1)","v":14.33},{"$f":"MAX(E19,Input!Z19)","v":14.33},{"$f":"IF(ISNUMBER(Input!AH19),Input!AH19,1)+($J$8*Input!$T$11+$J$9*Input!$AU19)","v":0.85},{"$f":"IF(ISNUMBER(Input!AJ19),Input!AJ19+($J$8*Input!$T$11+$J$9*Input!$AU19),$G19)","v":0.85},{"$f":"IF(ISNUMBER(Input!AK19),Input!AK19+($J$8*Input!$T$11+$J$9*Input!$AU19),IF(ISNUMBER(Input!AI19),Input!AI19+($J$8*Input!$T$11+$J$9*Input!$AU19),$G19))","v":0.85},{"$f":"IF(AND(ISNUMBER(Input!AL19),Input!AL19<>0),Input!AL19,IF(Input!V19=0,G19,IF(Input!R19=0,I19,IF(Input!R19*0.03412>Input!V19,G19,I19)))-($J$8*Input!$T$11+$J$9*Input!AU19))","v":0.85},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV19)","v":0},{"$f":"IF(ISBLANK(Input!AM19),100%,Input!AM19)*IF(ISBLANK(Input!AN19),100%,Input!AN19)","v":0.9},{"$f":"Input!R19","v":20718.149999999998},{"$f":"Input!AC19","v":0},20718.149999999994,0.99999999999999978,{"$f":"OFFSET(CostE!$F$5,Calcs!AB19-1,0)","v":"kWh"},{"$f":"IF(ISNUMBER(IF(Q19=\"kW\",Input!U19,Input!R19)),IF(Q19=\"kW\",Input!U19,Input!R19),0)","v":20718.149999999998},{"$f":"IF(ISNUMBER(IF(Q19=\"kW\",Input!AD19,N19)),IF(Q19=\"kW\",Input!AD19,N19),0)","v":0},20718.149999999994,3.8214627674999999,"Gen:Residential:21 = Res. Wtr. Heating:3A","TD:Residential:21 = Res. Wtr. Heating:3A","Load:Residential:21 = Res. Wtr. Heating:3A",{"$f":"MATCH(V19,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y19),MATCH(\"Gen:\"&C19&\":\"&D19&\":All\",CostE!$E$5:$E$1465,0),Y19)","v":206},{"$f":"MATCH(W19,CostE!$E$5:$E$1465,0)","v":822},{"$f":"IF(ISERROR(Y19),MATCH(\"Load:\"&C19&\":\"&$D19&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X19,CostE!$E$5:$E$1465,0))","v":1344},{"$f":"MATCH(Input!S19,Rates!$A$4:$A$9,0)","v":1},{"$f":"IF(Input!Z19>Input!AG19,Input!AG19,0)","v":0},57,0.32000000000000028,0,{"$f":"MAX(0,TRUNC(Input!Z19*Periods-(AE19+AF19+AG19)))","v":0},{"$f":"MAX(0,Input!Z19*Periods-AH19-AF19-AE19-AG19)","v":0},{"$f":"IF(OR(Input!E19=\"Residential\",Input!E19=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F19,1,0))=1","v":false},{"$f":"AJ19*AK19*Input!AW19","v":0},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!G$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!G$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!G$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!G$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!G$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":20554.391953910479},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!H$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!H$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!H$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!H$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!H$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":20789.122863932847},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!I$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!I$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!I$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!I$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!I$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":21117.019069184244},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!J$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!J$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!J$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!J$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!J$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":21374.547555757825},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!K$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!K$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!K$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!K$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!K$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":21524.185012228983},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!L$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!L$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!L$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!L$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!L$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":21751.766373032642},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!M$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!M$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!M$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!M$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!M$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":22075.840068732647},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!N$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!N$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!N$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!N$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!N$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":22328.863497352453},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!O$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!O$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!O$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!O$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!O$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":22479.927722756165},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!P$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!P$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!P$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!P$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!P$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":22706.250900459931},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Q$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Q$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!Q$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Q$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Q$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":23031.190361760673},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!R$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!R$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!R$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!R$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!R$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":23287.530449686321},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!S$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!S$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!S$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!S$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!S$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":23421.511771134632},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!T$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!T$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!T$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!T$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!T$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":23633.284851069744},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!U$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!U$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!U$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!U$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!U$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":23947.350545930669},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!V$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!V$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!V$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!V$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!V$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":24186.964765686713},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!W$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!W$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!W$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!W$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!W$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":24321.980300722731},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!X$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!X$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!X$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!X$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!X$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":24531.349815136833},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Y$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Y$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!Y$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Y$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Y$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":24843.977041840844},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Z$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Z$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!Z$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Z$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Z$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":25085.232111849287},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AA$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AA$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AA$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AA$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AA$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":25219.997105214876},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AB$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AB$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AB$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AB$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AB$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":25434.980417759583},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AC$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AC$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AC$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AC$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AC$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":25759.232893896929},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AD$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AD$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AD$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AD$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AD$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":26006.123736627007},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AE$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AE$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AE$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AE$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AE$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":26141.12517734072},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AF$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AF$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AF$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AF$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AF$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":26362.154282459931},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AG$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AG$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AG$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AG$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AG$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":26698.423772216938},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AH$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AH$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AH$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AH$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AH$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":26951.477376024297},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AI$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AI$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AI$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AI$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AI$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":27058.404281527142},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AJ$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AJ$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AJ$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":27265.228220320263},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AK$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AK$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AK$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AK$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AK$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":27597.070903898701},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AL$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AL$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AL$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AL$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AL$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":27830.314312689814},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AM$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AM$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AM$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AM$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AM$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":27934.344125158001},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AN$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AN$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AN$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AN$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AN$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":28144.872958257631},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AO$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AO$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AO$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AO$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AO$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":28486.76984224741},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AP$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AP$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AP$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AP$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AP$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":28723.297208160726},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AQ$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AQ$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AQ$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":28824.590182923177},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AR$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AR$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AR$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AR$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AR$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":29039.066859626797},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AS$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AS$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AS$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AS$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AS$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":29391.287443822795},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AT$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AT$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AT$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AT$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AT$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":29631.213930026937},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AU$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AU$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AU$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AU$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AU$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":29725.131612079611},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AV$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AV$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AV$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AV$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AV$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":29941.310259182472},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AW$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AW$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AW$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AW$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AW$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":30164.132039865093},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AX$5,$Z19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AX$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$M19*(1+$AL19)\n+\n(OFFSET(CostE!AX$5,$Z19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AX$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AX$5,$Z19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*Input!$AC19*(1+$AL19)","v":29991.984961373375},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!G$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!G$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!G$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!G$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!G$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2639.1785747316662},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!H$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!H$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!H$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!H$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!H$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2649.6341834045206},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!I$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!I$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!I$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!I$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!I$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2581.9345407662649},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!J$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!J$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!J$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!J$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!J$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2596.0960610836919},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!K$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!K$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!K$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!K$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!K$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2691.962146226299},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!L$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!L$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!L$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!L$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!L$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2702.6268670726108},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!M$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!M$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!M$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!M$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!M$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2633.5732315815903},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!N$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!N$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!N$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!N$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!N$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2648.0179823053663},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!O$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!O$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!O$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!O$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!O$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2745.8013891508249},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!P$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!P$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!P$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!P$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!P$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2756.6794044140629},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Q$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Q$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!Q$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Q$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Q$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2686.2446962132226},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!R$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!R$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!R$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!R$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!R$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2700.9783419514738},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!S$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!S$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!S$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!S$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!S$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2800.7174169338418},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!T$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!T$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!T$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!T$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!T$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2811.8129925023436},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!U$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!U$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!U$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!U$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!U$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2739.9695901374857},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!V$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!V$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!V$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!V$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!V$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2754.9979087905022},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!W$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!W$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!W$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!W$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!W$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2856.7317652725192},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!X$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!X$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!X$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!X$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!X$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2868.0492523523912},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Y$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Y$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!Y$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Y$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Y$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2794.7689819402367},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!Z$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!Z$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!Z$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!Z$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!Z$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2810.0978669663132},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AA$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AA$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AA$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AA$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AA$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2913.8664005779688},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AB$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AB$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AB$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AB$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AB$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2925.4102373994392},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AC$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AC$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AC$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AC$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AC$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2850.6643615790408},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AD$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AD$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AD$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AD$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AD$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2866.2998243056381},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AE$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AE$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AE$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AE$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AE$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2972.1437285895286},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AF$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AF$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AF$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AF$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AF$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2983.9184421474274},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AG$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AG$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AG$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AG$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AG$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2907.6776488106207},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AH$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AH$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AH$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AH$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AH$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2923.6258207917517},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AI$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AI$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AI$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AI$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AI$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":3031.5866031613186},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AJ$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AJ$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AJ$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":3043.596810990377},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AK$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AK$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AK$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AK$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AK$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2965.8312017868338},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AL$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AL$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AL$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AL$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AL$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":2982.0794528582483},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AM$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AM$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AM$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AM$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AM$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":3092.1294153712083},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AN$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AN$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AN$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AN$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AN$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":3104.3054627810798},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AO$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AO$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AO$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AO$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AO$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":3024.9590181276326},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AP$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AP$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AP$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AP$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AP$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":3041.5098085482987},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AQ$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AQ$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AQ$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":3153.6873256181816},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AR$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AR$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AR$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AR$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AR$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":3166.0290666879964},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AS$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AS$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AS$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AS$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AS$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":3085.0664429657891},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AT$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AT$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AT$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AT$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AT$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":3101.9165734053126},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AU$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AU$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AU$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AU$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AU$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":3216.2403432676651},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AV$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AV$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AV$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AV$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AV$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":3228.725933590667},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AW$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AW$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AW$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AW$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AW$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":3146.1034438892862},{"$f":"(IF($AE19>0,NPV(Disc,OFFSET(CostE!AX$5,$AA19-1,SkipYrs*Periods+1,1,$AE19)),0)+OFFSET(CostE!AX$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AF19*(1/(1+Disc)^($AE19+1)))*$R19\n+\n(OFFSET(CostE!AX$5,$AA19-1,SkipYrs*Periods+1+$AE19)*$AG19*(1/(1+Disc)^($AE19+1))+\nIF($AH19>0,NPV(Disc,OFFSET(CostE!AX$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19,0)+1,1,$AH19)),0)*(1/(1+Disc)^($AE19+$AF19+$AG19))+\nOFFSET(CostE!AX$5,$AA19-1,SkipYrs*Periods+ROUND($AE19+$AF19+$AG19+$AH19,0)+1)*$AI19*(1/(1+Disc)^(ROUND($AE19+$AH19+$AF19+$AG19,0)+1)))*$S19","v":3148.094101399261},{"$f":"NPV(Disc,IF(ISERROR(DV19),0,Input!BJ19:DA19*(AM19:CD19+CE19:DV19)))*L19","v":37414.734442951165},{"$f":"NPV(Disc,GasCalcs!M19:BD19*Input!BJ19:DA19)*L19","v":38214.488483219757},{"$f":"NPV(Disc,IF(ISERROR(DV19),0,Input!BJ19:DA19*(AM19:CD19*$G19+CE19:DV19*$H19)))*$L19","v":31802.524276508488},32482.315210736793,{"$f":"IF(ISERROR(MATCH(Input!$S19,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S19,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X19,Rates!$A$16:$A$18,0)","v":1},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EC$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EC$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EC$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EC$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":42809.348336843912},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,ED$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,ED$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,ED$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,ED$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":43618.553234591061},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EE$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EE$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EE$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EE$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":44446.412214600037},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EF$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EF$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EF$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EF$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":45292.444928460616},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EG$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EG$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EG$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EG$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":46154.776345765189},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EH$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EH$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EH$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EH$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":47033.211340780988},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EI$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EI$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EI$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EI$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":47926.91170528654},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EJ$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EJ$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EJ$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":48834.941239787411},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EK$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EK$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EK$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EK$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":49756.257678090602},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EL$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EL$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EL$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EL$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":50689.703928047158},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EM$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA19-1,EM$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E19))))*$M19+(IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA19-1,EM$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1)+OFFSET(Rates!$B$4,$EA19-1,EM$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AC19","v":51633.998581902983},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EN$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EN$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EN$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EN$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":28799.175808422944},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EO$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EO$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EO$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EO$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":29343.553030236424},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EP$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EP$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EP$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EP$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":29900.479431504278},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EQ$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EQ$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EQ$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":30469.63186695908},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ER$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,ER$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ER$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,ER$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":31049.748945515668},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ES$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,ES$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ES$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,ES$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":31640.69940004425},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ET$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,ET$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,ET$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,ET$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":32241.919341888024},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EU$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EU$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EU$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EU$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":32852.778960622862},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EV$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EV$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EV$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EV$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":33472.577091468214},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EW$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EW$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EW$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EW$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":34100.535322663134},{"$f":"(IF($E19>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EX$16-Rates!$B$3,1,TRUNC($E19))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB19-1,EX$16-Rates!$B$3+TRUNC($E19))*($E19-TRUNC($E19))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E19))))*Input!$V19 + (IF((Input!$Z19-$E19)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB19-1,EX$16-Rates!$B$3+TRUNC($E19),1,TRUNC(Input!$Z19-$E19))))/(1+$C$3)^(TRUNC($E19)-1) +OFFSET(Rates!$B$16,$EB19-1,EX$16-Rates!$B$3+TRUNC(Input!$Z19))*(Input!$Z19-TRUNC(Input!$Z19))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z19))))*Input!$AE19","v":34735.791611485045},{"$f":"IF(ISERROR(EC19),0,EC19*Input!AX19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(ED19),0,ED19*Input!AY19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EE19),0,EE19*Input!AZ19*$G19*$L19)","v":68003.010688338065},{"$f":"IF(ISERROR(EF19),0,EF19*Input!BA19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EG19),0,EG19*Input!BB19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EH19),0,EH19*Input!BC19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EI19),0,EI19*Input!BD19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EJ19),0,EJ19*Input!BE19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EK19),0,EK19*Input!BF19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EL19),0,EL19*Input!BG19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EM19),0,EM19*Input!BH19*$G19*$L19)","v":0},{"$f":"IF(ISERROR(EN19),0,EN19*Input!AX19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EO19),0,EO19*Input!AY19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EP19),0,EP19*Input!AZ19*$I19*$L19)","v":45747.733530201549},{"$f":"IF(ISERROR(EQ19),0,EQ19*Input!BA19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(ER19),0,ER19*Input!BB19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(ES19),0,ES19*Input!BC19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(ET19),0,ET19*Input!BD19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EU19),0,EU19*Input!BE19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EV19),0,EV19*Input!BF19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EW19),0,EW19*Input!BG19*$I19*$L19)","v":0},{"$f":"IF(ISERROR(EX19),0,EX19*Input!BH19*$I19*$L19)","v":0},{"$f":"MAX(0,SUM(Input!N19:P19)-Input!L19)","v":0},{"$f":"MAX(NPV(Disc,FU19*Input!$BJ19:$DA19),FY19-GA19,0)","v":0},0,{"$f":"NPV(Disc,Input!M19*Input!$BJ19:$DA19)","v":19346.73981559425},{"$f":"NPV(Disc,SUM(Input!N19:P19)*Input!$BJ19:$DA19)","v":0},19346.73981559425,{"$f":"NPV(Disc,1*Input!BJ19:DA19)*(Input!L19-IF(Calcs!AD19>0,(Input!L19-Input!AA19)*((1+Input!AB19/Periods)/(1+Disc))^(Calcs!AD19*Periods),0))","v":32244.566359323755},12897.826543729505,10963.152562170078,{"$f":"(NPV(Disc,Input!$BJ19:$DA19*Input!R19)*PV($C$3,$E19,-1,0,1)+ NPV(Disc,Input!$BJ19:$DA19*N19)*PV($C$3,Input!$Z19-$E19,-1,0,1)/(1+$C$3)^$E19)*L19","v":275085.29829687043},{"$f":"(NPV(Disc,Input!$BJ19:$DA19*Input!V19)*PV($C$3,$E19,-1,0,1)+NPV(Disc,Input!$BJ19:$DA19*Input!$AE19)*PV($C$3,Input!$Z19-$E19,-1,0,1)/(1+$C$3)^$E19)*L19","v":26946.692291227675},233822.50355233985,22904.688447543522,31802.524276508488,32482.315210736793,0.49471266522829865,0.11368479264392965,{"$f":"DY19+DZ19-(FZ19+GC19)-(Input!$Q$13-Input!$J$11)*GK19","v":3333.0053305439833},{"$f":"IF(GF19<>0,(DY19-(GC19+FZ19)*GJ19)/GF19,0)","v":7.1882887148026209E-2},{"$f":"IF(GG19<>0,(DZ19-(GC19+FZ19)*(1-GJ19))/GG19,0)","v":0.74950202938910915},{"$f":"IF(GF19<>0,GM19-(Input!$Q$13-Input!$J$11)*$GJ19*$GK19/GF19,0)","v":7.0518445626190501E-3},{"$f":"IF(GG19<>0,GN19-(Input!$Q$13-Input!$J$11)*(1-$GJ19)*$GK19/GG19,0)","v":7.3527539311763479E-2},{"$f":"IF(GF19<>0,(DY19-(+$FZ19)*GJ19)/GF19,0)","v":9.5078303931858413E-2},{"$f":"IF(GG19<>0,(DZ19-($FZ19)*(1-GJ19))/GG19,0)","v":0.99135391711598941},{"$f":"IF(GF19<>0,GQ19-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ19*$GK19/GF19,0)","v":3.0247261346451254E-2},{"$f":"IF(GG19<>0,GR19-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ19)*$GK19/GG19,0)","v":0.31537942703864374},{"$f":"(DZ19+DY19)/(GC19+FZ19)","v":2.1209194241285179},{"$f":"(DZ19+DY19)/(FZ19)","v":3.3227737644680118},{"$f":"(DZ19+DY19)/((GC19+FZ19)+$GK19*(Input!$Q$13-Input!$J$11))","v":1.0546826092546311},{"$f":"(DZ19+DY19)/(FZ19+$GK19*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":1.2859878963936924},{"$f":"Input!DB19*O19*$G19*$L19","v":31698.769499999991},{"$f":"GY19*MAX(Input!$Z19,$E19)","v":454243.36693499988},{"$f":"Input!DB19*$I19*GasCalcs!G19*$L19","v":3105.1350000000002},{"$f":"HA19*MAX(Input!$Z19,$E19)","v":44496.584550000007},{"$f":"IF(ISERROR(Loads!AY19*Input!DB19*$T19*$H19),0,Loads!AY19*Input!DB19*$T19*$H19)*$L19","v":4.7916744593023237},{"$f":"IF(ISERROR(Loads!AZ19*Input!DB19*$T19*$H19),0,Loads!AZ19*Input!DB19*$T19*$H19)*$L19","v":5.8206177245657553},null,{"$f":"IF(Calcs!F19<>0,(Input!U19*H19*$L19*E19+Input!AD19*H19*L19*(F19-E19))/F19*Input!DB19,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB19-1,0)),0,OFFSET(CostE!$AQ$5,$AB19-1,0))","v":5.0149591424709494E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB19-1,0)),0,OFFSET(CostE!$AR$5,$AB19-1,0))","v":1.2041772915640523E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB19-1,0)),0,OFFSET(CostE!$AS$5,$AB19-1,0))","v":6.6329982500806944E-5},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L19)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L19))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L19)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L19))","v":9.7999999999999997E-3},{"$f":"IF(ISERROR(Z19),0,OFFSET(CostE!$F$5,Calcs!Z19-1,0))","v":"Water Heating"},1,0,0,0,{"$f":"IF(GasCalcs!E19<>0,GasCalcs!F19/GasCalcs!E19,1)","v":0}]
[{"$f":"Input!B20","v":"10% (1980-2000 Bldg)"},{"$f":"Input!D20","v":"3A"},{"$f":"TRIM(Input!E20)","v":"Residential"},{"$f":"TRIM(Input!F20)","v":"21 = Res. Wtr. Heating"},{"$f":"IF(ISNUMBER(Input!AG20),Input!AG20,1)","v":14.33},{"$f":"MAX(E20,Input!Z20)","v":14.33},{"$f":"IF(ISNUMBER(Input!AH20),Input!AH20,1)+($J$8*Input!$T$11+$J$9*Input!$AU20)","v":0.85},{"$f":"IF(ISNUMBER(Input!AJ20),Input!AJ20+($J$8*Input!$T$11+$J$9*Input!$AU20),$G20)","v":0.85},{"$f":"IF(ISNUMBER(Input!AK20),Input!AK20+($J$8*Input!$T$11+$J$9*Input!$AU20),IF(ISNUMBER(Input!AI20),Input!AI20+($J$8*Input!$T$11+$J$9*Input!$AU20),$G20))","v":0.85},{"$f":"IF(AND(ISNUMBER(Input!AL20),Input!AL20<>0),Input!AL20,IF(Input!V20=0,G20,IF(Input!R20=0,I20,IF(Input!R20*0.03412>Input!V20,G20,I20)))-($J$8*Input!$T$11+$J$9*Input!AU20))","v":0.85},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV20)","v":0},{"$f":"IF(ISBLANK(Input!AM20),100%,Input!AM20)*IF(ISBLANK(Input!AN20),100%,Input!AN20)","v":0.9},{"$f":"Input!R20","v":13439.900000000001},{"$f":"Input!AC20","v":0},13439.900000000001,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB20-1,0)","v":"kWh"},{"$f":"IF(ISNUMBER(IF(Q20=\"kW\",Input!U20,Input!R20)),IF(Q20=\"kW\",Input!U20,Input!R20),0)","v":13439.900000000001},{"$f":"IF(ISNUMBER(IF(Q20=\"kW\",Input!AD20,N20)),IF(Q20=\"kW\",Input!AD20,N20),0)","v":0},13439.900000000001,2.4789895550000001,"Gen:Residential:21 = Res. Wtr. Heating:3A","TD:Residential:21 = Res. Wtr. Heating:3A","Load:Residential:21 = Res. Wtr. Heating:3A",{"$f":"MATCH(V20,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y20),MATCH(\"Gen:\"&C20&\":\"&D20&\":All\",CostE!$E$5:$E$1465,0),Y20)","v":206},{"$f":"MATCH(W20,CostE!$E$5:$E$1465,0)","v":822},{"$f":"IF(ISERROR(Y20),MATCH(\"Load:\"&C20&\":\"&$D20&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X20,CostE!$E$5:$E$1465,0))","v":1344},{"$f":"MATCH(Input!S20,Rates!$A$4:$A$9,0)","v":1},{"$f":"IF(Input!Z20>Input!AG20,Input!AG20,0)","v":0},57,0.32000000000000028,0,{"$f":"MAX(0,TRUNC(Input!Z20*Periods-(AE20+AF20+AG20)))","v":0},{"$f":"MAX(0,Input!Z20*Periods-AH20-AF20-AE20-AG20)","v":0},{"$f":"IF(OR(Input!E20=\"Residential\",Input!E20=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F20,1,0))=1","v":false},{"$f":"AJ20*AK20*Input!AW20","v":0},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!G$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!G$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!G$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!G$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!G$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":13333.669870203734},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!H$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!H$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!H$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!H$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!H$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":13485.940220481612},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!I$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!I$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!I$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!I$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!I$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":13698.647060086416},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!J$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!J$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!J$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!J$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!J$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":13865.706237990828},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!K$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!K$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!K$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!K$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!K$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":13962.776316700882},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!L$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!L$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!L$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!L$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!L$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":14110.408741944695},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!M$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!M$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!M$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!M$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!M$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":14320.635912943964},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!N$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!N$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!N$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!N$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!N$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":14484.772651905083},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!O$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!O$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!O$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!O$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!O$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":14582.768278107391},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!P$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!P$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!P$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!P$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!P$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":14729.584517782305},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Q$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Q$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!Q$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Q$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Q$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":14940.373312435104},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!R$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!R$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!R$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!R$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!R$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":15106.661574066182},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!S$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!S$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!S$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!S$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!S$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":15193.575490710919},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!T$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!T$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!T$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!T$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!T$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":15330.953056614238},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!U$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!U$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!U$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!U$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!U$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":15534.688020033336},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!V$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!V$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!V$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!V$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!V$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":15690.126181843114},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!W$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!W$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!W$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!W$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!W$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":15777.710994643996},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!X$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!X$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!X$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!X$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!X$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":15913.529363406364},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Y$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Y$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!Y$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Y$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Y$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":16116.331190025985},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Z$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Z$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!Z$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Z$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Z$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":16272.833774253169},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AA$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AA$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AA$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AA$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AA$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":16360.256060235952},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AB$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AB$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AB$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AB$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AB$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":16499.716109625962},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AC$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AC$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AC$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AC$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AC$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":16710.059255806402},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AD$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AD$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AD$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AD$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AD$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":16870.217775616711},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AE$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AE$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AE$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AE$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AE$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":16957.793445406161},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AF$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AF$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AF$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AF$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AF$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":17101.175410972184},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AG$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AG$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AG$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AG$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AG$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":17319.314014823645},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AH$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AH$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AH$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AH$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AH$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":17483.4703284815},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AI$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AI$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AI$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AI$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AI$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":17552.83399836842},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AJ$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AJ$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AJ$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":17687.001047790578},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AK$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AK$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AK$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AK$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AK$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":17902.267974761657},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AL$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AL$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AL$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AL$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AL$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":18053.573380399306},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AM$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AM$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AM$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AM$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AM$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":18121.057700987352},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AN$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AN$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AN$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AN$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AN$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":18257.628121800779},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AO$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AO$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AO$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AO$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AO$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":18479.417226095044},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AP$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AP$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AP$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AP$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AP$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":18632.852940439152},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AQ$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AQ$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AQ$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":18698.56186963939},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AR$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AR$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AR$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AR$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AR$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":18837.693263476627},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AS$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AS$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AS$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AS$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AS$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":19066.179370080536},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AT$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AT$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AT$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AT$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AT$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":19221.820099679226},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AU$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AU$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AU$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AU$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AU$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":19282.74466364945},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AV$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AV$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AV$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AV$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AV$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":19422.980128649833},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AW$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AW$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AW$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AW$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AW$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":19567.52500597703},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AX$5,$Z20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AX$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$M20*(1+$AL20)\n+\n(OFFSET(CostE!AX$5,$Z20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AX$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AX$5,$Z20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*Input!$AC20*(1+$AL20)","v":19455.852896246146},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!G$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!G$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!G$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!G$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!G$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1712.039739384845},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!H$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!H$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!H$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!H$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!H$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1718.822310946606},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!I$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!I$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!I$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!I$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!I$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1674.9054348213779},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!J$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!J$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!J$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!J$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!J$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1684.0920377233836},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!K$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!K$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!K$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!K$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!K$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1746.2805341725416},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!L$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!L$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!L$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!L$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!L$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1753.1987571655379},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!M$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!M$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!M$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!M$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!M$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1708.4035435178055},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!N$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!N$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!N$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!N$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!N$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1717.7738784778517},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!O$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!O$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!O$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!O$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!O$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1781.2061448559925},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!P$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!P$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!P$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!P$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!P$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1788.2627323088486},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Q$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Q$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!Q$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Q$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Q$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1742.5716143881618},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!R$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!R$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!R$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!R$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!R$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1752.1293560474089},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!S$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!S$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!S$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!S$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!S$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1816.8302677531124},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!T$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!T$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!T$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!T$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!T$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1824.0279869550254},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!U$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!U$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!U$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!U$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!U$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1777.4230466759243},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!V$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!V$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!V$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!V$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!V$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1787.1719431683559},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!W$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!W$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!W$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!W$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!W$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1853.1668731081752},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!X$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!X$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!X$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!X$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!X$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1860.5085466941264},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Y$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Y$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!Y$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Y$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Y$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1812.9715076094437},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!Z$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!Z$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!Z$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!Z$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!Z$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1822.915382031724},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AA$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AA$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AA$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AA$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AA$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1890.2302105703382},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AB$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AB$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AB$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AB$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AB$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1897.7187176280088},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AC$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AC$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AC$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AC$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AC$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1849.2309377616323},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AD$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AD$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AD$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AD$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AD$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1859.3736896723576},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AE$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AE$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AE$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AE$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AE$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1928.0348147817451},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AF$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AF$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AF$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AF$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AF$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1935.6730919805686},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AG$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AG$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AG$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AG$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AG$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1886.2155565168641},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AH$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AH$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AH$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AH$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AH$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1896.5611634658053},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AI$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AI$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AI$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AI$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AI$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1966.5955110773798},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AJ$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AJ$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AJ$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1974.3865538201806},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AK$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AK$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AK$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AK$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AK$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1923.9398676472019},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AL$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AL$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AL$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AL$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AL$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1934.4801364248051},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AM$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AM$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AM$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AM$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AM$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":2005.8697388351525},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AN$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AN$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AN$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AN$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AN$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":2013.7683620029511},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AO$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AO$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AO$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AO$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AO$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1962.2961851195005},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AP$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AP$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AP$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AP$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AP$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":1973.032711700045},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AQ$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AQ$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AQ$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":2045.8024624580771},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AR$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AR$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AR$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AR$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AR$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":2053.8085713917512},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AS$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AS$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AS$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AS$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AS$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":2001.2879763307012},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AT$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AT$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AT$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AT$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AT$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":2012.2186853029866},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AU$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AU$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AU$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AU$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AU$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":2086.3807139866785},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AV$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AV$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AV$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AV$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AV$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":2094.4801381815082},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AW$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AW$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AW$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AW$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AW$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":2040.8827851679628},{"$f":"(IF($AE20>0,NPV(Disc,OFFSET(CostE!AX$5,$AA20-1,SkipYrs*Periods+1,1,$AE20)),0)+OFFSET(CostE!AX$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AF20*(1/(1+Disc)^($AE20+1)))*$R20\n+\n(OFFSET(CostE!AX$5,$AA20-1,SkipYrs*Periods+1+$AE20)*$AG20*(1/(1+Disc)^($AE20+1))+\nIF($AH20>0,NPV(Disc,OFFSET(CostE!AX$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20,0)+1,1,$AH20)),0)*(1/(1+Disc)^($AE20+$AF20+$AG20))+\nOFFSET(CostE!AX$5,$AA20-1,SkipYrs*Periods+ROUND($AE20+$AF20+$AG20+$AH20,0)+1)*$AI20*(1/(1+Disc)^(ROUND($AE20+$AH20+$AF20+$AG20,0)+1)))*$S20","v":2042.1741281627915},{"$f":"NPV(Disc,IF(ISERROR(DV20),0,Input!BJ20:DA20*(AM20:CD20+CE20:DV20)))*L20","v":24713.63358832409},{"$f":"NPV(Disc,GasCalcs!M20:BD20*Input!BJ20:DA20)*L20","v":19683.209127029604},{"$f":"NPV(Disc,IF(ISERROR(DV20),0,Input!BJ20:DA20*(AM20:CD20*$G20+CE20:DV20*$H20)))*$L20","v":21006.588550075478},16730.727757975164,{"$f":"IF(ISERROR(MATCH(Input!$S20,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S20,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X20,Rates!$A$16:$A$18,0)","v":1},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EC$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EC$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EC$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EC$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":27770.498848224797},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,ED$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,ED$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,ED$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,ED$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":28295.431475183861},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EE$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EE$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EE$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EE$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":28832.46503780517},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EF$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EF$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EF$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EF$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":29381.287933238153},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EG$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EG$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EG$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EG$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":29940.68382599072},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EH$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EH$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EH$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EH$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":30510.526137660097},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EI$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EI$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EI$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EI$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":31090.271121112681},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EJ$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EJ$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EJ$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":31679.311462105397},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EK$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EK$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EK$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EK$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":32276.971040743021},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EL$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EL$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EL$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EL$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":32882.49924933265},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EM$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA20-1,EM$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E20))))*$M20+(IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA20-1,EM$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1)+OFFSET(Rates!$B$4,$EA20-1,EM$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AC20","v":33495.064836431731},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EN$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EN$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EN$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EN$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":15141.030099821277},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EO$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EO$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EO$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EO$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":15427.233842454922},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EP$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EP$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EP$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EP$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":15720.035256671625},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EQ$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EQ$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EQ$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":16019.264450379569},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ER$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,ER$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ER$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,ER$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":16324.258253197939},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ES$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,ES$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ES$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,ES$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":16634.947652055784},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ET$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,ET$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,ET$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,ET$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":16951.036185166064},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EU$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EU$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EU$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EU$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":17272.192732685191},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EV$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EV$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EV$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EV$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":17598.048660555105},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EW$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EW$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EW$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EW$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":17928.194722484139},{"$f":"(IF($E20>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EX$16-Rates!$B$3,1,TRUNC($E20))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB20-1,EX$16-Rates!$B$3+TRUNC($E20))*($E20-TRUNC($E20))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E20))))*Input!$V20 + (IF((Input!$Z20-$E20)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB20-1,EX$16-Rates!$B$3+TRUNC($E20),1,TRUNC(Input!$Z20-$E20))))/(1+$C$3)^(TRUNC($E20)-1) +OFFSET(Rates!$B$16,$EB20-1,EX$16-Rates!$B$3+TRUNC(Input!$Z20))*(Input!$Z20-TRUNC(Input!$Z20))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z20))))*Input!$AE20","v":18262.177703599184},{"$f":"IF(ISERROR(EC20),0,EC20*Input!AX20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(ED20),0,ED20*Input!AY20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EE20),0,EE20*Input!AZ20*$G20*$L20)","v":44113.671507841907},{"$f":"IF(ISERROR(EF20),0,EF20*Input!BA20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EG20),0,EG20*Input!BB20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EH20),0,EH20*Input!BC20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EI20),0,EI20*Input!BD20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EJ20),0,EJ20*Input!BE20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EK20),0,EK20*Input!BF20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EL20),0,EL20*Input!BG20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EM20),0,EM20*Input!BH20*$G20*$L20)","v":0},{"$f":"IF(ISERROR(EN20),0,EN20*Input!AX20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EO20),0,EO20*Input!AY20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EP20),0,EP20*Input!AZ20*$I20*$L20)","v":24051.653942707584},{"$f":"IF(ISERROR(EQ20),0,EQ20*Input!BA20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(ER20),0,ER20*Input!BB20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(ES20),0,ES20*Input!BC20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(ET20),0,ET20*Input!BD20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EU20),0,EU20*Input!BE20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EV20),0,EV20*Input!BF20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EW20),0,EW20*Input!BG20*$I20*$L20)","v":0},{"$f":"IF(ISERROR(EX20),0,EX20*Input!BH20*$I20*$L20)","v":0},{"$f":"MAX(0,SUM(Input!N20:P20)-Input!L20)","v":0},{"$f":"MAX(NPV(Disc,FU20*Input!$BJ20:$DA20),FY20-GA20,0)","v":0},0,{"$f":"NPV(Disc,Input!M20*Input!$BJ20:$DA20)","v":11986.423858825357},{"$f":"NPV(Disc,SUM(Input!N20:P20)*Input!$BJ20:$DA20)","v":0},11986.423858825357,{"$f":"NPV(Disc,1*Input!BJ20:DA20)*(Input!L20-IF(Calcs!AD20>0,(Input!L20-Input!AA20)*((1+Input!AB20/Periods)/(1+Disc))^(Calcs!AD20*Periods),0))","v":19977.373098042266},7990.9492392169086,6792.3068533343721,{"$f":"(NPV(Disc,Input!$BJ20:$DA20*Input!R20)*PV($C$3,$E20,-1,0,1)+ NPV(Disc,Input!$BJ20:$DA20*N20)*PV($C$3,Input!$Z20-$E20,-1,0,1)/(1+$C$3)^$E20)*L20","v":185348.32362727111},{"$f":"(NPV(Disc,Input!$BJ20:$DA20*Input!V20)*PV($C$3,$E20,-1,0,1)+NPV(Disc,Input!$BJ20:$DA20*Input!$AE20)*PV($C$3,Input!$Z20-$E20,-1,0,1)/(1+$C$3)^$E20)*L20","v":14714.890833287318},157546.07508318045,12507.65720829422,21006.588550075478,16730.727757975164,0.55665295270596826,6.6736714498141211E-2,{"$f":"DY20+DZ20-(FZ20+GC20)-(Input!$Q$13-Input!$J$11)*GK20","v":970.75738588121021},{"$f":"IF(GF20<>0,(DY20-(GC20+FZ20)*GJ20)/GF20,0)","v":6.698581761246418E-2},{"$f":"IF(GG20<>0,(DZ20-(GC20+FZ20)*(1-GJ20))/GG20,0)","v":0.67200697979119739},{"$f":"IF(GF20<>0,GM20-(Input!$Q$13-Input!$J$11)*$GJ20*$GK20/GF20,0)","v":3.4299487621421015E-3},{"$f":"IF(GG20<>0,GN20-(Input!$Q$13-Input!$J$11)*(1-$GJ20)*$GK20/GG20,0)","v":3.440951518753721E-2},{"$f":"IF(GF20<>0,(DY20-(+$FZ20)*GJ20)/GF20,0)","v":9.0984877338943004E-2},{"$f":"IF(GG20<>0,(DZ20-($FZ20)*(1-GJ20))/GG20,0)","v":0.91276743057680809},{"$f":"IF(GF20<>0,GQ20-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ20*$GK20/GF20,0)","v":2.7429008488620926E-2},{"$f":"IF(GG20<>0,GR20-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ20)*$GK20/GG20,0)","v":0.27516996597314791},{"$f":"(DZ20+DY20)/(GC20+FZ20)","v":2.0095775846881239},{"$f":"(DZ20+DY20)/(FZ20)","v":3.1483382160113944},{"$f":"(DZ20+DY20)/((GC20+FZ20)+$GK20*(Input!$Q$13-Input!$J$11))","v":1.0264032701003156},{"$f":"(DZ20+DY20)/(FZ20+$GK20*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":1.2589910907997943},{"$f":"Input!DB20*O20*$G20*$L20","v":20563.047000000002},{"$f":"GY20*MAX(Input!$Z20,$E20)","v":294668.46351000003},{"$f":"Input!DB20*$I20*GasCalcs!G20*$L20","v":1632.51},{"$f":"HA20*MAX(Input!$Z20,$E20)","v":23393.868299999998},{"$f":"IF(ISERROR(Loads!AY20*Input!DB20*$T20*$H20),0,Loads!AY20*Input!DB20*$T20*$H20)*$L20","v":3.1083675697674424},{"$f":"IF(ISERROR(Loads!AZ20*Input!DB20*$T20*$H20),0,Loads!AZ20*Input!DB20*$T20*$H20)*$L20","v":3.7758448585607938},null,{"$f":"IF(Calcs!F20<>0,(Input!U20*H20*$L20*E20+Input!AD20*H20*L20*(F20-E20))/F20*Input!DB20,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB20-1,0)),0,OFFSET(CostE!$AQ$5,$AB20-1,0))","v":5.0149591424709494E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB20-1,0)),0,OFFSET(CostE!$AR$5,$AB20-1,0))","v":1.2041772915640523E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB20-1,0)),0,OFFSET(CostE!$AS$5,$AB20-1,0))","v":6.6329982500806944E-5},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L20)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L20))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L20)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L20))","v":9.7999999999999997E-3},{"$f":"IF(ISERROR(Z20),0,OFFSET(CostE!$F$5,Calcs!Z20-1,0))","v":"Water Heating"},1,0,0,0,{"$f":"IF(GasCalcs!E20<>0,GasCalcs!F20/GasCalcs!E20,1)","v":0}]
[{"$f":"Input!B21","v":"10%  (2001-2008 Bldg)"},{"$f":"Input!D21","v":"3A"},{"$f":"TRIM(Input!E21)","v":"Residential"},{"$f":"TRIM(Input!F21)","v":"21 = Res. Wtr. Heating"},{"$f":"IF(ISNUMBER(Input!AG21),Input!AG21,1)","v":14.33},{"$f":"MAX(E21,Input!Z21)","v":14.33},{"$f":"IF(ISNUMBER(Input!AH21),Input!AH21,1)+($J$8*Input!$T$11+$J$9*Input!$AU21)","v":0.85},{"$f":"IF(ISNUMBER(Input!AJ21),Input!AJ21+($J$8*Input!$T$11+$J$9*Input!$AU21),$G21)","v":0.85},{"$f":"IF(ISNUMBER(Input!AK21),Input!AK21+($J$8*Input!$T$11+$J$9*Input!$AU21),IF(ISNUMBER(Input!AI21),Input!AI21+($J$8*Input!$T$11+$J$9*Input!$AU21),$G21))","v":0.85},{"$f":"IF(AND(ISNUMBER(Input!AL21),Input!AL21<>0),Input!AL21,IF(Input!V21=0,G21,IF(Input!R21=0,I21,IF(Input!R21*0.03412>Input!V21,G21,I21)))-($J$8*Input!$T$11+$J$9*Input!AU21))","v":0.85},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV21)","v":0},{"$f":"IF(ISBLANK(Input!AM21),100%,Input!AM21)*IF(ISBLANK(Input!AN21),100%,Input!AN21)","v":0.9},{"$f":"Input!R21","v":13104.400000000001},{"$f":"Input!AC21","v":0},13104.400000000001,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB21-1,0)","v":"kWh"},{"$f":"IF(ISNUMBER(IF(Q21=\"kW\",Input!U21,Input!R21)),IF(Q21=\"kW\",Input!U21,Input!R21),0)","v":13104.400000000001},{"$f":"IF(ISNUMBER(IF(Q21=\"kW\",Input!AD21,N21)),IF(Q21=\"kW\",Input!AD21,N21),0)","v":0},13104.400000000001,2.41710658,"Gen:Residential:21 = Res. Wtr. Heating:3A","TD:Residential:21 = Res. Wtr. Heating:3A","Load:Residential:21 = Res. Wtr. Heating:3A",{"$f":"MATCH(V21,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y21),MATCH(\"Gen:\"&C21&\":\"&D21&\":All\",CostE!$E$5:$E$1465,0),Y21)","v":206},{"$f":"MATCH(W21,CostE!$E$5:$E$1465,0)","v":822},{"$f":"IF(ISERROR(Y21),MATCH(\"Load:\"&C21&\":\"&$D21&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X21,CostE!$E$5:$E$1465,0))","v":1344},{"$f":"MATCH(Input!S21,Rates!$A$4:$A$9,0)","v":1},{"$f":"IF(Input!Z21>Input!AG21,Input!AG21,0)","v":0},57,0.32000000000000028,0,{"$f":"MAX(0,TRUNC(Input!Z21*Periods-(AE21+AF21+AG21)))","v":0},{"$f":"MAX(0,Input!Z21*Periods-AH21-AF21-AE21-AG21)","v":0},{"$f":"IF(OR(Input!E21=\"Residential\",Input!E21=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F21,1,0))=1","v":false},{"$f":"AJ21*AK21*Input!AW21","v":0},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!G$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!G$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!G$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!G$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!G$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":13000.821691165695},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!H$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!H$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!H$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!H$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!H$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":13149.290919224046},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!I$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!I$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!I$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!I$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!I$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":13356.687961532185},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!J$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!J$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!J$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!J$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!J$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":13519.576843959181},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!K$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!K$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!K$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!K$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!K$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":13614.223763910077},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!L$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!L$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!L$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!L$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!L$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":13758.170843379792},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!M$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!M$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!M$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!M$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!M$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":13963.150117008525},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!N$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!N$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!N$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!N$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!N$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":14123.189513286927},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!O$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!O$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!O$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!O$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!O$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":14218.738876303432},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!P$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!P$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!P$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!P$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!P$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":14361.890144631021},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Q$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Q$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!Q$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Q$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Q$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":14567.417022111367},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!R$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!R$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!R$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!R$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!R$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":14729.55423263513},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!S$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!S$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!S$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!S$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!S$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":14814.298518625299},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!T$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!T$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!T$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!T$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!T$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":14948.246730637553},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!U$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!U$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!U$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!U$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!U$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":15146.895861555879},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!V$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!V$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!V$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!V$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!V$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":15298.453823119584},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!W$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!W$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!W$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!W$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!W$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":15383.852257696321},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!X$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!X$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!X$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!X$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!X$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":15516.280194779898},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Y$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Y$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!Y$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Y$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Y$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":15714.019482777143},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Z$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Z$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!Z$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Z$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Z$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":15866.615295599167},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AA$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AA$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AA$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AA$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AA$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":15951.855260512059},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AB$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AB$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AB$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AB$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AB$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":16087.833971010383},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AC$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AC$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AC$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AC$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AC$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":16292.926324733773},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AD$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AD$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AD$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AD$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AD$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":16449.086810079811},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AE$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AE$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AE$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AE$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AE$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":16534.476329881956},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AF$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AF$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AF$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AF$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AF$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":16674.279053828068},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AG$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AG$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AG$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AG$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AG$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":16886.972267342389},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AH$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AH$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AH$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AH$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AH$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":17047.030749674697},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AI$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AI$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AI$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AI$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AI$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":17114.662895424754},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AJ$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AJ$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AJ$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":17245.480735025325},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AK$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AK$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AK$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AK$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AK$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":17455.373957281427},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AL$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AL$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AL$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AL$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AL$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":17602.902328596545},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AM$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AM$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AM$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AM$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AM$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":17668.702039212989},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AN$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AN$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AN$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AN$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AN$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":17801.863254884793},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AO$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AO$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AO$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AO$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AO$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":18018.115841460123},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AP$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AP$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AP$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AP$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AP$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":18167.721342620913},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AQ$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AQ$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AQ$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":18231.789980915215},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AR$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AR$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AR$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AR$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AR$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":18367.448240083864},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AS$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AS$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AS$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AS$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AS$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":18590.230651811649},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AT$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AT$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AT$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AT$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AT$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":18741.986124467923},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AU$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AU$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AU$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AU$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AU$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":18801.389829561816},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AV$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AV$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AV$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AV$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AV$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":18938.124598983541},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AW$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AW$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AW$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AW$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AW$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":19079.06120494389},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AX$5,$Z21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AX$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$M21*(1+$AL21)\n+\n(OFFSET(CostE!AX$5,$Z21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AX$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AX$5,$Z21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*Input!$AC21*(1+$AL21)","v":18970.176764229494},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!G$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!G$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!G$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!G$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!G$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1669.3021198665738},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!H$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!H$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!H$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!H$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!H$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1675.9153782073306},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!I$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!I$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!I$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!I$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!I$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1633.0947983298436},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!J$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!J$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!J$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!J$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!J$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1642.0520762165124},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!K$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!K$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!K$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!K$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!K$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1702.6881622639048},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!L$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!L$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!L$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!L$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!L$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1709.4336857714773},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!M$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!M$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!M$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!M$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!M$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1665.7566942964404},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!N$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!N$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!N$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!N$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!N$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1674.8931177408433},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!O$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!O$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!O$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!O$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!O$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1736.7419255091829},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!P$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!P$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!P$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!P$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!P$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1743.6223594869066},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Q$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Q$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!Q$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Q$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Q$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1699.0718281823695},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!R$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!R$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!R$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!R$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!R$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1708.3909800956603},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!S$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!S$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!S$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!S$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!S$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1771.4767640193668},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!T$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!T$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!T$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!T$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!T$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1778.4948066766444},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!U$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!U$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!U$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!U$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!U$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1733.0532647460163},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!V$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!V$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!V$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!V$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!V$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1742.5587996975726},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!W$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!W$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!W$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!W$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!W$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1806.9062992997547},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!X$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!X$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!X$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!X$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!X$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1814.0647028101778},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Y$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Y$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!Y$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Y$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Y$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1767.7143300409373},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!Z$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!Z$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!Z$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!Z$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!Z$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1777.4099756915248},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AA$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AA$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AA$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AA$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AA$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1843.0444252857492},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AB$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AB$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AB$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AB$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AB$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1850.3459968663815},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AC$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AC$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AC$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AC$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AC$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1803.0686166417559},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AD$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AD$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AD$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AD$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AD$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1812.9581752053543},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AE$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AE$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AE$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AE$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AE$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1879.9053137914643},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AF$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AF$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AF$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AF$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AF$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1887.3529168037087},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AG$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AG$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AG$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AG$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AG$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1839.1299889745903},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AH$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AH$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AH$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AH$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AH$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1849.217338709462},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AI$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AI$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AI$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AI$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AI$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1917.5034200672935},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AJ$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AJ$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AJ$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1925.0999751397835},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AK$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AK$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AK$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AK$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AK$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1875.9125887540827},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AL$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AL$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AL$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AL$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AL$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1886.1897409776277},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AM$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AM$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AM$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AM$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AM$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1955.7972459312473},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AN$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AN$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AN$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AN$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AN$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1963.4986959003768},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AO$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AO$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AO$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AO$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AO$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1913.3114181117405},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AP$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AP$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AP$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AP$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AP$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1923.7799289579589},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AQ$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AQ$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AQ$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1994.7331296390319},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AR$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AR$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AR$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AR$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AR$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":2002.5393822086521},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AS$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AS$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AS$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AS$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AS$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1951.3298578879339},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AT$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AT$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AT$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AT$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AT$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1961.9877037540798},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AU$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AU$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AU$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AU$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AU$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":2034.2984269501283},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AV$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AV$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AV$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AV$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AV$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":2042.1956653535933},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AW$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AW$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AW$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AW$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AW$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1989.9362621712253},{"$f":"(IF($AE21>0,NPV(Disc,OFFSET(CostE!AX$5,$AA21-1,SkipYrs*Periods+1,1,$AE21)),0)+OFFSET(CostE!AX$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AF21*(1/(1+Disc)^($AE21+1)))*$R21\n+\n(OFFSET(CostE!AX$5,$AA21-1,SkipYrs*Periods+1+$AE21)*$AG21*(1/(1+Disc)^($AE21+1))+\nIF($AH21>0,NPV(Disc,OFFSET(CostE!AX$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21,0)+1,1,$AH21)),0)*(1/(1+Disc)^($AE21+$AF21+$AG21))+\nOFFSET(CostE!AX$5,$AA21-1,SkipYrs*Periods+ROUND($AE21+$AF21+$AG21+$AH21,0)+1)*$AI21*(1/(1+Disc)^(ROUND($AE21+$AH21+$AF21+$AG21,0)+1)))*$S21","v":1991.1953693923679},{"$f":"NPV(Disc,IF(ISERROR(DV21),0,Input!BJ21:DA21*(AM21:CD21+CE21:DV21)))*L21","v":35771.370847184691},{"$f":"NPV(Disc,GasCalcs!M21:BD21*Input!BJ21:DA21)*L21","v":26352.935941114101},{"$f":"NPV(Disc,IF(ISERROR(DV21),0,Input!BJ21:DA21*(AM21:CD21*$G21+CE21:DV21*$H21)))*$L21","v":30405.665220106992},22399.995549946987,{"$f":"IF(ISERROR(MATCH(Input!$S21,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S21,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X21,Rates!$A$16:$A$18,0)","v":1},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EC$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EC$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EC$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EC$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":27077.26434770177},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,ED$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,ED$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,ED$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,ED$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":27589.093090231279},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EE$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EE$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EE$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EE$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":28112.720692967512},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EF$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EF$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EF$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EF$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":28647.843331596665},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EG$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EG$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EG$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EG$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":29193.275033989299},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EH$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EH$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EH$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EH$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":29748.892381517198},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EI$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EI$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EI$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EI$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":30314.165200597403},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EJ$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EJ$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EJ$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":30888.501337362184},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EK$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EK$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EK$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EK$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":31471.241549885999},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EL$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EL$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EL$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EL$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":32061.6539678833},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EM$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA21-1,EM$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E21))))*$M21+(IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA21-1,EM$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1)+OFFSET(Rates!$B$4,$EA21-1,EM$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AC21","v":32658.928090427456},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EN$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EN$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EN$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EN$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":13348.797577227626},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EO$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EO$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EO$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EO$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":13601.123594749153},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EP$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EP$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EP$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EP$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":13859.266322353325},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EQ$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EQ$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EQ$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":14123.075977949449},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ER$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,ER$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ER$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,ER$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":14391.967890143676},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ES$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,ES$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ES$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,ES$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":14665.881214891169},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ET$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,ET$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,ET$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,ET$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":14944.554582367118},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EU$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EU$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EU$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EU$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":15227.69606713867},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EV$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EV$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EV$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EV$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":15514.980670088273},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EW$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EW$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EW$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EW$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":15806.047587104809},{"$f":"(IF($E21>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EX$16-Rates!$B$3,1,TRUNC($E21))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB21-1,EX$16-Rates!$B$3+TRUNC($E21))*($E21-TRUNC($E21))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E21))))*Input!$V21 + (IF((Input!$Z21-$E21)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB21-1,EX$16-Rates!$B$3+TRUNC($E21),1,TRUNC(Input!$Z21-$E21))))/(1+$C$3)^(TRUNC($E21)-1) +OFFSET(Rates!$B$16,$EB21-1,EX$16-Rates!$B$3+TRUNC(Input!$Z21))*(Input!$Z21-TRUNC(Input!$Z21))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z21))))*Input!$AE21","v":16100.497250024137},{"$f":"IF(ISERROR(EC21),0,EC21*Input!AX21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(ED21),0,ED21*Input!AY21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EE21),0,EE21*Input!AZ21*$G21*$L21)","v":64518.693990360436},{"$f":"IF(ISERROR(EF21),0,EF21*Input!BA21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EG21),0,EG21*Input!BB21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EH21),0,EH21*Input!BC21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EI21),0,EI21*Input!BD21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EJ21),0,EJ21*Input!BE21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EK21),0,EK21*Input!BF21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EL21),0,EL21*Input!BG21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EM21),0,EM21*Input!BH21*$G21*$L21)","v":0},{"$f":"IF(ISERROR(EN21),0,EN21*Input!AX21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EO21),0,EO21*Input!AY21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EP21),0,EP21*Input!AZ21*$I21*$L21)","v":31807.016209800884},{"$f":"IF(ISERROR(EQ21),0,EQ21*Input!BA21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(ER21),0,ER21*Input!BB21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(ES21),0,ES21*Input!BC21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(ET21),0,ET21*Input!BD21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EU21),0,EU21*Input!BE21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EV21),0,EV21*Input!BF21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EW21),0,EW21*Input!BG21*$I21*$L21)","v":0},{"$f":"IF(ISERROR(EX21),0,EX21*Input!BH21*$I21*$L21)","v":0},{"$f":"MAX(0,SUM(Input!N21:P21)-Input!L21)","v":0},{"$f":"MAX(NPV(Disc,FU21*Input!$BJ21:$DA21),FY21-GA21,0)","v":0},0,{"$f":"NPV(Disc,Input!M21*Input!$BJ21:$DA21)","v":16536.246492219103},{"$f":"NPV(Disc,SUM(Input!N21:P21)*Input!$BJ21:$DA21)","v":0},16536.246492219103,{"$f":"NPV(Disc,1*Input!BJ21:DA21)*(Input!L21-IF(Calcs!AD21>0,(Input!L21-Input!AA21)*((1+Input!AB21/Periods)/(1+Disc))^(Calcs!AD21*Periods),0))","v":27560.410820365178},11024.164328146075,9370.539678924164,{"$f":"(NPV(Disc,Input!$BJ21:$DA21*Input!R21)*PV($C$3,$E21,-1,0,1)+ NPV(Disc,Input!$BJ21:$DA21*N21)*PV($C$3,Input!$Z21-$E21,-1,0,1)/(1+$C$3)^$E21)*L21","v":265211.44657273014},{"$f":"(NPV(Disc,Input!$BJ21:$DA21*Input!V21)*PV($C$3,$E21,-1,0,1)+NPV(Disc,Input!$BJ21:$DA21*Input!$AE21)*PV($C$3,Input!$Z21-$E21,-1,0,1)/(1+$C$3)^$E21)*L21","v":19038.216766198169},225429.72958682061,16182.484251268443,30405.665220106992,22399.995549946987,0.57580313884359169,9.3384391140314951E-2,{"$f":"DY21+DZ21-(FZ21+GC21)-(Input!$Q$13-Input!$J$11)*GK21","v":1728.5856813296123},6.8706361196462395E-2,0.70510917831440978,{"$f":"IF(GF21<>0,GM21-(Input!$Q$13-Input!$J$11)*$GJ21*$GK21/GF21,0)","v":4.4152342412598355E-3},{"$f":"IF(GG21<>0,GN21-(Input!$Q$13-Input!$J$11)*(1-$GJ21)*$GK21/GG21,0)","v":4.5311993441455756E-2},9.264103108083066E-2,0.95074226266792217,{"$f":"IF(GF21<>0,GQ21-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ21*$GK21/GF21,0)","v":2.83499041256281E-2},{"$f":"IF(GG21<>0,GR21-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ21)*$GK21/GG21,0)","v":0.29094507779496814},2.0382945387827571,3.1933281107596536,{"$f":"(DZ21+DY21)/((GC21+FZ21)+$GK21*(Input!$Q$13-Input!$J$11))","v":1.0338426912333358},{"$f":"(DZ21+DY21)/(FZ21+$GK21*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":1.2661243675888192},{"$f":"Input!DB21*O21*$G21*$L21","v":30074.598000000002},{"$f":"GY21*MAX(Input!$Z21,$E21)","v":430968.98934000003},{"$f":"Input!DB21*$I21*GasCalcs!G21*$L21","v":2158.9065000000005},{"$f":"HA21*MAX(Input!$Z21,$E21)","v":30937.130145000006},{"$f":"IF(ISERROR(Loads!AY21*Input!DB21*$T21*$H21),0,Loads!AY21*Input!DB21*$T21*$H21)*$L21","v":4.5461601627906978},{"$f":"IF(ISERROR(Loads!AZ21*Input!DB21*$T21*$H21),0,Loads!AZ21*Input!DB21*$T21*$H21)*$L21","v":5.5223827593052119},null,{"$f":"IF(Calcs!F21<>0,(Input!U21*H21*$L21*E21+Input!AD21*H21*L21*(F21-E21))/F21*Input!DB21,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB21-1,0)),0,OFFSET(CostE!$AQ$5,$AB21-1,0))","v":5.0149591424709494E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB21-1,0)),0,OFFSET(CostE!$AR$5,$AB21-1,0))","v":1.2041772915640523E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB21-1,0)),0,OFFSET(CostE!$AS$5,$AB21-1,0))","v":6.6329982500806944E-5},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L21)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L21))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L21)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L21))","v":9.7999999999999997E-3},{"$f":"IF(ISERROR(Z21),0,OFFSET(CostE!$F$5,Calcs!Z21-1,0))","v":"Water Heating"},1,0,0,0,{"$f":"IF(GasCalcs!E21<>0,GasCalcs!F21/GasCalcs!E21,1)","v":0}]
[{"$f":"Input!B22","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"Input!D22","v":2},{"$f":"TRIM(Input!E22)","v":"Residential"},{"$f":"TRIM(Input!F22)","v":"21 = Res. Wtr. Heating"},{"$f":"IF(ISNUMBER(Input!AG22),Input!AG22,1)","v":14.33},{"$f":"MAX(E22,Input!Z22)","v":14.33},{"$f":"IF(ISNUMBER(Input!AH22),Input!AH22,1)+($J$8*Input!$T$11+$J$9*Input!$AU22)","v":0.85},{"$f":"IF(ISNUMBER(Input!AJ22),Input!AJ22+($J$8*Input!$T$11+$J$9*Input!$AU22),$G22)","v":0.85},{"$f":"IF(ISNUMBER(Input!AK22),Input!AK22+($J$8*Input!$T$11+$J$9*Input!$AU22),IF(ISNUMBER(Input!AI22),Input!AI22+($J$8*Input!$T$11+$J$9*Input!$AU22),$G22))","v":0.85},{"$f":"IF(AND(ISNUMBER(Input!AL22),Input!AL22<>0),Input!AL22,IF(Input!V22=0,G22,IF(Input!R22=0,I22,IF(Input!R22*0.03412>Input!V22,G22,I22)))-($J$8*Input!$T$11+$J$9*Input!AU22))","v":0.85},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV22)","v":0},{"$f":"IF(ISBLANK(Input!AM22),100%,Input!AM22)*IF(ISBLANK(Input!AN22),100%,Input!AN22)","v":0.9},{"$f":"Input!R22","v":20718.149999999998},{"$f":"Input!AC22","v":0},20718.149999999994,0.99999999999999978,{"$f":"OFFSET(CostE!$F$5,Calcs!AB22-1,0)","v":"kWh"},{"$f":"IF(ISNUMBER(IF(Q22=\"kW\",Input!U22,Input!R22)),IF(Q22=\"kW\",Input!U22,Input!R22),0)","v":20718.149999999998},{"$f":"IF(ISNUMBER(IF(Q22=\"kW\",Input!AD22,N22)),IF(Q22=\"kW\",Input!AD22,N22),0)","v":0},20718.149999999994,3.8214627674999999,"Gen:Residential:21 = Res. Wtr. Heating:2","TD:Residential:21 = Res. Wtr. Heating:2","Load:Residential:21 = Res. Wtr. Heating:2",{"$f":"MATCH(V22,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y22),MATCH(\"Gen:\"&C22&\":\"&D22&\":All\",CostE!$E$5:$E$1465,0),Y22)","v":206},{"$f":"MATCH(W22,CostE!$E$5:$E$1465,0)","v":821},{"$f":"IF(ISERROR(Y22),MATCH(\"Load:\"&C22&\":\"&$D22&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X22,CostE!$E$5:$E$1465,0))","v":1344},{"$f":"MATCH(Input!S22,Rates!$A$4:$A$9,0)","v":1},{"$f":"IF(Input!Z22>Input!AG22,Input!AG22,0)","v":0},57,0.32000000000000028,0,{"$f":"MAX(0,TRUNC(Input!Z22*Periods-(AE22+AF22+AG22)))","v":0},{"$f":"MAX(0,Input!Z22*Periods-AH22-AF22-AE22-AG22)","v":0},{"$f":"IF(OR(Input!E22=\"Residential\",Input!E22=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F22,1,0))=1","v":false},{"$f":"AJ22*AK22*Input!AW22","v":0},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!G$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!G$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!G$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!G$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!G$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":20554.391953910479},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!H$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!H$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!H$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!H$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!H$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":20789.122863932847},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!I$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!I$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!I$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!I$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!I$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":21117.019069184244},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!J$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!J$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!J$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!J$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!J$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":21374.547555757825},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!K$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!K$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!K$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!K$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!K$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":21524.185012228983},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!L$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!L$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!L$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!L$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!L$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":21751.766373032642},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!M$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!M$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!M$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!M$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!M$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":22075.840068732647},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!N$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!N$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!N$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!N$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!N$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":22328.863497352453},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!O$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!O$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!O$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!O$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!O$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":22479.927722756165},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!P$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!P$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!P$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!P$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!P$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":22706.250900459931},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Q$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Q$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!Q$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Q$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Q$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":23031.190361760673},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!R$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!R$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!R$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!R$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!R$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":23287.530449686321},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!S$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!S$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!S$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!S$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!S$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":23421.511771134632},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!T$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!T$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!T$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!T$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!T$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":23633.284851069744},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!U$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!U$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!U$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!U$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!U$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":23947.350545930669},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!V$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!V$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!V$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!V$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!V$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":24186.964765686713},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!W$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!W$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!W$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!W$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!W$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":24321.980300722731},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!X$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!X$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!X$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!X$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!X$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":24531.349815136833},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Y$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Y$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!Y$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Y$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Y$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":24843.977041840844},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Z$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Z$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!Z$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Z$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Z$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":25085.232111849287},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AA$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AA$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AA$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AA$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AA$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":25219.997105214876},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AB$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AB$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AB$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AB$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AB$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":25434.980417759583},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AC$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AC$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AC$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AC$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AC$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":25759.232893896929},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AD$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AD$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AD$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AD$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AD$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":26006.123736627007},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AE$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AE$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AE$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AE$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AE$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":26141.12517734072},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AF$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AF$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AF$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AF$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AF$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":26362.154282459931},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AG$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AG$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AG$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AG$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AG$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":26698.423772216938},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AH$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AH$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AH$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AH$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AH$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":26951.477376024297},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AI$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AI$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AI$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AI$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AI$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":27058.404281527142},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AJ$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AJ$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AJ$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":27265.228220320263},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AK$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AK$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AK$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AK$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AK$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":27597.070903898701},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AL$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AL$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AL$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AL$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AL$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":27830.314312689814},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AM$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AM$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AM$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AM$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AM$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":27934.344125158001},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AN$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AN$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AN$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AN$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AN$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":28144.872958257631},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AO$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AO$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AO$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AO$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AO$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":28486.76984224741},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AP$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AP$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AP$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AP$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AP$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":28723.297208160726},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AQ$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AQ$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AQ$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":28824.590182923177},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AR$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AR$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AR$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AR$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AR$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":29039.066859626797},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AS$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AS$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AS$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AS$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AS$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":29391.287443822795},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AT$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AT$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AT$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AT$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AT$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":29631.213930026937},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AU$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AU$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AU$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AU$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AU$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":29725.131612079611},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AV$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AV$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AV$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AV$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AV$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":29941.310259182472},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AW$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AW$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AW$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AW$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AW$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":30164.132039865093},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AX$5,$Z22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AX$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$M22*(1+$AL22)\n+\n(OFFSET(CostE!AX$5,$Z22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AX$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AX$5,$Z22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*Input!$AC22*(1+$AL22)","v":29991.984961373375},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!G$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!G$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!G$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!G$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!G$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":3838.726925878419},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!H$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!H$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!H$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!H$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!H$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":3853.9347738517286},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!I$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!I$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!I$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!I$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!I$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":3755.4645742388661},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!J$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!J$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!J$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!J$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!J$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":3776.0627292384397},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!K$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!K$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!K$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!K$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!K$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":3915.501464395988},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!L$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!L$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!L$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!L$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!L$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":3931.0134693287637},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!M$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!M$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!M$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!M$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!M$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":3830.5738657236425},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!N$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!N$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!N$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!N$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!N$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":3851.5839838232096},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!O$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!O$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!O$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!O$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!O$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":3993.8114936839065},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!P$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!P$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!P$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!P$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!P$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4009.6337387153389},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Q$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Q$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!Q$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Q$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Q$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":3907.1853430381161},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!R$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!R$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!R$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!R$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!R$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":3928.6156634996737},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!S$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!S$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!S$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!S$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!S$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4073.6877235575848},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!T$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!T$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!T$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!T$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!T$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4089.8264134896444},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!U$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!U$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!U$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!U$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!U$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":3985.3290498988795},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!V$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!V$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!V$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!V$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!V$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4007.1879767696669},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!W$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!W$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!W$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!W$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!W$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4155.1614780287373},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!X$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!X$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!X$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!X$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!X$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4171.6229417594377},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Y$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Y$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!Y$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Y$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Y$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4065.0356308968553},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!Z$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!Z$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!Z$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!Z$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!Z$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4087.3317363050605},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AA$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AA$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AA$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AA$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AA$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4238.2647075893137},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AB$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AB$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AB$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AB$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AB$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4255.055400594626},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AC$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AC$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AC$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AC$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AC$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4146.3363435147903},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AD$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AD$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AD$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AD$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AD$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4169.0783710311625},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AE$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AE$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AE$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AE$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AE$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4323.0300017410973},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AF$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AF$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AF$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AF$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AF$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4340.1565086065184},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AG$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AG$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AG$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AG$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AG$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4229.2630703850882},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AH$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AH$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AH$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AH$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AH$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4252.459938451786},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AI$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AI$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AI$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AI$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AI$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4409.4906017759195},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AJ$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AJ$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AJ$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4426.9596387786496},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AK$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AK$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AK$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AK$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AK$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4313.8483317927894},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AL$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AL$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AL$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AL$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AL$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4337.4816696364078},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AM$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AM$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AM$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AM$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AM$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4497.5510784801681},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AN$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AN$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AN$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AN$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AN$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4515.2613317728219},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AO$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AO$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AO$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AO$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AO$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4399.8506746539197},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AP$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AP$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AP$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AP$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AP$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4423.9240607599895},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AQ$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AQ$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AQ$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4587.0880313140187},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AR$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AR$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AR$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AR$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AR$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4605.0392886523859},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AS$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AS$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AS$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AS$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AS$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4487.2778735485244},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AT$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AT$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AT$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AT$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AT$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4511.7866544404505},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AU$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AU$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AU$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AU$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AU$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4678.0723835837143},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AV$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AV$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AV$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AV$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AV$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4696.2328719331117},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AW$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AW$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AW$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AW$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AW$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4576.0571555430042},{"$f":"(IF($AE22>0,NPV(Disc,OFFSET(CostE!AX$5,$AA22-1,SkipYrs*Periods+1,1,$AE22)),0)+OFFSET(CostE!AX$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AF22*(1/(1+Disc)^($AE22+1)))*$R22\n+\n(OFFSET(CostE!AX$5,$AA22-1,SkipYrs*Periods+1+$AE22)*$AG22*(1/(1+Disc)^($AE22+1))+\nIF($AH22>0,NPV(Disc,OFFSET(CostE!AX$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22,0)+1,1,$AH22)),0)*(1/(1+Disc)^($AE22+$AF22+$AG22))+\nOFFSET(CostE!AX$5,$AA22-1,SkipYrs*Periods+ROUND($AE22+$AF22+$AG22+$AH22,0)+1)*$AI22*(1/(1+Disc)^(ROUND($AE22+$AH22+$AF22+$AG22,0)+1)))*$S22","v":4578.95259833604},{"$f":"NPV(Disc,IF(ISERROR(DV22),0,Input!BJ22:DA22*(AM22:CD22+CE22:DV22)))*L22","v":79163.396143547609},{"$f":"NPV(Disc,GasCalcs!M22:BD22*Input!BJ22:DA22)*L22","v":75653.169760920384},{"$f":"NPV(Disc,IF(ISERROR(DV22),0,Input!BJ22:DA22*(AM22:CD22*$G22+CE22:DV22*$H22)))*$L22","v":67288.886722015479},64305.194296782327,{"$f":"IF(ISERROR(MATCH(Input!$S22,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S22,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X22,Rates!$A$16:$A$18,0)","v":1},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EC$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EC$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EC$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EC$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":42809.348336843912},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,ED$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,ED$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,ED$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,ED$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":43618.553234591061},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EE$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EE$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EE$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EE$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":44446.412214600037},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EF$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EF$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EF$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EF$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":45292.444928460616},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EG$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EG$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EG$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EG$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":46154.776345765189},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EH$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EH$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EH$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EH$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":47033.211340780988},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EI$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EI$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EI$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EI$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":47926.91170528654},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EJ$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EJ$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EJ$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":48834.941239787411},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EK$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EK$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EK$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EK$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":49756.257678090602},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EL$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EL$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EL$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EL$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":50689.703928047158},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EM$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA22-1,EM$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E22))))*$M22+(IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA22-1,EM$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1)+OFFSET(Rates!$B$4,$EA22-1,EM$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AC22","v":51633.998581902983},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EN$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EN$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EN$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EN$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":28799.175808422944},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EO$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EO$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EO$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EO$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":29343.553030236424},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EP$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EP$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EP$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EP$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":29900.479431504278},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EQ$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EQ$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EQ$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":30469.63186695908},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ER$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,ER$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ER$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,ER$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":31049.748945515668},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ES$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,ES$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ES$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,ES$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":31640.69940004425},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ET$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,ET$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,ET$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,ET$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":32241.919341888024},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EU$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EU$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EU$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EU$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":32852.778960622862},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EV$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EV$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EV$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EV$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":33472.577091468214},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EW$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EW$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EW$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EW$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":34100.535322663134},{"$f":"(IF($E22>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EX$16-Rates!$B$3,1,TRUNC($E22))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB22-1,EX$16-Rates!$B$3+TRUNC($E22))*($E22-TRUNC($E22))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E22))))*Input!$V22 + (IF((Input!$Z22-$E22)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB22-1,EX$16-Rates!$B$3+TRUNC($E22),1,TRUNC(Input!$Z22-$E22))))/(1+$C$3)^(TRUNC($E22)-1) +OFFSET(Rates!$B$16,$EB22-1,EX$16-Rates!$B$3+TRUNC(Input!$Z22))*(Input!$Z22-TRUNC(Input!$Z22))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z22))))*Input!$AE22","v":34735.791611485045},{"$f":"IF(ISERROR(EC22),0,EC22*Input!AX22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(ED22),0,ED22*Input!AY22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EE22),0,EE22*Input!AZ22*$G22*$L22)","v":136006.02137667613},{"$f":"IF(ISERROR(EF22),0,EF22*Input!BA22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EG22),0,EG22*Input!BB22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EH22),0,EH22*Input!BC22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EI22),0,EI22*Input!BD22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EJ22),0,EJ22*Input!BE22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EK22),0,EK22*Input!BF22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EL22),0,EL22*Input!BG22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EM22),0,EM22*Input!BH22*$G22*$L22)","v":0},{"$f":"IF(ISERROR(EN22),0,EN22*Input!AX22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EO22),0,EO22*Input!AY22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EP22),0,EP22*Input!AZ22*$I22*$L22)","v":91495.467060403098},{"$f":"IF(ISERROR(EQ22),0,EQ22*Input!BA22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(ER22),0,ER22*Input!BB22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(ES22),0,ES22*Input!BC22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(ET22),0,ET22*Input!BD22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EU22),0,EU22*Input!BE22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EV22),0,EV22*Input!BF22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EW22),0,EW22*Input!BG22*$I22*$L22)","v":0},{"$f":"IF(ISERROR(EX22),0,EX22*Input!BH22*$I22*$L22)","v":0},{"$f":"MAX(0,SUM(Input!N22:P22)-Input!L22)","v":0},{"$f":"MAX(NPV(Disc,FU22*Input!$BJ22:$DA22),FY22-GA22,0)","v":0},0,{"$f":"NPV(Disc,Input!M22*Input!$BJ22:$DA22)","v":39441.554650917788},{"$f":"NPV(Disc,SUM(Input!N22:P22)*Input!$BJ22:$DA22)","v":0},39441.554650917788,{"$f":"NPV(Disc,1*Input!BJ22:DA22)*(Input!L22-IF(Calcs!AD22>0,(Input!L22-Input!AA22)*((1+Input!AB22/Periods)/(1+Disc))^(Calcs!AD22*Periods),0))","v":65735.924418196315},26294.369767278527,22350.214302186749,{"$f":"(NPV(Disc,Input!$BJ22:$DA22*Input!R22)*PV($C$3,$E22,-1,0,1)+ NPV(Disc,Input!$BJ22:$DA22*N22)*PV($C$3,Input!$Z22-$E22,-1,0,1)/(1+$C$3)^$E22)*L22","v":560807.24348681571},{"$f":"(NPV(Disc,Input!$BJ22:$DA22*Input!V22)*PV($C$3,$E22,-1,0,1)+NPV(Disc,Input!$BJ22:$DA22*Input!$AE22)*PV($C$3,Input!$Z22-$E22,-1,0,1)/(1+$C$3)^$E22)*L22","v":54935.324855573141},476686.15696379333,46695.026127237172,67288.886722015479,64305.194296782327,0.51133672731377233,0.23271810170357141,{"$f":"DY22+DZ22-(FZ22+GC22)-(Input!$Q$13-Input!$J$11)*GK22","v":7076.8203137731034},7.4876279265053775E-2,0.73048093306860351,{"$f":"IF(GF22<>0,GM22-(Input!$Q$13-Input!$J$11)*$GJ22*$GK22/GF22,0)","v":7.5912381472978407E-3},{"$f":"IF(GG22<>0,GN22-(Input!$Q$13-Input!$J$11)*(1-$GJ22)*$GK22/GG22,0)","v":7.4058897950237457E-2},9.8851142535332642E-2,0.9643758416266367,{"$f":"IF(GF22<>0,GQ22-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ22*$GK22/GF22,0)","v":3.1566101417576709E-2},{"$f":"IF(GG22<>0,GR22-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ22)*$GK22/GG22,0)","v":0.30795380650827064},2.1296377049614517,3.3364324044396074,{"$f":"(DZ22+DY22)/((GC22+FZ22)+$GK22*(Input!$Q$13-Input!$J$11))","v":1.0568340507468901},{"$f":"(DZ22+DY22)/(FZ22+$GK22*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":1.2880286320496237},{"$f":"Input!DB22*O22*$G22*$L22","v":63397.538999999982},{"$f":"GY22*MAX(Input!$Z22,$E22)","v":908486.73386999976},{"$f":"Input!DB22*$I22*GasCalcs!G22*$L22","v":6210.27},{"$f":"HA22*MAX(Input!$Z22,$E22)","v":88993.169100000014},{"$f":"IF(ISERROR(Loads!AY22*Input!DB22*$T22*$H22),0,Loads!AY22*Input!DB22*$T22*$H22)*$L22","v":9.5833489186046474},{"$f":"IF(ISERROR(Loads!AZ22*Input!DB22*$T22*$H22),0,Loads!AZ22*Input!DB22*$T22*$H22)*$L22","v":11.641235449131511},null,{"$f":"IF(Calcs!F22<>0,(Input!U22*H22*$L22*E22+Input!AD22*H22*L22*(F22-E22))/F22*Input!DB22,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB22-1,0)),0,OFFSET(CostE!$AQ$5,$AB22-1,0))","v":5.0149591424709494E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB22-1,0)),0,OFFSET(CostE!$AR$5,$AB22-1,0))","v":1.2041772915640523E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB22-1,0)),0,OFFSET(CostE!$AS$5,$AB22-1,0))","v":6.6329982500806944E-5},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L22)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L22))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L22)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L22))","v":9.7999999999999997E-3},{"$f":"IF(ISERROR(Z22),0,OFFSET(CostE!$F$5,Calcs!Z22-1,0))","v":"Water Heating"},1,0,0,0,{"$f":"IF(GasCalcs!E22<>0,GasCalcs!F22/GasCalcs!E22,1)","v":0}]
[{"$f":"Input!B23","v":"10% (1980-2000 Bldg)"},{"$f":"Input!D23","v":2},{"$f":"TRIM(Input!E23)","v":"Residential"},{"$f":"TRIM(Input!F23)","v":"21 = Res. Wtr. Heating"},{"$f":"IF(ISNUMBER(Input!AG23),Input!AG23,1)","v":14.33},{"$f":"MAX(E23,Input!Z23)","v":14.33},{"$f":"IF(ISNUMBER(Input!AH23),Input!AH23,1)+($J$8*Input!$T$11+$J$9*Input!$AU23)","v":0.85},{"$f":"IF(ISNUMBER(Input!AJ23),Input!AJ23+($J$8*Input!$T$11+$J$9*Input!$AU23),$G23)","v":0.85},{"$f":"IF(ISNUMBER(Input!AK23),Input!AK23+($J$8*Input!$T$11+$J$9*Input!$AU23),IF(ISNUMBER(Input!AI23),Input!AI23+($J$8*Input!$T$11+$J$9*Input!$AU23),$G23))","v":0.85},{"$f":"IF(AND(ISNUMBER(Input!AL23),Input!AL23<>0),Input!AL23,IF(Input!V23=0,G23,IF(Input!R23=0,I23,IF(Input!R23*0.03412>Input!V23,G23,I23)))-($J$8*Input!$T$11+$J$9*Input!AU23))","v":0.85},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV23)","v":0},{"$f":"IF(ISBLANK(Input!AM23),100%,Input!AM23)*IF(ISBLANK(Input!AN23),100%,Input!AN23)","v":0.9},{"$f":"Input!R23","v":13439.900000000001},{"$f":"Input!AC23","v":0},13439.900000000001,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB23-1,0)","v":"kWh"},{"$f":"IF(ISNUMBER(IF(Q23=\"kW\",Input!U23,Input!R23)),IF(Q23=\"kW\",Input!U23,Input!R23),0)","v":13439.900000000001},{"$f":"IF(ISNUMBER(IF(Q23=\"kW\",Input!AD23,N23)),IF(Q23=\"kW\",Input!AD23,N23),0)","v":0},13439.900000000001,2.4789895550000001,"Gen:Residential:21 = Res. Wtr. Heating:2","TD:Residential:21 = Res. Wtr. Heating:2","Load:Residential:21 = Res. Wtr. Heating:2",{"$f":"MATCH(V23,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y23),MATCH(\"Gen:\"&C23&\":\"&D23&\":All\",CostE!$E$5:$E$1465,0),Y23)","v":206},{"$f":"MATCH(W23,CostE!$E$5:$E$1465,0)","v":821},{"$f":"IF(ISERROR(Y23),MATCH(\"Load:\"&C23&\":\"&$D23&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X23,CostE!$E$5:$E$1465,0))","v":1344},{"$f":"MATCH(Input!S23,Rates!$A$4:$A$9,0)","v":1},{"$f":"IF(Input!Z23>Input!AG23,Input!AG23,0)","v":0},57,0.32000000000000028,0,{"$f":"MAX(0,TRUNC(Input!Z23*Periods-(AE23+AF23+AG23)))","v":0},{"$f":"MAX(0,Input!Z23*Periods-AH23-AF23-AE23-AG23)","v":0},{"$f":"IF(OR(Input!E23=\"Residential\",Input!E23=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F23,1,0))=1","v":false},{"$f":"AJ23*AK23*Input!AW23","v":0},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!G$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!G$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!G$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!G$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!G$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":13333.669870203734},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!H$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!H$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!H$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!H$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!H$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":13485.940220481612},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!I$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!I$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!I$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!I$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!I$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":13698.647060086416},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!J$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!J$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!J$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!J$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!J$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":13865.706237990828},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!K$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!K$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!K$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!K$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!K$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":13962.776316700882},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!L$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!L$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!L$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!L$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!L$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":14110.408741944695},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!M$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!M$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!M$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!M$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!M$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":14320.635912943964},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!N$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!N$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!N$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!N$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!N$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":14484.772651905083},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!O$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!O$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!O$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!O$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!O$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":14582.768278107391},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!P$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!P$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!P$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!P$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!P$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":14729.584517782305},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Q$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Q$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!Q$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Q$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Q$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":14940.373312435104},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!R$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!R$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!R$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!R$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!R$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":15106.661574066182},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!S$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!S$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!S$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!S$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!S$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":15193.575490710919},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!T$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!T$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!T$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!T$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!T$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":15330.953056614238},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!U$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!U$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!U$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!U$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!U$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":15534.688020033336},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!V$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!V$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!V$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!V$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!V$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":15690.126181843114},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!W$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!W$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!W$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!W$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!W$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":15777.710994643996},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!X$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!X$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!X$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!X$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!X$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":15913.529363406364},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Y$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Y$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!Y$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Y$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Y$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":16116.331190025985},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Z$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Z$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!Z$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Z$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Z$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":16272.833774253169},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AA$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AA$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AA$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AA$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AA$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":16360.256060235952},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AB$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AB$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AB$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AB$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AB$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":16499.716109625962},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AC$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AC$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AC$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AC$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AC$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":16710.059255806402},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AD$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AD$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AD$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AD$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AD$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":16870.217775616711},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AE$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AE$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AE$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AE$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AE$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":16957.793445406161},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AF$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AF$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AF$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AF$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AF$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":17101.175410972184},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AG$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AG$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AG$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AG$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AG$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":17319.314014823645},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AH$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AH$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AH$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AH$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AH$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":17483.4703284815},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AI$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AI$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AI$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AI$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AI$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":17552.83399836842},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AJ$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AJ$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AJ$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":17687.001047790578},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AK$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AK$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AK$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AK$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AK$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":17902.267974761657},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AL$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AL$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AL$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AL$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AL$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":18053.573380399306},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AM$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AM$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AM$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AM$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AM$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":18121.057700987352},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AN$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AN$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AN$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AN$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AN$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":18257.628121800779},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AO$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AO$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AO$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AO$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AO$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":18479.417226095044},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AP$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AP$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AP$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AP$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AP$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":18632.852940439152},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AQ$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AQ$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AQ$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":18698.56186963939},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AR$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AR$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AR$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AR$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AR$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":18837.693263476627},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AS$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AS$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AS$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AS$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AS$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":19066.179370080536},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AT$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AT$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AT$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AT$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AT$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":19221.820099679226},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AU$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AU$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AU$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AU$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AU$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":19282.74466364945},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AV$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AV$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AV$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AV$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AV$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":19422.980128649833},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AW$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AW$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AW$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AW$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AW$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":19567.52500597703},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AX$5,$Z23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AX$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$M23*(1+$AL23)\n+\n(OFFSET(CostE!AX$5,$Z23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AX$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AX$5,$Z23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*Input!$AC23*(1+$AL23)","v":19455.852896246146},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!G$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!G$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!G$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!G$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!G$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2490.1888446175635},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!H$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!H$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!H$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!H$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!H$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2500.0542020928438},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!I$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!I$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!I$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!I$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!I$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2436.1764120499633},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!J$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!J$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!J$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!J$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!J$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2449.5384710841322},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!K$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!K$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!K$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!K$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!K$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2539.9926215099154},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!L$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!L$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!L$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!L$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!L$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2550.0552861347014},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!M$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!M$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!M$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!M$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!M$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2484.8999402909621},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!N$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!N$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!N$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!N$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!N$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2498.5292405058158},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!O$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!O$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!O$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!O$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!O$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2590.7924739401128},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!P$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!P$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!P$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!P$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!P$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2601.0563918573953},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Q$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Q$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!Q$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Q$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Q$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2534.5979390967818},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!R$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!R$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!R$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!R$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!R$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2548.499825315932},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!S$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!S$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!S$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!S$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!S$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2642.608323418915},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!T$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!T$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!T$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!T$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!T$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2653.0775196945424},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!U$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!U$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!U$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!U$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!U$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2585.289897878718},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!V$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!V$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!V$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!V$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!V$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2599.4698218222507},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!W$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!W$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!W$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!W$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!W$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2695.460489887294},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!X$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!X$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!X$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!X$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!X$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2706.1390700884331},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Y$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Y$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!Y$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Y$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Y$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2636.9956958362914},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!Z$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!Z$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!Z$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!Z$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!Z$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2651.4592182586957},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AA$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AA$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AA$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AA$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AA$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2749.3696996850408},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AB$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AB$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AB$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AB$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AB$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2760.2618514902019},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AC$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AC$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AC$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AC$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AC$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2689.7356097530155},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AD$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AD$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AD$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AD$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AD$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2704.4884026238701},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AE$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AE$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AE$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AE$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AE$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2804.3570936787401},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AF$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AF$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AF$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AF$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AF$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2815.4670885200057},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AG$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AG$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AG$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AG$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AG$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2743.5303219480775},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AH$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AH$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AH$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AH$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AH$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2758.5781706763478},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AI$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AI$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AI$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AI$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AI$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2860.4442355523147},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AJ$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AJ$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AJ$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2871.7764302904066},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AK$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AK$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AK$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AK$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AK$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2798.4009283870387},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AL$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AL$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AL$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AL$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AL$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2813.7319158200112},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AM$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AM$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AM$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AM$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AM$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2917.5692202086393},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AN$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AN$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AN$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AN$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AN$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2929.0578923742496},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AO$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AO$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AO$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AO$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AO$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2854.1907980336673},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AP$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AP$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AP$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AP$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AP$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2869.8072455411411},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AQ$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AQ$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AQ$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2975.6519975025421},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AR$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AR$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AR$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AR$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AR$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2987.2970094124817},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AS$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AS$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AS$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AS$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AS$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2910.9049742715843},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AT$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AT$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AT$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AT$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AT$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2926.8038631351847},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AU$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AU$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AU$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AU$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AU$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":3034.6737053321253},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AV$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AV$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AV$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AV$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AV$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":3046.4544457634411},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AW$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AW$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AW$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AW$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AW$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2968.4962491719789},{"$f":"(IF($AE23>0,NPV(Disc,OFFSET(CostE!AX$5,$AA23-1,SkipYrs*Periods+1,1,$AE23)),0)+OFFSET(CostE!AX$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AF23*(1/(1+Disc)^($AE23+1)))*$R23\n+\n(OFFSET(CostE!AX$5,$AA23-1,SkipYrs*Periods+1+$AE23)*$AG23*(1/(1+Disc)^($AE23+1))+\nIF($AH23>0,NPV(Disc,OFFSET(CostE!AX$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23,0)+1,1,$AH23)),0)*(1/(1+Disc)^($AE23+$AF23+$AG23))+\nOFFSET(CostE!AX$5,$AA23-1,SkipYrs*Periods+ROUND($AE23+$AF23+$AG23+$AH23,0)+1)*$AI23*(1/(1+Disc)^(ROUND($AE23+$AH23+$AF23+$AG23,0)+1)))*$S23","v":2970.3745279562395},{"$f":"NPV(Disc,IF(ISERROR(DV23),0,Input!BJ23:DA23*(AM23:CD23+CE23:DV23)))*L23","v":51353.4329961732},{"$f":"NPV(Disc,GasCalcs!M23:BD23*Input!BJ23:DA23)*L23","v":39774.295213058416},{"$f":"NPV(Disc,IF(ISERROR(DV23),0,Input!BJ23:DA23*(AM23:CD23*$G23+CE23:DV23*$H23)))*$L23","v":43650.418046747225},33808.150931099655,{"$f":"IF(ISERROR(MATCH(Input!$S23,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S23,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X23,Rates!$A$16:$A$18,0)","v":1},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EC$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EC$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EC$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EC$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":27770.498848224797},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,ED$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,ED$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,ED$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,ED$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":28295.431475183861},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EE$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EE$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EE$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EE$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":28832.46503780517},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EF$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EF$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EF$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EF$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":29381.287933238153},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EG$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EG$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EG$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EG$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":29940.68382599072},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EH$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EH$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EH$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EH$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":30510.526137660097},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EI$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EI$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EI$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EI$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":31090.271121112681},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EJ$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EJ$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EJ$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":31679.311462105397},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EK$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EK$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EK$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EK$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":32276.971040743021},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EL$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EL$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EL$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EL$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":32882.49924933265},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EM$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA23-1,EM$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E23))))*$M23+(IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA23-1,EM$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1)+OFFSET(Rates!$B$4,$EA23-1,EM$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AC23","v":33495.064836431731},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EN$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EN$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EN$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EN$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":15141.030099821277},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EO$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EO$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EO$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EO$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":15427.233842454922},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EP$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EP$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EP$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EP$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":15720.035256671625},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EQ$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EQ$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EQ$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":16019.264450379569},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ER$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,ER$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ER$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,ER$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":16324.258253197939},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ES$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,ES$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ES$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,ES$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":16634.947652055784},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ET$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,ET$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,ET$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,ET$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":16951.036185166064},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EU$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EU$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EU$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EU$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":17272.192732685191},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EV$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EV$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EV$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EV$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":17598.048660555105},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EW$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EW$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EW$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EW$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":17928.194722484139},{"$f":"(IF($E23>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EX$16-Rates!$B$3,1,TRUNC($E23))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB23-1,EX$16-Rates!$B$3+TRUNC($E23))*($E23-TRUNC($E23))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E23))))*Input!$V23 + (IF((Input!$Z23-$E23)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB23-1,EX$16-Rates!$B$3+TRUNC($E23),1,TRUNC(Input!$Z23-$E23))))/(1+$C$3)^(TRUNC($E23)-1) +OFFSET(Rates!$B$16,$EB23-1,EX$16-Rates!$B$3+TRUNC(Input!$Z23))*(Input!$Z23-TRUNC(Input!$Z23))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z23))))*Input!$AE23","v":18262.177703599184},{"$f":"IF(ISERROR(EC23),0,EC23*Input!AX23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(ED23),0,ED23*Input!AY23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EE23),0,EE23*Input!AZ23*$G23*$L23)","v":88227.343015683815},{"$f":"IF(ISERROR(EF23),0,EF23*Input!BA23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EG23),0,EG23*Input!BB23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EH23),0,EH23*Input!BC23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EI23),0,EI23*Input!BD23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EJ23),0,EJ23*Input!BE23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EK23),0,EK23*Input!BF23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EL23),0,EL23*Input!BG23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EM23),0,EM23*Input!BH23*$G23*$L23)","v":0},{"$f":"IF(ISERROR(EN23),0,EN23*Input!AX23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EO23),0,EO23*Input!AY23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EP23),0,EP23*Input!AZ23*$I23*$L23)","v":48103.307885415168},{"$f":"IF(ISERROR(EQ23),0,EQ23*Input!BA23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(ER23),0,ER23*Input!BB23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(ES23),0,ES23*Input!BC23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(ET23),0,ET23*Input!BD23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EU23),0,EU23*Input!BE23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EV23),0,EV23*Input!BF23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EW23),0,EW23*Input!BG23*$I23*$L23)","v":0},{"$f":"IF(ISERROR(EX23),0,EX23*Input!BH23*$I23*$L23)","v":0},{"$f":"MAX(0,SUM(Input!N23:P23)-Input!L23)","v":0},{"$f":"MAX(NPV(Disc,FU23*Input!$BJ23:$DA23),FY23-GA23,0)","v":0},0,{"$f":"NPV(Disc,Input!M23*Input!$BJ23:$DA23)","v":23526.625926698347},{"$f":"NPV(Disc,SUM(Input!N23:P23)*Input!$BJ23:$DA23)","v":0},23526.625926698347,{"$f":"NPV(Disc,1*Input!BJ23:DA23)*(Input!L23-IF(Calcs!AD23>0,(Input!L23-Input!AA23)*((1+Input!AB23/Periods)/(1+Disc))^(Calcs!AD23*Periods),0))","v":39211.043211163917},15684.41728446557,13331.754691795733,{"$f":"(NPV(Disc,Input!$BJ23:$DA23*Input!R23)*PV($C$3,$E23,-1,0,1)+ NPV(Disc,Input!$BJ23:$DA23*N23)*PV($C$3,Input!$Z23-$E23,-1,0,1)/(1+$C$3)^$E23)*L23","v":363796.63588392094},{"$f":"(NPV(Disc,Input!$BJ23:$DA23*Input!V23)*PV($C$3,$E23,-1,0,1)+NPV(Disc,Input!$BJ23:$DA23*Input!$AE23)*PV($C$3,Input!$Z23-$E23,-1,0,1)/(1+$C$3)^$E23)*L23","v":28881.986509434118},309227.14050133282,24549.688533019002,43650.418046747225,33808.150931099655,0.56353246158254267,0.13698192953393329,{"$f":"DY23+DZ23-(FZ23+GC23)-(Input!$Q$13-Input!$J$11)*GK23","v":3678.8709876281937},7.3989378971611841E-2,0.72182847650624049,{"$f":"IF(GF23<>0,GM23-(Input!$Q$13-Input!$J$11)*$GJ23*$GK23/GF23,0)","v":6.7043378538559351E-3},{"$f":"IF(GG23<>0,GN23-(Input!$Q$13-Input!$J$11)*(1-$GJ23)*$GK23/GG23,0)","v":6.5406441387874548E-2},9.8285035965050546E-2,0.95885299701236248,{"$f":"IF(GF23<>0,GQ23-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ23*$GK23/GF23,0)","v":3.099999484729464E-2},{"$f":"IF(GG23<>0,GR23-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ23)*$GK23/GG23,0)","v":0.30243096189399654},2.1015185061869275,3.2923789930261869,{"$f":"(DZ23+DY23)/((GC23+FZ23)+$GK23*(Input!$Q$13-Input!$J$11))","v":1.049862917412808},{"$f":"(DZ23+DY23)/(FZ23+$GK23*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":1.2814095029742347},{"$f":"Input!DB23*O23*$G23*$L23","v":41126.094000000005},{"$f":"GY23*MAX(Input!$Z23,$E23)","v":589336.92702000006},{"$f":"Input!DB23*$I23*GasCalcs!G23*$L23","v":3265.02},{"$f":"HA23*MAX(Input!$Z23,$E23)","v":46787.736599999997},{"$f":"IF(ISERROR(Loads!AY23*Input!DB23*$T23*$H23),0,Loads!AY23*Input!DB23*$T23*$H23)*$L23","v":6.2167351395348849},{"$f":"IF(ISERROR(Loads!AZ23*Input!DB23*$T23*$H23),0,Loads!AZ23*Input!DB23*$T23*$H23)*$L23","v":7.5516897171215875},null,{"$f":"IF(Calcs!F23<>0,(Input!U23*H23*$L23*E23+Input!AD23*H23*L23*(F23-E23))/F23*Input!DB23,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB23-1,0)),0,OFFSET(CostE!$AQ$5,$AB23-1,0))","v":5.0149591424709494E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB23-1,0)),0,OFFSET(CostE!$AR$5,$AB23-1,0))","v":1.2041772915640523E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB23-1,0)),0,OFFSET(CostE!$AS$5,$AB23-1,0))","v":6.6329982500806944E-5},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L23)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L23))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L23)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L23))","v":9.7999999999999997E-3},{"$f":"IF(ISERROR(Z23),0,OFFSET(CostE!$F$5,Calcs!Z23-1,0))","v":"Water Heating"},1,0,0,0,{"$f":"IF(GasCalcs!E23<>0,GasCalcs!F23/GasCalcs!E23,1)","v":0}]
[{"$f":"Input!B24","v":"10%  (2001-2008 Bldg)"},{"$f":"Input!D24","v":2},{"$f":"TRIM(Input!E24)","v":"Residential"},{"$f":"TRIM(Input!F24)","v":"21 = Res. Wtr. Heating"},{"$f":"IF(ISNUMBER(Input!AG24),Input!AG24,1)","v":14.33},{"$f":"MAX(E24,Input!Z24)","v":14.33},{"$f":"IF(ISNUMBER(Input!AH24),Input!AH24,1)+($J$8*Input!$T$11+$J$9*Input!$AU24)","v":0.85},{"$f":"IF(ISNUMBER(Input!AJ24),Input!AJ24+($J$8*Input!$T$11+$J$9*Input!$AU24),$G24)","v":0.85},{"$f":"IF(ISNUMBER(Input!AK24),Input!AK24+($J$8*Input!$T$11+$J$9*Input!$AU24),IF(ISNUMBER(Input!AI24),Input!AI24+($J$8*Input!$T$11+$J$9*Input!$AU24),$G24))","v":0.85},{"$f":"IF(AND(ISNUMBER(Input!AL24),Input!AL24<>0),Input!AL24,IF(Input!V24=0,G24,IF(Input!R24=0,I24,IF(Input!R24*0.03412>Input!V24,G24,I24)))-($J$8*Input!$T$11+$J$9*Input!AU24))","v":0.85},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV24)","v":0},{"$f":"IF(ISBLANK(Input!AM24),100%,Input!AM24)*IF(ISBLANK(Input!AN24),100%,Input!AN24)","v":0.9},{"$f":"Input!R24","v":13104.400000000001},{"$f":"Input!AC24","v":0},13104.400000000001,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB24-1,0)","v":"kWh"},{"$f":"IF(ISNUMBER(IF(Q24=\"kW\",Input!U24,Input!R24)),IF(Q24=\"kW\",Input!U24,Input!R24),0)","v":13104.400000000001},{"$f":"IF(ISNUMBER(IF(Q24=\"kW\",Input!AD24,N24)),IF(Q24=\"kW\",Input!AD24,N24),0)","v":0},13104.400000000001,2.41710658,"Gen:Residential:21 = Res. Wtr. Heating:2","TD:Residential:21 = Res. Wtr. Heating:2","Load:Residential:21 = Res. Wtr. Heating:2",{"$f":"MATCH(V24,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y24),MATCH(\"Gen:\"&C24&\":\"&D24&\":All\",CostE!$E$5:$E$1465,0),Y24)","v":206},{"$f":"MATCH(W24,CostE!$E$5:$E$1465,0)","v":821},{"$f":"IF(ISERROR(Y24),MATCH(\"Load:\"&C24&\":\"&$D24&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X24,CostE!$E$5:$E$1465,0))","v":1344},{"$f":"MATCH(Input!S24,Rates!$A$4:$A$9,0)","v":1},{"$f":"IF(Input!Z24>Input!AG24,Input!AG24,0)","v":0},57,0.32000000000000028,0,{"$f":"MAX(0,TRUNC(Input!Z24*Periods-(AE24+AF24+AG24)))","v":0},{"$f":"MAX(0,Input!Z24*Periods-AH24-AF24-AE24-AG24)","v":0},{"$f":"IF(OR(Input!E24=\"Residential\",Input!E24=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F24,1,0))=1","v":false},{"$f":"AJ24*AK24*Input!AW24","v":0},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!G$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!G$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!G$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!G$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!G$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":13000.821691165695},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!H$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!H$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!H$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!H$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!H$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":13149.290919224046},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!I$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!I$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!I$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!I$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!I$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":13356.687961532185},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!J$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!J$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!J$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!J$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!J$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":13519.576843959181},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!K$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!K$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!K$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!K$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!K$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":13614.223763910077},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!L$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!L$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!L$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!L$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!L$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":13758.170843379792},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!M$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!M$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!M$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!M$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!M$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":13963.150117008525},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!N$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!N$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!N$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!N$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!N$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":14123.189513286927},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!O$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!O$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!O$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!O$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!O$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":14218.738876303432},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!P$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!P$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!P$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!P$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!P$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":14361.890144631021},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Q$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Q$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!Q$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Q$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Q$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":14567.417022111367},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!R$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!R$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!R$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!R$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!R$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":14729.55423263513},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!S$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!S$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!S$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!S$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!S$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":14814.298518625299},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!T$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!T$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!T$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!T$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!T$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":14948.246730637553},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!U$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!U$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!U$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!U$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!U$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":15146.895861555879},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!V$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!V$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!V$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!V$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!V$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":15298.453823119584},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!W$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!W$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!W$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!W$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!W$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":15383.852257696321},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!X$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!X$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!X$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!X$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!X$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":15516.280194779898},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Y$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Y$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!Y$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Y$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Y$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":15714.019482777143},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Z$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Z$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!Z$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Z$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Z$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":15866.615295599167},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AA$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AA$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AA$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AA$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AA$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":15951.855260512059},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AB$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AB$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AB$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AB$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AB$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":16087.833971010383},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AC$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AC$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AC$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AC$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AC$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":16292.926324733773},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AD$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AD$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AD$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AD$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AD$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":16449.086810079811},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AE$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AE$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AE$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AE$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AE$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":16534.476329881956},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AF$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AF$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AF$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AF$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AF$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":16674.279053828068},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AG$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AG$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AG$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AG$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AG$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":16886.972267342389},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AH$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AH$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AH$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AH$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AH$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":17047.030749674697},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AI$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AI$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AI$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AI$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AI$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":17114.662895424754},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AJ$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AJ$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AJ$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":17245.480735025325},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AK$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AK$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AK$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AK$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AK$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":17455.373957281427},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AL$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AL$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AL$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AL$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AL$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":17602.902328596545},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AM$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AM$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AM$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AM$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AM$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":17668.702039212989},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AN$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AN$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AN$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AN$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AN$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":17801.863254884793},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AO$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AO$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AO$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AO$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AO$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":18018.115841460123},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AP$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AP$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AP$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AP$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AP$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":18167.721342620913},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AQ$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AQ$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AQ$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":18231.789980915215},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AR$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AR$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AR$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AR$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AR$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":18367.448240083864},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AS$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AS$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AS$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AS$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AS$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":18590.230651811649},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AT$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AT$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AT$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AT$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AT$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":18741.986124467923},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AU$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AU$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AU$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AU$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AU$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":18801.389829561816},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AV$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AV$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AV$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AV$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AV$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":18938.124598983541},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AW$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AW$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AW$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AW$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AW$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":19079.06120494389},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AX$5,$Z24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AX$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$M24*(1+$AL24)\n+\n(OFFSET(CostE!AX$5,$Z24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AX$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AX$5,$Z24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*Input!$AC24*(1+$AL24)","v":18970.176764229494},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!G$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!G$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!G$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!G$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!G$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2428.0263019372464},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!H$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!H$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!H$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!H$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!H$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2437.645390658075},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!I$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!I$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!I$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!I$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!I$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2375.3621808248231},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!J$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!J$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!J$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!J$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!J$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2388.3906830017263},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!K$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!K$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!K$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!K$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!K$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2476.586827975992},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!L$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!L$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!L$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!L$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!L$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2486.398298471237},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!M$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!M$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!M$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!M$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!M$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2422.8694244413191},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!N$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!N$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!N$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!N$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!N$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2436.158496661762},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!O$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!O$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!O$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!O$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!O$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2526.1185645355113},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!P$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!P$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!P$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!P$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!P$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2536.1262644406615},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Q$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Q$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!Q$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Q$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Q$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2471.3268129301459},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!R$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!R$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!R$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!R$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!R$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2484.8816665949967},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!S$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!S$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!S$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!S$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!S$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2576.6409358262213},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!T$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!T$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!T$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!T$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!T$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2586.848789729474},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!U$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!U$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!U$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!U$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!U$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2520.7533491887493},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!V$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!V$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!V$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!V$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!V$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2534.579299926897},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!W$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!W$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!W$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!W$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!W$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2628.1737545427463},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!X$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!X$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!X$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!X$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!X$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2638.5857655240638},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Y$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Y$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!Y$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Y$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Y$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2571.1684161725234},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!Z$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!Z$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!Z$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!Z$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!Z$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2585.2708859254349},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AA$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AA$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AA$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AA$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AA$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2680.7372296336021},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AB$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AB$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AB$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AB$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AB$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2691.3574808345447},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AC$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AC$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AC$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AC$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AC$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2622.5917844959722},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AD$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AD$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AD$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AD$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AD$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2636.976303643944},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AE$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AE$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AE$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AE$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AE$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2734.3519742262729},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AF$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AF$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AF$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AF$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AF$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2745.1846304512355},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AG$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AG$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AG$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AG$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AG$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2675.0436201858934},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AH$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AH$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AH$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AH$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AH$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2689.715829716823},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AI$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AI$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AI$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AI$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AI$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2789.0390137107979},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AJ$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AJ$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AJ$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2800.0883230602612},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AK$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AK$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AK$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AK$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AK$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2728.5444925896109},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AL$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AL$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AL$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AL$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AL$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2743.49277283847},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AM$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AM$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AM$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AM$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AM$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2844.7379883259619},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AN$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AN$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AN$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AN$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AN$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2855.9398689595246},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AO$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AO$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AO$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AO$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AO$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2782.9416806488434},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AP$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AP$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AP$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AP$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AP$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2798.1682950371155},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AQ$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AQ$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AQ$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2901.3708462170339},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AR$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AR$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AR$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AR$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AR$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2912.7251638884909},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AS$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AS$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AS$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AS$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AS$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2838.2401018493106},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AT$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AT$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AT$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AT$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AT$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2853.7421070148371},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AU$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AU$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AU$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AU$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AU$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2958.9191961364522},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AV$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AV$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AV$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AV$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AV$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2970.4058541404652},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AW$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AW$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AW$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AW$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AW$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2894.3937267129427},{"$f":"(IF($AE24>0,NPV(Disc,OFFSET(CostE!AX$5,$AA24-1,SkipYrs*Periods+1,1,$AE24)),0)+OFFSET(CostE!AX$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AF24*(1/(1+Disc)^($AE24+1)))*$R24\n+\n(OFFSET(CostE!AX$5,$AA24-1,SkipYrs*Periods+1+$AE24)*$AG24*(1/(1+Disc)^($AE24+1))+\nIF($AH24>0,NPV(Disc,OFFSET(CostE!AX$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24,0)+1,1,$AH24)),0)*(1/(1+Disc)^($AE24+$AF24+$AG24))+\nOFFSET(CostE!AX$5,$AA24-1,SkipYrs*Periods+ROUND($AE24+$AF24+$AG24+$AH24,0)+1)*$AI24*(1/(1+Disc)^(ROUND($AE24+$AH24+$AF24+$AG24,0)+1)))*$S24","v":2896.2251180551748},{"$f":"NPV(Disc,IF(ISERROR(DV24),0,Input!BJ24:DA24*(AM24:CD24+CE24:DV24)))*L24","v":50071.498103040365},{"$f":"NPV(Disc,GasCalcs!M24:BD24*Input!BJ24:DA24)*L24","v":35066.241337323394},{"$f":"NPV(Disc,IF(ISERROR(DV24),0,Input!BJ24:DA24*(AM24:CD24*$G24+CE24:DV24*$H24)))*$L24","v":42560.773387584311},29806.305136724885,{"$f":"IF(ISERROR(MATCH(Input!$S24,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S24,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X24,Rates!$A$16:$A$18,0)","v":1},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EC$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EC$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EC$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EC$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":27077.26434770177},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,ED$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,ED$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,ED$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,ED$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":27589.093090231279},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EE$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EE$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EE$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EE$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":28112.720692967512},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EF$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EF$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EF$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EF$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":28647.843331596665},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EG$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EG$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EG$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EG$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":29193.275033989299},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EH$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EH$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EH$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EH$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":29748.892381517198},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EI$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EI$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EI$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EI$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":30314.165200597403},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EJ$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EJ$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EJ$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":30888.501337362184},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EK$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EK$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EK$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EK$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":31471.241549885999},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EL$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EL$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EL$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EL$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":32061.6539678833},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EM$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA24-1,EM$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E24))))*$M24+(IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA24-1,EM$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1)+OFFSET(Rates!$B$4,$EA24-1,EM$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AC24","v":32658.928090427456},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EN$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EN$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EN$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EN$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":13348.797577227626},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EO$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EO$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EO$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EO$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":13601.123594749153},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EP$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EP$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EP$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EP$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":13859.266322353325},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EQ$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EQ$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EQ$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":14123.075977949449},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ER$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,ER$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ER$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,ER$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":14391.967890143676},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ES$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,ES$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ES$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,ES$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":14665.881214891169},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ET$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,ET$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,ET$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,ET$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":14944.554582367118},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EU$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EU$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EU$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EU$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":15227.69606713867},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EV$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EV$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EV$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EV$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":15514.980670088273},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EW$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EW$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EW$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EW$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":15806.047587104809},{"$f":"(IF($E24>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EX$16-Rates!$B$3,1,TRUNC($E24))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB24-1,EX$16-Rates!$B$3+TRUNC($E24))*($E24-TRUNC($E24))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E24))))*Input!$V24 + (IF((Input!$Z24-$E24)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB24-1,EX$16-Rates!$B$3+TRUNC($E24),1,TRUNC(Input!$Z24-$E24))))/(1+$C$3)^(TRUNC($E24)-1) +OFFSET(Rates!$B$16,$EB24-1,EX$16-Rates!$B$3+TRUNC(Input!$Z24))*(Input!$Z24-TRUNC(Input!$Z24))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z24))))*Input!$AE24","v":16100.497250024137},{"$f":"IF(ISERROR(EC24),0,EC24*Input!AX24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(ED24),0,ED24*Input!AY24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EE24),0,EE24*Input!AZ24*$G24*$L24)","v":86024.925320480586},{"$f":"IF(ISERROR(EF24),0,EF24*Input!BA24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EG24),0,EG24*Input!BB24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EH24),0,EH24*Input!BC24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EI24),0,EI24*Input!BD24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EJ24),0,EJ24*Input!BE24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EK24),0,EK24*Input!BF24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EL24),0,EL24*Input!BG24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EM24),0,EM24*Input!BH24*$G24*$L24)","v":0},{"$f":"IF(ISERROR(EN24),0,EN24*Input!AX24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EO24),0,EO24*Input!AY24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EP24),0,EP24*Input!AZ24*$I24*$L24)","v":42409.354946401181},{"$f":"IF(ISERROR(EQ24),0,EQ24*Input!BA24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(ER24),0,ER24*Input!BB24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(ES24),0,ES24*Input!BC24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(ET24),0,ET24*Input!BD24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EU24),0,EU24*Input!BE24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EV24),0,EV24*Input!BF24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EW24),0,EW24*Input!BG24*$I24*$L24)","v":0},{"$f":"IF(ISERROR(EX24),0,EX24*Input!BH24*$I24*$L24)","v":0},{"$f":"MAX(0,SUM(Input!N24:P24)-Input!L24)","v":0},{"$f":"MAX(NPV(Disc,FU24*Input!$BJ24:$DA24),FY24-GA24,0)","v":0},0,{"$f":"NPV(Disc,Input!M24*Input!$BJ24:$DA24)","v":22116.910241199395},{"$f":"NPV(Disc,SUM(Input!N24:P24)*Input!$BJ24:$DA24)","v":0},22116.910241199395,{"$f":"NPV(Disc,1*Input!BJ24:DA24)*(Input!L24-IF(Calcs!AD24>0,(Input!L24-Input!AA24)*((1+Input!AB24/Periods)/(1+Disc))^(Calcs!AD24*Periods),0))","v":36861.517068665664},14744.606827466268,12532.915803346328,{"$f":"(NPV(Disc,Input!$BJ24:$DA24*Input!R24)*PV($C$3,$E24,-1,0,1)+ NPV(Disc,Input!$BJ24:$DA24*N24)*PV($C$3,Input!$Z24-$E24,-1,0,1)/(1+$C$3)^$E24)*L24","v":354715.18651755253},{"$f":"(NPV(Disc,Input!$BJ24:$DA24*Input!V24)*PV($C$3,$E24,-1,0,1)+NPV(Disc,Input!$BJ24:$DA24*Input!$AE24)*PV($C$3,Input!$Z24-$E24,-1,0,1)/(1+$C$3)^$E24)*L24","v":25463.247150351144},301507.90853991965,21643.760077798474,42560.773387584311,29806.305136724885,0.58812341544625857,0.12797786199521255,{"$f":"DY24+DZ24-(FZ24+GC24)-(Input!$Q$13-Input!$J$11)*GK24","v":3222.8394184442659},7.3571534017358636E-2,0.71775204836295081,{"$f":"IF(GF24<>0,GM24-(Input!$Q$13-Input!$J$11)*$GJ24*$GK24/GF24,0)","v":6.2864928996027164E-3},{"$f":"IF(GG24<>0,GN24-(Input!$Q$13-Input!$J$11)*(1-$GJ24)*$GK24/GG24,0)","v":6.1330013244584647E-2},9.8018326419782559E-2,0.95625102160175235,{"$f":"IF(GF24<>0,GQ24-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ24*$GK24/GF24,0)","v":3.0733285302026639E-2},{"$f":"IF(GG24<>0,GR24-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ24)*$GK24/GG24,0)","v":0.29982898648338618},2.0885264598810473,3.2720247871469748,{"$f":"(DZ24+DY24)/((GC24+FZ24)+$GK24*(Input!$Q$13-Input!$J$11))","v":1.0466103822982253},{"$f":"(DZ24+DY24)/(FZ24+$GK24*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":1.2783145544504457},{"$f":"Input!DB24*O24*$G24*$L24","v":40099.464000000007},{"$f":"GY24*MAX(Input!$Z24,$E24)","v":574625.31912000012},{"$f":"Input!DB24*$I24*GasCalcs!G24*$L24","v":2878.5420000000004},{"$f":"HA24*MAX(Input!$Z24,$E24)","v":41249.506860000009},{"$f":"IF(ISERROR(Loads!AY24*Input!DB24*$T24*$H24),0,Loads!AY24*Input!DB24*$T24*$H24)*$L24","v":6.061546883720931},{"$f":"IF(ISERROR(Loads!AZ24*Input!DB24*$T24*$H24),0,Loads!AZ24*Input!DB24*$T24*$H24)*$L24","v":7.3631770124069487},null,{"$f":"IF(Calcs!F24<>0,(Input!U24*H24*$L24*E24+Input!AD24*H24*L24*(F24-E24))/F24*Input!DB24,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB24-1,0)),0,OFFSET(CostE!$AQ$5,$AB24-1,0))","v":5.0149591424709494E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB24-1,0)),0,OFFSET(CostE!$AR$5,$AB24-1,0))","v":1.2041772915640523E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB24-1,0)),0,OFFSET(CostE!$AS$5,$AB24-1,0))","v":6.6329982500806944E-5},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L24)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L24))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L24)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L24))","v":9.7999999999999997E-3},{"$f":"IF(ISERROR(Z24),0,OFFSET(CostE!$F$5,Calcs!Z24-1,0))","v":"Water Heating"},1,0,0,0,{"$f":"IF(GasCalcs!E24<>0,GasCalcs!F24/GasCalcs!E24,1)","v":0}]
[{"$f":"Input!B25","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"Input!D25","v":"3B"},{"$f":"TRIM(Input!E25)","v":"Residential"},{"$f":"TRIM(Input!F25)","v":"21 = Res. Wtr. Heating"},{"$f":"IF(ISNUMBER(Input!AG25),Input!AG25,1)","v":14.33},{"$f":"MAX(E25,Input!Z25)","v":14.33},{"$f":"IF(ISNUMBER(Input!AH25),Input!AH25,1)+($J$8*Input!$T$11+$J$9*Input!$AU25)","v":0.85},{"$f":"IF(ISNUMBER(Input!AJ25),Input!AJ25+($J$8*Input!$T$11+$J$9*Input!$AU25),$G25)","v":0.85},{"$f":"IF(ISNUMBER(Input!AK25),Input!AK25+($J$8*Input!$T$11+$J$9*Input!$AU25),IF(ISNUMBER(Input!AI25),Input!AI25+($J$8*Input!$T$11+$J$9*Input!$AU25),$G25))","v":0.85},{"$f":"IF(AND(ISNUMBER(Input!AL25),Input!AL25<>0),Input!AL25,IF(Input!V25=0,G25,IF(Input!R25=0,I25,IF(Input!R25*0.03412>Input!V25,G25,I25)))-($J$8*Input!$T$11+$J$9*Input!AU25))","v":0.85},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV25)","v":0},{"$f":"IF(ISBLANK(Input!AM25),100%,Input!AM25)*IF(ISBLANK(Input!AN25),100%,Input!AN25)","v":0.9},{"$f":"Input!R25","v":20718.149999999998},{"$f":"Input!AC25","v":0},20718.149999999994,0.99999999999999978,{"$f":"OFFSET(CostE!$F$5,Calcs!AB25-1,0)","v":"kWh"},{"$f":"IF(ISNUMBER(IF(Q25=\"kW\",Input!U25,Input!R25)),IF(Q25=\"kW\",Input!U25,Input!R25),0)","v":20718.149999999998},{"$f":"IF(ISNUMBER(IF(Q25=\"kW\",Input!AD25,N25)),IF(Q25=\"kW\",Input!AD25,N25),0)","v":0},20718.149999999994,3.8214627674999999,"Gen:Residential:21 = Res. Wtr. Heating:3B","TD:Residential:21 = Res. Wtr. Heating:3B","Load:Residential:21 = Res. Wtr. Heating:3B",{"$f":"MATCH(V25,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y25),MATCH(\"Gen:\"&C25&\":\"&D25&\":All\",CostE!$E$5:$E$1465,0),Y25)","v":206},{"$f":"MATCH(W25,CostE!$E$5:$E$1465,0)","v":823},{"$f":"IF(ISERROR(Y25),MATCH(\"Load:\"&C25&\":\"&$D25&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X25,CostE!$E$5:$E$1465,0))","v":1344},{"$f":"MATCH(Input!S25,Rates!$A$4:$A$9,0)","v":1},{"$f":"IF(Input!Z25>Input!AG25,Input!AG25,0)","v":0},57,0.32000000000000028,0,{"$f":"MAX(0,TRUNC(Input!Z25*Periods-(AE25+AF25+AG25)))","v":0},{"$f":"MAX(0,Input!Z25*Periods-AH25-AF25-AE25-AG25)","v":0},{"$f":"IF(OR(Input!E25=\"Residential\",Input!E25=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F25,1,0))=1","v":false},{"$f":"AJ25*AK25*Input!AW25","v":0},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!G$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!G$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!G$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!G$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!G$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":20554.391953910479},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!H$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!H$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!H$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!H$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!H$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":20789.122863932847},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!I$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!I$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!I$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!I$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!I$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":21117.019069184244},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!J$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!J$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!J$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!J$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!J$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":21374.547555757825},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!K$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!K$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!K$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!K$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!K$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":21524.185012228983},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!L$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!L$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!L$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!L$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!L$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":21751.766373032642},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!M$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!M$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!M$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!M$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!M$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":22075.840068732647},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!N$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!N$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!N$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!N$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!N$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":22328.863497352453},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!O$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!O$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!O$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!O$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!O$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":22479.927722756165},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!P$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!P$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!P$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!P$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!P$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":22706.250900459931},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Q$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Q$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!Q$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Q$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Q$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":23031.190361760673},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!R$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!R$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!R$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!R$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!R$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":23287.530449686321},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!S$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!S$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!S$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!S$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!S$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":23421.511771134632},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!T$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!T$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!T$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!T$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!T$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":23633.284851069744},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!U$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!U$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!U$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!U$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!U$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":23947.350545930669},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!V$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!V$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!V$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!V$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!V$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":24186.964765686713},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!W$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!W$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!W$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!W$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!W$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":24321.980300722731},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!X$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!X$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!X$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!X$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!X$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":24531.349815136833},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Y$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Y$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!Y$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Y$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Y$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":24843.977041840844},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Z$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Z$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!Z$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Z$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Z$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":25085.232111849287},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AA$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AA$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AA$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AA$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AA$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":25219.997105214876},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AB$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AB$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AB$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AB$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AB$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":25434.980417759583},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AC$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AC$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AC$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AC$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AC$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":25759.232893896929},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AD$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AD$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AD$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AD$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AD$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":26006.123736627007},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AE$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AE$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AE$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AE$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AE$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":26141.12517734072},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AF$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AF$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AF$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AF$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AF$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":26362.154282459931},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AG$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AG$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AG$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AG$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AG$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":26698.423772216938},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AH$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AH$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AH$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AH$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AH$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":26951.477376024297},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AI$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AI$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AI$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AI$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AI$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":27058.404281527142},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AJ$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AJ$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AJ$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":27265.228220320263},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AK$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AK$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AK$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AK$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AK$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":27597.070903898701},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AL$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AL$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AL$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AL$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AL$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":27830.314312689814},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AM$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AM$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AM$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AM$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AM$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":27934.344125158001},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AN$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AN$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AN$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AN$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AN$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":28144.872958257631},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AO$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AO$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AO$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AO$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AO$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":28486.76984224741},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AP$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AP$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AP$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AP$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AP$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":28723.297208160726},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AQ$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AQ$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AQ$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":28824.590182923177},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AR$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AR$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AR$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AR$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AR$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":29039.066859626797},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AS$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AS$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AS$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AS$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AS$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":29391.287443822795},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AT$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AT$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AT$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AT$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AT$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":29631.213930026937},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AU$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AU$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AU$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AU$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AU$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":29725.131612079611},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AV$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AV$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AV$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AV$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AV$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":29941.310259182472},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AW$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AW$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AW$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AW$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AW$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":30164.132039865093},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AX$5,$Z25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AX$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$M25*(1+$AL25)\n+\n(OFFSET(CostE!AX$5,$Z25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AX$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AX$5,$Z25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*Input!$AC25*(1+$AL25)","v":29991.984961373375},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!G$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!G$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!G$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!G$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!G$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2698.1923337027051},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!H$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!H$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!H$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!H$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!H$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2708.8817366235212},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!I$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!I$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!I$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!I$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!I$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2639.6682856998655},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!J$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!J$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!J$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!J$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!J$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2654.146466873317},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!K$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!K$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!K$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!K$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!K$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2752.156180376759},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!L$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!L$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!L$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!L$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!L$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2763.0593713559924},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!M$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!M$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!M$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!M$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!M$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2692.4616514138638},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!N$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!N$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!N$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!N$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!N$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2707.2293962107833},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!O$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!O$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!O$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!O$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!O$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2807.1993039842955},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!P$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!P$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!P$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!P$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!P$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2818.3205587831117},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Q$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Q$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!Q$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Q$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Q$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2746.3108844421399},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!R$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!R$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!R$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!R$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!R$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2761.3739841350002},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!S$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!S$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!S$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!S$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!S$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2863.34329006398},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!T$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!T$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!T$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!T$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!T$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2874.6869699587728},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!U$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!U$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!U$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!U$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!U$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2801.2371021309827},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!V$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!V$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!V$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!V$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!V$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2816.6014638176998},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!W$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!W$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!W$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!W$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!W$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2920.6101558652608},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!X$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!X$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!X$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!X$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!X$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2932.1807093579482},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Y$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Y$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!Y$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Y$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Y$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2857.2618441736026},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!Z$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!Z$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!Z$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!Z$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!Z$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2872.9334930940518},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AA$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AA$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AA$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AA$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AA$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2979.0223589825646},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AB$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AB$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AB$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AB$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AB$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2990.8243235451077},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AC$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AC$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AC$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AC$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AC$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2914.4070810570756},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AD$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AD$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AD$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AD$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AD$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2930.3921629559345},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AE$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AE$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AE$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AE$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AE$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3038.602806162216},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AF$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AF$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AF$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AF$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AF$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3050.6408100160115},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AG$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AG$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AG$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AG$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AG$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2972.6952226782159},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AH$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AH$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AH$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AH$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AH$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":2989.0000062150534},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AI$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AI$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AI$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AI$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AI$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3099.3748622854619},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AJ$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AJ$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AJ$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3111.6536262163313},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AK$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AK$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AK$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AK$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AK$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3032.1491271317818},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AL$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AL$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AL$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AL$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AL$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3048.7606997236144},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AM$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AM$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AM$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AM$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AM$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3161.2714513717578},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AN$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AN$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AN$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AN$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AN$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3173.719763164931},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AO$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AO$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AO$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AO$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AO$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3092.5990801159396},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AP$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AP$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AP$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AP$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AP$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3109.5199570347363},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AQ$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AQ$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AQ$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3224.2058367511304},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AR$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AR$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AR$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AR$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AR$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3236.8235472228444},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AS$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AS$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AS$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AS$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AS$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3154.0505462841247},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AT$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AT$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AT$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AT$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AT$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3171.2774566603707},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AU$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AU$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AU$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AU$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AU$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3288.157580785341},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AV$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AV$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AV$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AV$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AV$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3300.9223570736222},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AW$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AW$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AW$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AW$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AW$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3216.4523744668704},{"$f":"(IF($AE25>0,NPV(Disc,OFFSET(CostE!AX$5,$AA25-1,SkipYrs*Periods+1,1,$AE25)),0)+OFFSET(CostE!AX$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AF25*(1/(1+Disc)^($AE25+1)))*$R25\n+\n(OFFSET(CostE!AX$5,$AA25-1,SkipYrs*Periods+1+$AE25)*$AG25*(1/(1+Disc)^($AE25+1))+\nIF($AH25>0,NPV(Disc,OFFSET(CostE!AX$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25,0)+1,1,$AH25)),0)*(1/(1+Disc)^($AE25+$AF25+$AG25))+\nOFFSET(CostE!AX$5,$AA25-1,SkipYrs*Periods+ROUND($AE25+$AF25+$AG25+$AH25,0)+1)*$AI25*(1/(1+Disc)^(ROUND($AE25+$AH25+$AF25+$AG25,0)+1)))*$S25","v":3218.4875443806686},{"$f":"NPV(Disc,IF(ISERROR(DV25),0,Input!BJ25:DA25*(AM25:CD25+CE25:DV25)))*L25","v":38017.242860734252},{"$f":"NPV(Disc,GasCalcs!M25:BD25*Input!BJ25:DA25)*L25","v":37948.168602241502},{"$f":"NPV(Disc,IF(ISERROR(DV25),0,Input!BJ25:DA25*(AM25:CD25*$G25+CE25:DV25*$H25)))*$L25","v":32314.656431624113},32255.943311905274,{"$f":"IF(ISERROR(MATCH(Input!$S25,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S25,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X25,Rates!$A$16:$A$18,0)","v":1},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EC$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EC$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EC$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EC$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":42809.348336843912},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,ED$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,ED$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,ED$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,ED$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":43618.553234591061},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EE$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EE$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EE$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EE$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":44446.412214600037},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EF$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EF$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EF$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EF$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":45292.444928460616},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EG$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EG$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EG$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EG$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":46154.776345765189},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EH$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EH$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EH$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EH$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":47033.211340780988},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EI$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EI$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EI$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EI$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":47926.91170528654},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EJ$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EJ$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EJ$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":48834.941239787411},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EK$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EK$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EK$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EK$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":49756.257678090602},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EL$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EL$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EL$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EL$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":50689.703928047158},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EM$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA25-1,EM$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E25))))*$M25+(IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA25-1,EM$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1)+OFFSET(Rates!$B$4,$EA25-1,EM$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AC25","v":51633.998581902983},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EN$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EN$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EN$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EN$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":28799.175808422944},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EO$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EO$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EO$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EO$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":29343.553030236424},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EP$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EP$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EP$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EP$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":29900.479431504278},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EQ$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EQ$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EQ$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":30469.63186695908},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ER$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,ER$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ER$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,ER$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":31049.748945515668},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ES$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,ES$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ES$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,ES$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":31640.69940004425},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ET$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,ET$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,ET$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,ET$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":32241.919341888024},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EU$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EU$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EU$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EU$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":32852.778960622862},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EV$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EV$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EV$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EV$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":33472.577091468214},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EW$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EW$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EW$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EW$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":34100.535322663134},{"$f":"(IF($E25>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EX$16-Rates!$B$3,1,TRUNC($E25))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB25-1,EX$16-Rates!$B$3+TRUNC($E25))*($E25-TRUNC($E25))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E25))))*Input!$V25 + (IF((Input!$Z25-$E25)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB25-1,EX$16-Rates!$B$3+TRUNC($E25),1,TRUNC(Input!$Z25-$E25))))/(1+$C$3)^(TRUNC($E25)-1) +OFFSET(Rates!$B$16,$EB25-1,EX$16-Rates!$B$3+TRUNC(Input!$Z25))*(Input!$Z25-TRUNC(Input!$Z25))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z25))))*Input!$AE25","v":34735.791611485045},{"$f":"IF(ISERROR(EC25),0,EC25*Input!AX25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(ED25),0,ED25*Input!AY25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EE25),0,EE25*Input!AZ25*$G25*$L25)","v":68003.010688338065},{"$f":"IF(ISERROR(EF25),0,EF25*Input!BA25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EG25),0,EG25*Input!BB25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EH25),0,EH25*Input!BC25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EI25),0,EI25*Input!BD25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EJ25),0,EJ25*Input!BE25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EK25),0,EK25*Input!BF25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EL25),0,EL25*Input!BG25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EM25),0,EM25*Input!BH25*$G25*$L25)","v":0},{"$f":"IF(ISERROR(EN25),0,EN25*Input!AX25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EO25),0,EO25*Input!AY25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EP25),0,EP25*Input!AZ25*$I25*$L25)","v":45747.733530201549},{"$f":"IF(ISERROR(EQ25),0,EQ25*Input!BA25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(ER25),0,ER25*Input!BB25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(ES25),0,ES25*Input!BC25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(ET25),0,ET25*Input!BD25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EU25),0,EU25*Input!BE25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EV25),0,EV25*Input!BF25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EW25),0,EW25*Input!BG25*$I25*$L25)","v":0},{"$f":"IF(ISERROR(EX25),0,EX25*Input!BH25*$I25*$L25)","v":0},{"$f":"MAX(0,SUM(Input!N25:P25)-Input!L25)","v":0},{"$f":"MAX(NPV(Disc,FU25*Input!$BJ25:$DA25),FY25-GA25,0)","v":0},0,{"$f":"NPV(Disc,Input!M25*Input!$BJ25:$DA25)","v":19907.812902698093},{"$f":"NPV(Disc,SUM(Input!N25:P25)*Input!$BJ25:$DA25)","v":0},19907.812902698093,{"$f":"NPV(Disc,1*Input!BJ25:DA25)*(Input!L25-IF(Calcs!AD25>0,(Input!L25-Input!AA25)*((1+Input!AB25/Periods)/(1+Disc))^(Calcs!AD25*Periods),0))","v":33179.6881711635},13271.875268465406,11281.093978195595,{"$f":"(NPV(Disc,Input!$BJ25:$DA25*Input!R25)*PV($C$3,$E25,-1,0,1)+ NPV(Disc,Input!$BJ25:$DA25*N25)*PV($C$3,Input!$Z25-$E25,-1,0,1)/(1+$C$3)^$E25)*L25","v":283063.02265784523},{"$f":"(NPV(Disc,Input!$BJ25:$DA25*Input!V25)*PV($C$3,$E25,-1,0,1)+NPV(Disc,Input!$BJ25:$DA25*Input!$AE25)*PV($C$3,Input!$Z25-$E25,-1,0,1)/(1+$C$3)^$E25)*L25","v":27728.170926655956},240603.56925916843,23568.945287657563,32314.656431624113,32255.943311905274,0.50045464282469143,0.11419014656159761,{"$f":"DY25+DZ25-(FZ25+GC25)-(Input!$Q$13-Input!$J$11)*GK25","v":2603.5409102638405},6.9433812764676195E-2,0.70752719227170535,{"$f":"IF(GF25<>0,GM25-(Input!$Q$13-Input!$J$11)*$GJ25*$GK25/GF25,0)","v":5.4153566397100172E-3},{"$f":"IF(GG25<>0,GN25-(Input!$Q$13-Input!$J$11)*(1-$GJ25)*$GK25/GG25,0)","v":5.5182222117481028E-2},9.2898451609864555E-2,0.94663072668472226,{"$f":"IF(GF25<>0,GQ25-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ25*$GK25/GF25,0)","v":2.8879995484898377E-2},{"$f":"IF(GG25<>0,GR25-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ25)*$GK25/GG25,0)","v":0.29428575653049793},2.070306599398176,3.2434803390571432,{"$f":"(DZ25+DY25)/((GC25+FZ25)+$GK25*(Input!$Q$13-Input!$J$11))","v":1.0420149182369487},{"$f":"(DZ25+DY25)/(FZ25+$GK25*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":1.2739345088558691},{"$f":"Input!DB25*O25*$G25*$L25","v":31698.769499999991},{"$f":"GY25*MAX(Input!$Z25,$E25)","v":454243.36693499988},{"$f":"Input!DB25*$I25*GasCalcs!G25*$L25","v":3105.1350000000002},{"$f":"HA25*MAX(Input!$Z25,$E25)","v":44496.584550000007},{"$f":"IF(ISERROR(Loads!AY25*Input!DB25*$T25*$H25),0,Loads!AY25*Input!DB25*$T25*$H25)*$L25","v":4.7916744593023237},{"$f":"IF(ISERROR(Loads!AZ25*Input!DB25*$T25*$H25),0,Loads!AZ25*Input!DB25*$T25*$H25)*$L25","v":5.8206177245657553},null,{"$f":"IF(Calcs!F25<>0,(Input!U25*H25*$L25*E25+Input!AD25*H25*L25*(F25-E25))/F25*Input!DB25,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB25-1,0)),0,OFFSET(CostE!$AQ$5,$AB25-1,0))","v":5.0149591424709494E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB25-1,0)),0,OFFSET(CostE!$AR$5,$AB25-1,0))","v":1.2041772915640523E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB25-1,0)),0,OFFSET(CostE!$AS$5,$AB25-1,0))","v":6.6329982500806944E-5},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L25)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L25))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L25)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L25))","v":9.7999999999999997E-3},{"$f":"IF(ISERROR(Z25),0,OFFSET(CostE!$F$5,Calcs!Z25-1,0))","v":"Water Heating"},1,0,0,0,{"$f":"IF(GasCalcs!E25<>0,GasCalcs!F25/GasCalcs!E25,1)","v":0}]
[{"$f":"Input!B26","v":"10% (1980-2000 Bldg)"},{"$f":"Input!D26","v":"3B"},{"$f":"TRIM(Input!E26)","v":"Residential"},{"$f":"TRIM(Input!F26)","v":"21 = Res. Wtr. Heating"},{"$f":"IF(ISNUMBER(Input!AG26),Input!AG26,1)","v":14.33},{"$f":"MAX(E26,Input!Z26)","v":14.33},{"$f":"IF(ISNUMBER(Input!AH26),Input!AH26,1)+($J$8*Input!$T$11+$J$9*Input!$AU26)","v":0.85},{"$f":"IF(ISNUMBER(Input!AJ26),Input!AJ26+($J$8*Input!$T$11+$J$9*Input!$AU26),$G26)","v":0.85},{"$f":"IF(ISNUMBER(Input!AK26),Input!AK26+($J$8*Input!$T$11+$J$9*Input!$AU26),IF(ISNUMBER(Input!AI26),Input!AI26+($J$8*Input!$T$11+$J$9*Input!$AU26),$G26))","v":0.85},{"$f":"IF(AND(ISNUMBER(Input!AL26),Input!AL26<>0),Input!AL26,IF(Input!V26=0,G26,IF(Input!R26=0,I26,IF(Input!R26*0.03412>Input!V26,G26,I26)))-($J$8*Input!$T$11+$J$9*Input!AU26))","v":0.85},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV26)","v":0},{"$f":"IF(ISBLANK(Input!AM26),100%,Input!AM26)*IF(ISBLANK(Input!AN26),100%,Input!AN26)","v":0.9},{"$f":"Input!R26","v":13439.900000000001},{"$f":"Input!AC26","v":0},13439.900000000001,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB26-1,0)","v":"kWh"},{"$f":"IF(ISNUMBER(IF(Q26=\"kW\",Input!U26,Input!R26)),IF(Q26=\"kW\",Input!U26,Input!R26),0)","v":13439.900000000001},{"$f":"IF(ISNUMBER(IF(Q26=\"kW\",Input!AD26,N26)),IF(Q26=\"kW\",Input!AD26,N26),0)","v":0},13439.900000000001,2.4789895550000001,"Gen:Residential:21 = Res. Wtr. Heating:3B","TD:Residential:21 = Res. Wtr. Heating:3B","Load:Residential:21 = Res. Wtr. Heating:3B",{"$f":"MATCH(V26,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y26),MATCH(\"Gen:\"&C26&\":\"&D26&\":All\",CostE!$E$5:$E$1465,0),Y26)","v":206},{"$f":"MATCH(W26,CostE!$E$5:$E$1465,0)","v":823},{"$f":"IF(ISERROR(Y26),MATCH(\"Load:\"&C26&\":\"&$D26&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X26,CostE!$E$5:$E$1465,0))","v":1344},{"$f":"MATCH(Input!S26,Rates!$A$4:$A$9,0)","v":1},{"$f":"IF(Input!Z26>Input!AG26,Input!AG26,0)","v":0},57,0.32000000000000028,0,{"$f":"MAX(0,TRUNC(Input!Z26*Periods-(AE26+AF26+AG26)))","v":0},{"$f":"MAX(0,Input!Z26*Periods-AH26-AF26-AE26-AG26)","v":0},{"$f":"IF(OR(Input!E26=\"Residential\",Input!E26=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F26,1,0))=1","v":false},{"$f":"AJ26*AK26*Input!AW26","v":0},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!G$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!G$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!G$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!G$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!G$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":13333.669870203734},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!H$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!H$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!H$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!H$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!H$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":13485.940220481612},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!I$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!I$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!I$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!I$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!I$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":13698.647060086416},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!J$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!J$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!J$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!J$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!J$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":13865.706237990828},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!K$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!K$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!K$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!K$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!K$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":13962.776316700882},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!L$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!L$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!L$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!L$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!L$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":14110.408741944695},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!M$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!M$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!M$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!M$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!M$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":14320.635912943964},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!N$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!N$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!N$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!N$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!N$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":14484.772651905083},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!O$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!O$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!O$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!O$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!O$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":14582.768278107391},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!P$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!P$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!P$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!P$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!P$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":14729.584517782305},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Q$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Q$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!Q$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Q$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Q$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":14940.373312435104},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!R$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!R$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!R$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!R$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!R$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":15106.661574066182},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!S$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!S$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!S$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!S$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!S$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":15193.575490710919},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!T$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!T$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!T$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!T$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!T$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":15330.953056614238},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!U$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!U$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!U$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!U$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!U$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":15534.688020033336},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!V$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!V$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!V$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!V$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!V$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":15690.126181843114},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!W$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!W$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!W$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!W$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!W$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":15777.710994643996},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!X$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!X$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!X$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!X$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!X$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":15913.529363406364},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Y$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Y$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!Y$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Y$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Y$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":16116.331190025985},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Z$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Z$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!Z$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Z$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Z$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":16272.833774253169},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AA$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AA$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AA$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AA$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AA$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":16360.256060235952},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AB$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AB$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AB$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AB$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AB$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":16499.716109625962},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AC$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AC$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AC$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AC$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AC$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":16710.059255806402},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AD$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AD$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AD$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AD$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AD$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":16870.217775616711},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AE$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AE$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AE$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AE$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AE$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":16957.793445406161},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AF$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AF$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AF$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AF$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AF$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":17101.175410972184},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AG$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AG$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AG$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AG$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AG$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":17319.314014823645},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AH$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AH$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AH$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AH$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AH$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":17483.4703284815},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AI$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AI$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AI$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AI$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AI$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":17552.83399836842},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AJ$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AJ$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AJ$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":17687.001047790578},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AK$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AK$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AK$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AK$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AK$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":17902.267974761657},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AL$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AL$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AL$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AL$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AL$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":18053.573380399306},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AM$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AM$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AM$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AM$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AM$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":18121.057700987352},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AN$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AN$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AN$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AN$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AN$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":18257.628121800779},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AO$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AO$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AO$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AO$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AO$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":18479.417226095044},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AP$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AP$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AP$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AP$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AP$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":18632.852940439152},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AQ$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AQ$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AQ$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":18698.56186963939},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AR$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AR$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AR$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AR$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AR$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":18837.693263476627},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AS$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AS$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AS$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AS$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AS$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":19066.179370080536},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AT$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AT$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AT$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AT$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AT$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":19221.820099679226},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AU$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AU$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AU$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AU$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AU$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":19282.74466364945},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AV$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AV$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AV$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AV$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AV$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":19422.980128649833},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AW$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AW$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AW$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AW$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AW$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":19567.52500597703},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AX$5,$Z26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AX$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$M26*(1+$AL26)\n+\n(OFFSET(CostE!AX$5,$Z26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AX$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AX$5,$Z26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*Input!$AC26*(1+$AL26)","v":19455.852896246146},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!G$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!G$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!G$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!G$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!G$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1750.3220676426706},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!H$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!H$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!H$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!H$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!H$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1757.2563019403985},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!I$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!I$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!I$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!I$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!I$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1712.3574157430867},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!J$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!J$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!J$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!J$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!J$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1721.7494370940792},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!K$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!K$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!K$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!K$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!K$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1785.3285089955239},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!L$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!L$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!L$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!L$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!L$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1792.401427979207},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!M$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!M$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!M$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!M$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!M$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1746.6045640579489},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!N$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!N$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!N$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!N$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!N$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1756.1844258359608},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!O$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!O$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!O$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!O$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!O$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1821.0350791754352},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!P$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!P$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!P$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!P$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!P$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1828.249456538791},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Q$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Q$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!Q$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Q$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Q$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1781.5366553391073},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!R$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!R$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!R$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!R$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!R$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1791.3081143526811},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!S$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!S$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!S$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!S$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!S$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1857.4557807589431},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!T$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!T$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!T$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!T$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!T$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1864.8144456695659},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!U$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!U$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!U$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!U$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!U$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1817.1673884458894},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!V$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!V$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!V$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!V$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!V$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1827.1342766397343},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!W$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!W$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!W$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!W$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!W$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1894.6048963741227},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!X$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!X$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!X$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!X$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!X$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1902.1107345829573},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Y$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Y$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!Y$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Y$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Y$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1853.5107362148074},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!Z$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!Z$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!Z$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!Z$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!Z$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1863.6769621725275},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AA$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AA$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AA$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AA$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AA$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1932.496994301604},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AB$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AB$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AB$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AB$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AB$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1940.1529492746167},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AC$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AC$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AC$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AC$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AC$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1890.5809509391042},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AD$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AD$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AD$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AD$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AD$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1900.9505014159795},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AE$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AE$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AE$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AE$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AE$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1971.1469341876361},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AF$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AF$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AF$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AF$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AF$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1978.9560082601104},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AG$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AG$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AG$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AG$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AG$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1928.3925699578854},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AH$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AH$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AH$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AH$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AH$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1938.9695114442991},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AI$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AI$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AI$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AI$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AI$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":2010.5698728713899},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AJ$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AJ$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AJ$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":2018.535128425312},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AK$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AK$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AK$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AK$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AK$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1966.960421357044},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AL$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AL$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AL$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AL$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AL$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":1977.7363774379185},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AM$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AM$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AM$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AM$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AM$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":2050.7222980474271},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AN$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AN$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AN$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AN$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AN$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":2058.7975395950102},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AO$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AO$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AO$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AO$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AO$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":2006.1744111733058},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AP$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AP$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AP$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AP$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AP$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":2017.1510135099495},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AQ$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AQ$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AQ$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":2091.547943486823},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AR$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AR$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AR$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AR$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AR$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":2099.7330742523013},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AS$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AS$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AS$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AS$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AS$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":2046.0380843368746},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AT$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AT$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AT$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AT$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AT$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":2057.2132111105348},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AU$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AU$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AU$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AU$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AU$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":2133.0335512580473},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AV$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AV$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AV$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AV$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AV$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":2141.3140838749496},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AW$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AW$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AW$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AW$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AW$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":2086.5182589950018},{"$f":"(IF($AE26>0,NPV(Disc,OFFSET(CostE!AX$5,$AA26-1,SkipYrs*Periods+1,1,$AE26)),0)+OFFSET(CostE!AX$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AF26*(1/(1+Disc)^($AE26+1)))*$R26\n+\n(OFFSET(CostE!AX$5,$AA26-1,SkipYrs*Periods+1+$AE26)*$AG26*(1/(1+Disc)^($AE26+1))+\nIF($AH26>0,NPV(Disc,OFFSET(CostE!AX$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26,0)+1,1,$AH26)),0)*(1/(1+Disc)^($AE26+$AF26+$AG26))+\nOFFSET(CostE!AX$5,$AA26-1,SkipYrs*Periods+ROUND($AE26+$AF26+$AG26+$AH26,0)+1)*$AI26*(1/(1+Disc)^(ROUND($AE26+$AH26+$AF26+$AG26,0)+1)))*$S26","v":2087.8384772637401},{"$f":"NPV(Disc,IF(ISERROR(DV26),0,Input!BJ26:DA26*(AM26:CD26+CE26:DV26)))*L26","v":24439.322152514684},{"$f":"NPV(Disc,GasCalcs!M26:BD26*Input!BJ26:DA26)*L26","v":19823.225541419255},{"$f":"NPV(Disc,IF(ISERROR(DV26),0,Input!BJ26:DA26*(AM26:CD26*$G26+CE26:DV26*$H26)))*$L26","v":20773.423829637475},16849.741710206366,{"$f":"IF(ISERROR(MATCH(Input!$S26,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S26,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X26,Rates!$A$16:$A$18,0)","v":1},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EC$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EC$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EC$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EC$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":27770.498848224797},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,ED$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,ED$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,ED$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,ED$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":28295.431475183861},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EE$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EE$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EE$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EE$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":28832.46503780517},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EF$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EF$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EF$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EF$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":29381.287933238153},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EG$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EG$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EG$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EG$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":29940.68382599072},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EH$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EH$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EH$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EH$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":30510.526137660097},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EI$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EI$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EI$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EI$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":31090.271121112681},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EJ$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EJ$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EJ$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":31679.311462105397},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EK$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EK$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EK$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EK$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":32276.971040743021},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EL$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EL$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EL$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EL$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":32882.49924933265},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EM$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA26-1,EM$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E26))))*$M26+(IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA26-1,EM$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1)+OFFSET(Rates!$B$4,$EA26-1,EM$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AC26","v":33495.064836431731},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EN$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EN$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EN$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EN$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":15141.030099821277},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EO$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EO$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EO$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EO$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":15427.233842454922},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EP$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EP$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EP$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EP$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":15720.035256671625},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EQ$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EQ$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EQ$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":16019.264450379569},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ER$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,ER$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ER$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,ER$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":16324.258253197939},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ES$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,ES$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ES$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,ES$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":16634.947652055784},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ET$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,ET$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,ET$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,ET$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":16951.036185166064},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EU$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EU$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EU$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EU$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":17272.192732685191},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EV$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EV$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EV$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EV$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":17598.048660555105},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EW$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EW$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EW$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EW$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":17928.194722484139},{"$f":"(IF($E26>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EX$16-Rates!$B$3,1,TRUNC($E26))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB26-1,EX$16-Rates!$B$3+TRUNC($E26))*($E26-TRUNC($E26))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E26))))*Input!$V26 + (IF((Input!$Z26-$E26)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB26-1,EX$16-Rates!$B$3+TRUNC($E26),1,TRUNC(Input!$Z26-$E26))))/(1+$C$3)^(TRUNC($E26)-1) +OFFSET(Rates!$B$16,$EB26-1,EX$16-Rates!$B$3+TRUNC(Input!$Z26))*(Input!$Z26-TRUNC(Input!$Z26))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z26))))*Input!$AE26","v":18262.177703599184},{"$f":"IF(ISERROR(EC26),0,EC26*Input!AX26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(ED26),0,ED26*Input!AY26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EE26),0,EE26*Input!AZ26*$G26*$L26)","v":44113.671507841907},{"$f":"IF(ISERROR(EF26),0,EF26*Input!BA26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EG26),0,EG26*Input!BB26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EH26),0,EH26*Input!BC26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EI26),0,EI26*Input!BD26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EJ26),0,EJ26*Input!BE26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EK26),0,EK26*Input!BF26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EL26),0,EL26*Input!BG26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EM26),0,EM26*Input!BH26*$G26*$L26)","v":0},{"$f":"IF(ISERROR(EN26),0,EN26*Input!AX26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EO26),0,EO26*Input!AY26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EP26),0,EP26*Input!AZ26*$I26*$L26)","v":24051.653942707584},{"$f":"IF(ISERROR(EQ26),0,EQ26*Input!BA26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(ER26),0,ER26*Input!BB26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(ES26),0,ES26*Input!BC26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(ET26),0,ET26*Input!BD26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EU26),0,EU26*Input!BE26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EV26),0,EV26*Input!BF26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EW26),0,EW26*Input!BG26*$I26*$L26)","v":0},{"$f":"IF(ISERROR(EX26),0,EX26*Input!BH26*$I26*$L26)","v":0},{"$f":"MAX(0,SUM(Input!N26:P26)-Input!L26)","v":0},{"$f":"MAX(NPV(Disc,FU26*Input!$BJ26:$DA26),FY26-GA26,0)","v":0},0,{"$f":"NPV(Disc,Input!M26*Input!$BJ26:$DA26)","v":11651.747481216527},{"$f":"NPV(Disc,SUM(Input!N26:P26)*Input!$BJ26:$DA26)","v":0},11651.747481216527,{"$f":"NPV(Disc,1*Input!BJ26:DA26)*(Input!L26-IF(Calcs!AD26>0,(Input!L26-Input!AA26)*((1+Input!AB26/Periods)/(1+Disc))^(Calcs!AD26*Periods),0))","v":19419.579135360877},7767.8316541443492,6602.6569060226966,{"$f":"(NPV(Disc,Input!$BJ26:$DA26*Input!R26)*PV($C$3,$E26,-1,0,1)+ NPV(Disc,Input!$BJ26:$DA26*N26)*PV($C$3,Input!$Z26-$E26,-1,0,1)/(1+$C$3)^$E26)*L26","v":180173.15993557731},{"$f":"(NPV(Disc,Input!$BJ26:$DA26*Input!V26)*PV($C$3,$E26,-1,0,1)+NPV(Disc,Input!$BJ26:$DA26*Input!$AE26)*PV($C$3,Input!$Z26-$E26,-1,0,1)/(1+$C$3)^$E26)*L26","v":14304.032146910393},153147.18594524069,12158.427324873834,20773.423829637475,16849.741710206366,0.55214449745431216,6.6534844095768805E-2,{"$f":"DY26+DZ26-(FZ26+GC26)-(Input!$Q$13-Input!$J$11)*GK26","v":1435.3439238046885},6.9830567417290684E-2,0.71344804948095097,{"$f":"IF(GF26<>0,GM26-(Input!$Q$13-Input!$J$11)*$GJ26*$GK26/GF26,0)","v":5.1748730777633339E-3},{"$f":"IF(GG26<>0,GN26-(Input!$Q$13-Input!$J$11)*(1-$GJ26)*$GK26/GG26,0)","v":5.287087360437992E-2},9.363525345665856E-2,0.95665682540002217,{"$f":"IF(GF26<>0,GQ26-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ26*$GK26/GF26,0)","v":2.8979559117131209E-2},{"$f":"IF(GG26<>0,GR26-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ26)*$GK26/GG26,0)","v":0.29607964952345112},2.0610459120837921,3.2289719289312742,{"$f":"(DZ26+DY26)/((GC26+FZ26)+$GK26*(Input!$Q$13-Input!$J$11))","v":1.0396637282850016},{"$f":"(DZ26+DY26)/(FZ26+$GK26*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":1.2716902511313724},{"$f":"Input!DB26*O26*$G26*$L26","v":20563.047000000002},{"$f":"GY26*MAX(Input!$Z26,$E26)","v":294668.46351000003},{"$f":"Input!DB26*$I26*GasCalcs!G26*$L26","v":1632.51},{"$f":"HA26*MAX(Input!$Z26,$E26)","v":23393.868299999998},{"$f":"IF(ISERROR(Loads!AY26*Input!DB26*$T26*$H26),0,Loads!AY26*Input!DB26*$T26*$H26)*$L26","v":3.1083675697674424},{"$f":"IF(ISERROR(Loads!AZ26*Input!DB26*$T26*$H26),0,Loads!AZ26*Input!DB26*$T26*$H26)*$L26","v":3.7758448585607938},null,{"$f":"IF(Calcs!F26<>0,(Input!U26*H26*$L26*E26+Input!AD26*H26*L26*(F26-E26))/F26*Input!DB26,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB26-1,0)),0,OFFSET(CostE!$AQ$5,$AB26-1,0))","v":5.0149591424709494E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB26-1,0)),0,OFFSET(CostE!$AR$5,$AB26-1,0))","v":1.2041772915640523E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB26-1,0)),0,OFFSET(CostE!$AS$5,$AB26-1,0))","v":6.6329982500806944E-5},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L26)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L26))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L26)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L26))","v":9.7999999999999997E-3},{"$f":"IF(ISERROR(Z26),0,OFFSET(CostE!$F$5,Calcs!Z26-1,0))","v":"Water Heating"},1,0,0,0,{"$f":"IF(GasCalcs!E26<>0,GasCalcs!F26/GasCalcs!E26,1)","v":0}]
[{"$f":"Input!B27","v":"10%  (2001-2008 Bldg)"},{"$f":"Input!D27","v":"3B"},{"$f":"TRIM(Input!E27)","v":"Residential"},{"$f":"TRIM(Input!F27)","v":"21 = Res. Wtr. Heating"},{"$f":"IF(ISNUMBER(Input!AG27),Input!AG27,1)","v":14.33},{"$f":"MAX(E27,Input!Z27)","v":14.33},{"$f":"IF(ISNUMBER(Input!AH27),Input!AH27,1)+($J$8*Input!$T$11+$J$9*Input!$AU27)","v":0.85},{"$f":"IF(ISNUMBER(Input!AJ27),Input!AJ27+($J$8*Input!$T$11+$J$9*Input!$AU27),$G27)","v":0.85},{"$f":"IF(ISNUMBER(Input!AK27),Input!AK27+($J$8*Input!$T$11+$J$9*Input!$AU27),IF(ISNUMBER(Input!AI27),Input!AI27+($J$8*Input!$T$11+$J$9*Input!$AU27),$G27))","v":0.85},{"$f":"IF(AND(ISNUMBER(Input!AL27),Input!AL27<>0),Input!AL27,IF(Input!V27=0,G27,IF(Input!R27=0,I27,IF(Input!R27*0.03412>Input!V27,G27,I27)))-($J$8*Input!$T$11+$J$9*Input!AU27))","v":0.85},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV27)","v":0},{"$f":"IF(ISBLANK(Input!AM27),100%,Input!AM27)*IF(ISBLANK(Input!AN27),100%,Input!AN27)","v":0.9},{"$f":"Input!R27","v":13104.400000000001},{"$f":"Input!AC27","v":0},13104.400000000001,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB27-1,0)","v":"kWh"},{"$f":"IF(ISNUMBER(IF(Q27=\"kW\",Input!U27,Input!R27)),IF(Q27=\"kW\",Input!U27,Input!R27),0)","v":13104.400000000001},{"$f":"IF(ISNUMBER(IF(Q27=\"kW\",Input!AD27,N27)),IF(Q27=\"kW\",Input!AD27,N27),0)","v":0},13104.400000000001,2.41710658,"Gen:Residential:21 = Res. Wtr. Heating:3B","TD:Residential:21 = Res. Wtr. Heating:3B","Load:Residential:21 = Res. Wtr. Heating:3B",{"$f":"MATCH(V27,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y27),MATCH(\"Gen:\"&C27&\":\"&D27&\":All\",CostE!$E$5:$E$1465,0),Y27)","v":206},{"$f":"MATCH(W27,CostE!$E$5:$E$1465,0)","v":823},{"$f":"IF(ISERROR(Y27),MATCH(\"Load:\"&C27&\":\"&$D27&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X27,CostE!$E$5:$E$1465,0))","v":1344},{"$f":"MATCH(Input!S27,Rates!$A$4:$A$9,0)","v":1},{"$f":"IF(Input!Z27>Input!AG27,Input!AG27,0)","v":0},57,0.32000000000000028,0,{"$f":"MAX(0,TRUNC(Input!Z27*Periods-(AE27+AF27+AG27)))","v":0},{"$f":"MAX(0,Input!Z27*Periods-AH27-AF27-AE27-AG27)","v":0},{"$f":"IF(OR(Input!E27=\"Residential\",Input!E27=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F27,1,0))=1","v":false},{"$f":"AJ27*AK27*Input!AW27","v":0},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!G$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!G$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!G$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!G$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!G$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":13000.821691165695},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!H$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!H$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!H$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!H$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!H$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":13149.290919224046},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!I$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!I$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!I$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!I$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!I$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":13356.687961532185},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!J$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!J$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!J$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!J$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!J$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":13519.576843959181},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!K$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!K$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!K$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!K$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!K$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":13614.223763910077},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!L$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!L$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!L$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!L$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!L$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":13758.170843379792},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!M$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!M$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!M$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!M$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!M$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":13963.150117008525},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!N$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!N$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!N$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!N$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!N$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":14123.189513286927},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!O$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!O$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!O$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!O$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!O$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":14218.738876303432},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!P$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!P$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!P$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!P$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!P$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":14361.890144631021},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Q$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Q$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!Q$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Q$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Q$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":14567.417022111367},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!R$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!R$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!R$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!R$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!R$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":14729.55423263513},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!S$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!S$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!S$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!S$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!S$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":14814.298518625299},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!T$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!T$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!T$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!T$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!T$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":14948.246730637553},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!U$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!U$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!U$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!U$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!U$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":15146.895861555879},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!V$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!V$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!V$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!V$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!V$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":15298.453823119584},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!W$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!W$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!W$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!W$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!W$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":15383.852257696321},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!X$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!X$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!X$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!X$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!X$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":15516.280194779898},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Y$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Y$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!Y$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Y$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Y$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":15714.019482777143},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Z$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Z$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!Z$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Z$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Z$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":15866.615295599167},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AA$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AA$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AA$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AA$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AA$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":15951.855260512059},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AB$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AB$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AB$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AB$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AB$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":16087.833971010383},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AC$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AC$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AC$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AC$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AC$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":16292.926324733773},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AD$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AD$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AD$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AD$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AD$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":16449.086810079811},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AE$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AE$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AE$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AE$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AE$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":16534.476329881956},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AF$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AF$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AF$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AF$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AF$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":16674.279053828068},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AG$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AG$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AG$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AG$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AG$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":16886.972267342389},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AH$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AH$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AH$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AH$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AH$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":17047.030749674697},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AI$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AI$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AI$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AI$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AI$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":17114.662895424754},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AJ$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AJ$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AJ$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":17245.480735025325},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AK$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AK$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AK$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AK$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AK$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":17455.373957281427},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AL$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AL$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AL$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AL$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AL$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":17602.902328596545},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AM$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AM$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AM$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AM$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AM$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":17668.702039212989},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AN$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AN$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AN$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AN$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AN$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":17801.863254884793},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AO$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AO$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AO$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AO$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AO$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":18018.115841460123},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AP$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AP$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AP$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AP$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AP$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":18167.721342620913},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AQ$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AQ$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AQ$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":18231.789980915215},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AR$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AR$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AR$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AR$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AR$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":18367.448240083864},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AS$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AS$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AS$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AS$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AS$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":18590.230651811649},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AT$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AT$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AT$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AT$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AT$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":18741.986124467923},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AU$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AU$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AU$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AU$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AU$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":18801.389829561816},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AV$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AV$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AV$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AV$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AV$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":18938.124598983541},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AW$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AW$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AW$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AW$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AW$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":19079.06120494389},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AX$5,$Z27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AX$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$M27*(1+$AL27)\n+\n(OFFSET(CostE!AX$5,$Z27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AX$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AX$5,$Z27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*Input!$AC27*(1+$AL27)","v":18970.176764229494},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!G$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!G$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!G$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!G$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!G$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1706.6288070012881},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!H$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!H$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!H$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!H$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!H$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1713.3899421236586},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!I$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!I$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!I$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!I$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!I$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1669.611866075172},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!J$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!J$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!J$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!J$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!J$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1678.7694345535051},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!K$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!K$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!K$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!K$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!K$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1740.7613831413139},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!L$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!L$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!L$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!L$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!L$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1747.6577409661322},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!M$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!M$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!M$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!M$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!M$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1703.0041033966761},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!N$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!N$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!N$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!N$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!N$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1712.3448232445751},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!O$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!O$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!O$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!O$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!O$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1775.5766108041407},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!P$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!P$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!P$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!P$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!P$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1782.6108957854547},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Q$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Q$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!Q$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Q$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Q$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1737.064185464609},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!R$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!R$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!R$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!R$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!R$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1746.5917197094677},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!S$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!S$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!S$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!S$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!S$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1811.0881430202228},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!T$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!T$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!T$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!T$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!T$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1818.2631137011629},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!U$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!U$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!U$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!U$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!U$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1771.8054691739012},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!V$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!V$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!V$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!V$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!V$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1781.5235541036566},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!W$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!W$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!W$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!W$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!W$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1847.3099058806281},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!X$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!X$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!X$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!X$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!X$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1854.6283759751864},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Y$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Y$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!Y$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Y$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Y$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1807.2415785573794},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!Z$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!Z$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!Z$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!Z$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!Z$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1817.1540251857284},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AA$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AA$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AA$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AA$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AA$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1884.2561039982395},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AB$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AB$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AB$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AB$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AB$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1891.7209434946903},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AC$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AC$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AC$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AC$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AC$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1843.3864101285276},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AD$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AD$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AD$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AD$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AD$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1853.4971056894442},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AE$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AE$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AE$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AE$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AE$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1921.9412260782044},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AF$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AF$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AF$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AF$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AF$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1929.5553623645853},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AG$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AG$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AG$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AG$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AG$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1880.254138331097},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AH$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AH$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AH$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AH$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AH$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1890.5670478032332},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AI$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AI$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AI$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AI$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AI$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1960.3800505997694},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AJ$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AJ$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AJ$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1968.1464696118765},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AK$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AK$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AK$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AK$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AK$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1917.8592210977201},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AL$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AL$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AL$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AL$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AL$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1928.3661771663078},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AM$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AM$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AM$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AM$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AM$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1999.5301514544531},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AN$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AN$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AN$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AN$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AN$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":2007.4038108816922},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AO$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AO$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AO$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AO$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AO$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1956.0943127388946},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AP$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AP$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AP$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AP$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AP$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1966.7969063341081},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AQ$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AQ$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AQ$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":2039.3366669862667},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AR$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AR$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AR$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AR$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AR$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":2047.3174724686833},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AS$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AS$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AS$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AS$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AS$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":1994.9628696927907},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AT$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AT$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AT$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AT$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AT$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":2005.859031962804},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AU$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AU$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AU$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AU$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AU$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":2079.7866702212036},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AV$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AV$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AV$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AV$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AV$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":2087.8604960402149},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AW$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AW$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AW$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AW$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AW$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":2034.4325384246984},{"$f":"(IF($AE27>0,NPV(Disc,OFFSET(CostE!AX$5,$AA27-1,SkipYrs*Periods+1,1,$AE27)),0)+OFFSET(CostE!AX$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AF27*(1/(1+Disc)^($AE27+1)))*$R27\n+\n(OFFSET(CostE!AX$5,$AA27-1,SkipYrs*Periods+1+$AE27)*$AG27*(1/(1+Disc)^($AE27+1))+\nIF($AH27>0,NPV(Disc,OFFSET(CostE!AX$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27,0)+1,1,$AH27)),0)*(1/(1+Disc)^($AE27+$AF27+$AG27))+\nOFFSET(CostE!AX$5,$AA27-1,SkipYrs*Periods+ROUND($AE27+$AF27+$AG27+$AH27,0)+1)*$AI27*(1/(1+Disc)^(ROUND($AE27+$AH27+$AF27+$AG27,0)+1)))*$S27","v":2035.7198001067684},{"$f":"NPV(Disc,IF(ISERROR(DV27),0,Input!BJ27:DA27*(AM27:CD27+CE27:DV27)))*L27","v":11910.508325960962},{"$f":"NPV(Disc,GasCalcs!M27:BD27*Input!BJ27:DA27)*L27","v":8949.45948647566},{"$f":"NPV(Disc,IF(ISERROR(DV27),0,Input!BJ27:DA27*(AM27:CD27*$G27+CE27:DV27*$H27)))*$L27","v":10123.932077066816},7607.0405635043107,{"$f":"IF(ISERROR(MATCH(Input!$S27,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S27,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X27,Rates!$A$16:$A$18,0)","v":1},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EC$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EC$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EC$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EC$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":27077.26434770177},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,ED$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,ED$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,ED$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,ED$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":27589.093090231279},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EE$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EE$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EE$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EE$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":28112.720692967512},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EF$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EF$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EF$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EF$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":28647.843331596665},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EG$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EG$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EG$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EG$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":29193.275033989299},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EH$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EH$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EH$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EH$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":29748.892381517198},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EI$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EI$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EI$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EI$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":30314.165200597403},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EJ$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EJ$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EJ$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":30888.501337362184},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EK$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EK$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EK$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EK$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":31471.241549885999},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EL$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EL$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EL$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EL$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":32061.6539678833},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EM$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA27-1,EM$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E27))))*$M27+(IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA27-1,EM$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1)+OFFSET(Rates!$B$4,$EA27-1,EM$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AC27","v":32658.928090427456},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EN$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EN$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EN$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EN$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":13348.797577227626},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EO$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EO$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EO$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EO$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":13601.123594749153},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EP$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EP$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EP$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EP$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":13859.266322353325},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EQ$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EQ$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EQ$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":14123.075977949449},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ER$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,ER$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ER$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,ER$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":14391.967890143676},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ES$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,ES$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ES$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,ES$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":14665.881214891169},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ET$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,ET$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,ET$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,ET$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":14944.554582367118},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EU$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EU$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EU$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EU$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":15227.69606713867},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EV$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EV$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EV$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EV$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":15514.980670088273},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EW$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EW$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EW$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EW$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":15806.047587104809},{"$f":"(IF($E27>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EX$16-Rates!$B$3,1,TRUNC($E27))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB27-1,EX$16-Rates!$B$3+TRUNC($E27))*($E27-TRUNC($E27))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E27))))*Input!$V27 + (IF((Input!$Z27-$E27)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB27-1,EX$16-Rates!$B$3+TRUNC($E27),1,TRUNC(Input!$Z27-$E27))))/(1+$C$3)^(TRUNC($E27)-1) +OFFSET(Rates!$B$16,$EB27-1,EX$16-Rates!$B$3+TRUNC(Input!$Z27))*(Input!$Z27-TRUNC(Input!$Z27))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z27))))*Input!$AE27","v":16100.497250024137},{"$f":"IF(ISERROR(EC27),0,EC27*Input!AX27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(ED27),0,ED27*Input!AY27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EE27),0,EE27*Input!AZ27*$G27*$L27)","v":21506.231330120147},{"$f":"IF(ISERROR(EF27),0,EF27*Input!BA27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EG27),0,EG27*Input!BB27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EH27),0,EH27*Input!BC27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EI27),0,EI27*Input!BD27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EJ27),0,EJ27*Input!BE27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EK27),0,EK27*Input!BF27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EL27),0,EL27*Input!BG27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EM27),0,EM27*Input!BH27*$G27*$L27)","v":0},{"$f":"IF(ISERROR(EN27),0,EN27*Input!AX27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EO27),0,EO27*Input!AY27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EP27),0,EP27*Input!AZ27*$I27*$L27)","v":10602.338736600295},{"$f":"IF(ISERROR(EQ27),0,EQ27*Input!BA27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(ER27),0,ER27*Input!BB27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(ES27),0,ES27*Input!BC27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(ET27),0,ET27*Input!BD27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EU27),0,EU27*Input!BE27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EV27),0,EV27*Input!BF27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EW27),0,EW27*Input!BG27*$I27*$L27)","v":0},{"$f":"IF(ISERROR(EX27),0,EX27*Input!BH27*$I27*$L27)","v":0},{"$f":"MAX(0,SUM(Input!N27:P27)-Input!L27)","v":0},{"$f":"MAX(NPV(Disc,FU27*Input!$BJ27:$DA27),FY27-GA27,0)","v":0},0,{"$f":"NPV(Disc,Input!M27*Input!$BJ27:$DA27)","v":5475.8021380368855},{"$f":"NPV(Disc,SUM(Input!N27:P27)*Input!$BJ27:$DA27)","v":0},5475.8021380368855,{"$f":"NPV(Disc,1*Input!BJ27:DA27)*(Input!L27-IF(Calcs!AD27>0,(Input!L27-Input!AA27)*((1+Input!AB27/Periods)/(1+Disc))^(Calcs!AD27*Periods),0))","v":9126.336896728144},3650.5347586912585,3102.9545448875697,{"$f":"(NPV(Disc,Input!$BJ27:$DA27*Input!R27)*PV($C$3,$E27,-1,0,1)+ NPV(Disc,Input!$BJ27:$DA27*N27)*PV($C$3,Input!$Z27-$E27,-1,0,1)/(1+$C$3)^$E27)*L27","v":87821.949609794741},{"$f":"(NPV(Disc,Input!$BJ27:$DA27*Input!V27)*PV($C$3,$E27,-1,0,1)+NPV(Disc,Input!$BJ27:$DA27*Input!$AE27)*PV($C$3,Input!$Z27-$E27,-1,0,1)/(1+$C$3)^$E27)*L27","v":6304.3029820467855},74648.657168325532,5358.6575347397675,10123.932077066816,7607.0405635043107,0.57097443452716978,3.135641255538113E-2,{"$f":"DY27+DZ27-(FZ27+GC27)-(Input!$Q$13-Input!$J$11)*GK27","v":700.589793998819},7.0003688335671443E-2,0.73274595383328767,{"$f":"IF(GF27<>0,GM27-(Input!$Q$13-Input!$J$11)*$GJ27*$GK27/GF27,0)","v":5.3586879742789917E-3},{"$f":"IF(GG27<>0,GN27-(Input!$Q$13-Input!$J$11)*(1-$GJ27)*$GK27/GG27,0)","v":5.6090714994615709E-2},9.3737641280540379E-2,0.98117512095705095,{"$f":"IF(GF27<>0,GQ27-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ27*$GK27/GF27,0)","v":2.9092640919147927E-2},{"$f":"IF(GG27<>0,GR27-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ27)*$GK27/GG27,0)","v":0.30451988211837899},2.0668464319385178,3.2380594100370121,{"$f":"(DZ27+DY27)/((GC27+FZ27)+$GK27*(Input!$Q$13-Input!$J$11))","v":1.0411376420783065},{"$f":"(DZ27+DY27)/(FZ27+$GK27*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":1.2730973914564179},{"$f":"Input!DB27*O27*$G27*$L27","v":10024.866000000002},{"$f":"GY27*MAX(Input!$Z27,$E27)","v":143656.32978000003},{"$f":"Input!DB27*$I27*GasCalcs!G27*$L27","v":719.63550000000009},{"$f":"HA27*MAX(Input!$Z27,$E27)","v":10312.376715000002},{"$f":"IF(ISERROR(Loads!AY27*Input!DB27*$T27*$H27),0,Loads!AY27*Input!DB27*$T27*$H27)*$L27","v":1.5153867209302327},{"$f":"IF(ISERROR(Loads!AZ27*Input!DB27*$T27*$H27),0,Loads!AZ27*Input!DB27*$T27*$H27)*$L27","v":1.8407942531017372},null,{"$f":"IF(Calcs!F27<>0,(Input!U27*H27*$L27*E27+Input!AD27*H27*L27*(F27-E27))/F27*Input!DB27,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB27-1,0)),0,OFFSET(CostE!$AQ$5,$AB27-1,0))","v":5.0149591424709494E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB27-1,0)),0,OFFSET(CostE!$AR$5,$AB27-1,0))","v":1.2041772915640523E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB27-1,0)),0,OFFSET(CostE!$AS$5,$AB27-1,0))","v":6.6329982500806944E-5},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L27)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L27))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L27)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L27))","v":9.7999999999999997E-3},{"$f":"IF(ISERROR(Z27),0,OFFSET(CostE!$F$5,Calcs!Z27-1,0))","v":"Water Heating"},1,0,0,0,{"$f":"IF(GasCalcs!E27<>0,GasCalcs!F27/GasCalcs!E27,1)","v":0}]
[{"$f":"Input!B28","v":0},{"$f":"Input!D28","v":0},{"$f":"TRIM(Input!E28)","v":""},{"$f":"TRIM(Input!F28)","v":""},{"$f":"IF(ISNUMBER(Input!AG28),Input!AG28,1)","v":1},{"$f":"MAX(E28,Input!Z28)","v":1},{"$f":"IF(ISNUMBER(Input!AH28),Input!AH28,1)+($J$8*Input!$T$11+$J$9*Input!$AU28)","v":1},{"$f":"IF(ISNUMBER(Input!AJ28),Input!AJ28+($J$8*Input!$T$11+$J$9*Input!$AU28),$G28)","v":1},{"$f":"IF(ISNUMBER(Input!AK28),Input!AK28+($J$8*Input!$T$11+$J$9*Input!$AU28),IF(ISNUMBER(Input!AI28),Input!AI28+($J$8*Input!$T$11+$J$9*Input!$AU28),$G28))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL28),Input!AL28<>0),Input!AL28,IF(Input!V28=0,G28,IF(Input!R28=0,I28,IF(Input!R28*0.03412>Input!V28,G28,I28)))-($J$8*Input!$T$11+$J$9*Input!AU28))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV28)","v":0},{"$f":"IF(ISBLANK(Input!AM28),100%,Input!AM28)*IF(ISBLANK(Input!AN28),100%,Input!AN28)","v":1},{"$f":"Input!R28","v":0},{"$f":"Input!AC28","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB28-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q28=\"kW\",Input!U28,Input!R28)),IF(Q28=\"kW\",Input!U28,Input!R28),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q28=\"kW\",Input!AD28,N28)),IF(Q28=\"kW\",Input!AD28,N28),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V28,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y28),MATCH(\"Gen:\"&C28&\":\"&D28&\":All\",CostE!$E$5:$E$1465,0),Y28)","v":{"$error":"#N/A"}},{"$f":"MATCH(W28,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y28),MATCH(\"Load:\"&C28&\":\"&$D28&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X28,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S28,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z28>Input!AG28,Input!AG28,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z28*Periods-(AE28+AF28+AG28)))","v":0},{"$f":"MAX(0,Input!Z28*Periods-AH28-AF28-AE28-AG28)","v":0},{"$f":"IF(OR(Input!E28=\"Residential\",Input!E28=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F28,1,0))=1","v":false},{"$f":"AJ28*AK28*Input!AW28","v":0},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!G$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!G$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!G$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!G$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!G$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!H$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!H$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!H$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!H$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!H$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!I$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!I$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!I$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!I$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!I$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!J$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!J$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!J$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!J$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!J$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!K$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!K$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!K$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!K$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!K$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!L$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!L$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!L$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!L$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!L$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!M$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!M$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!M$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!M$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!M$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!N$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!N$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!N$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!N$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!N$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!O$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!O$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!O$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!O$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!O$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!P$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!P$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!P$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!P$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!P$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Q$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Q$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!Q$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Q$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Q$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!R$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!R$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!R$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!R$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!R$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!S$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!S$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!S$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!S$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!S$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!T$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!T$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!T$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!T$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!T$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!U$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!U$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!U$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!U$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!U$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!V$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!V$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!V$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!V$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!V$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!W$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!W$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!W$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!W$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!W$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!X$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!X$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!X$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!X$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!X$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Y$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Y$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!Y$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Y$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Y$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Z$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Z$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!Z$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Z$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Z$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AA$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AA$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AA$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AA$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AA$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AB$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AB$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AB$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AB$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AB$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AC$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AC$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AC$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AC$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AC$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AD$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AD$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AD$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AD$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AD$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AE$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AE$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AE$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AE$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AE$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AF$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AF$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AF$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AF$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AF$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AG$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AG$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AG$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AG$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AG$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AH$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AH$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AH$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AH$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AH$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AI$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AI$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AI$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AI$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AI$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AJ$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AJ$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AJ$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AK$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AK$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AK$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AK$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AK$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AL$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AL$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AL$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AL$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AL$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AM$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AM$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AM$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AM$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AM$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AN$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AN$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AN$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AN$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AN$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AO$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AO$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AO$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AO$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AO$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AP$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AP$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AP$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AP$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AP$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AQ$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AQ$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AQ$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AR$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AR$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AR$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AR$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AR$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AS$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AS$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AS$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AS$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AS$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AT$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AT$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AT$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AT$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AT$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AU$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AU$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AU$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AU$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AU$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AV$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AV$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AV$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AV$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AV$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AW$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AW$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AW$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AW$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AW$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AX$5,$Z28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AX$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$M28*(1+$AL28)\n+\n(OFFSET(CostE!AX$5,$Z28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AX$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AX$5,$Z28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*Input!$AC28*(1+$AL28)","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!G$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!G$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!G$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!G$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!G$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!H$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!H$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!H$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!H$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!H$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!I$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!I$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!I$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!I$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!I$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!J$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!J$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!J$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!J$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!J$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!K$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!K$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!K$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!K$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!K$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!L$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!L$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!L$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!L$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!L$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!M$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!M$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!M$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!M$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!M$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!N$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!N$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!N$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!N$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!N$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!O$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!O$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!O$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!O$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!O$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!P$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!P$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!P$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!P$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!P$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Q$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Q$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!Q$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Q$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Q$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!R$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!R$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!R$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!R$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!R$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!S$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!S$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!S$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!S$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!S$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!T$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!T$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!T$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!T$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!T$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!U$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!U$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!U$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!U$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!U$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!V$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!V$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!V$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!V$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!V$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!W$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!W$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!W$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!W$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!W$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!X$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!X$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!X$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!X$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!X$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Y$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Y$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!Y$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Y$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Y$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!Z$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!Z$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!Z$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!Z$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!Z$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AA$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AA$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AA$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AA$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AA$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AB$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AB$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AB$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AB$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AB$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AC$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AC$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AC$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AC$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AC$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AD$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AD$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AD$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AD$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AD$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AE$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AE$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AE$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AE$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AE$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AF$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AF$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AF$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AF$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AF$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AG$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AG$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AG$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AG$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AG$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AH$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AH$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AH$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AH$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AH$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AI$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AI$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AI$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AI$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AI$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AJ$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AJ$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AJ$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AK$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AK$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AK$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AK$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AK$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AL$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AL$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AL$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AL$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AL$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AM$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AM$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AM$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AM$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AM$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AN$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AN$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AN$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AN$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AN$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AO$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AO$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AO$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AO$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AO$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AP$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AP$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AP$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AP$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AP$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AQ$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AQ$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AQ$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AR$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AR$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AR$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AR$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AR$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AS$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AS$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AS$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AS$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AS$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AT$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AT$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AT$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AT$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AT$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AU$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AU$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AU$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AU$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AU$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AV$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AV$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AV$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AV$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AV$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AW$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AW$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AW$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AW$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AW$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"(IF($AE28>0,NPV(Disc,OFFSET(CostE!AX$5,$AA28-1,SkipYrs*Periods+1,1,$AE28)),0)+OFFSET(CostE!AX$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AF28*(1/(1+Disc)^($AE28+1)))*$R28\n+\n(OFFSET(CostE!AX$5,$AA28-1,SkipYrs*Periods+1+$AE28)*$AG28*(1/(1+Disc)^($AE28+1))+\nIF($AH28>0,NPV(Disc,OFFSET(CostE!AX$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28,0)+1,1,$AH28)),0)*(1/(1+Disc)^($AE28+$AF28+$AG28))+\nOFFSET(CostE!AX$5,$AA28-1,SkipYrs*Periods+ROUND($AE28+$AF28+$AG28+$AH28,0)+1)*$AI28*(1/(1+Disc)^(ROUND($AE28+$AH28+$AF28+$AG28,0)+1)))*$S28","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV28),0,Input!BJ28:DA28*(AM28:CD28+CE28:DV28)))*L28","v":0},{"$f":"NPV(Disc,GasCalcs!M28:BD28*Input!BJ28:DA28)*L28","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV28),0,Input!BJ28:DA28*(AM28:CD28*$G28+CE28:DV28*$H28)))*$L28","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S28,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S28,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X28,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EC$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EC$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EC$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EC$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,ED$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,ED$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,ED$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,ED$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EE$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EE$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EE$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EE$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EF$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EF$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EF$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EF$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EG$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EG$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EG$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EG$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EH$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EH$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EH$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EH$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EI$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EI$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EI$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EI$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EJ$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EJ$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EJ$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EK$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EK$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EK$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EK$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EL$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EL$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EL$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EL$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EM$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA28-1,EM$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E28))))*$M28+(IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA28-1,EM$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1)+OFFSET(Rates!$B$4,$EA28-1,EM$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AC28","v":0},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EN$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EN$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EN$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EN$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EO$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EO$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EO$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EO$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EP$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EP$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EP$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EP$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EQ$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EQ$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EQ$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ER$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,ER$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ER$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,ER$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ES$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,ES$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ES$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,ES$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ET$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,ET$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,ET$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,ET$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EU$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EU$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EU$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EU$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EV$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EV$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EV$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EV$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EW$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EW$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EW$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EW$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"(IF($E28>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EX$16-Rates!$B$3,1,TRUNC($E28))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB28-1,EX$16-Rates!$B$3+TRUNC($E28))*($E28-TRUNC($E28))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E28))))*Input!$V28 + (IF((Input!$Z28-$E28)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB28-1,EX$16-Rates!$B$3+TRUNC($E28),1,TRUNC(Input!$Z28-$E28))))/(1+$C$3)^(TRUNC($E28)-1) +OFFSET(Rates!$B$16,$EB28-1,EX$16-Rates!$B$3+TRUNC(Input!$Z28))*(Input!$Z28-TRUNC(Input!$Z28))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z28))))*Input!$AE28","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC28),0,EC28*Input!AX28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(ED28),0,ED28*Input!AY28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EE28),0,EE28*Input!AZ28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EF28),0,EF28*Input!BA28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EG28),0,EG28*Input!BB28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EH28),0,EH28*Input!BC28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EI28),0,EI28*Input!BD28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EJ28),0,EJ28*Input!BE28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EK28),0,EK28*Input!BF28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EL28),0,EL28*Input!BG28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EM28),0,EM28*Input!BH28*$G28*$L28)","v":0},{"$f":"IF(ISERROR(EN28),0,EN28*Input!AX28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EO28),0,EO28*Input!AY28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EP28),0,EP28*Input!AZ28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EQ28),0,EQ28*Input!BA28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(ER28),0,ER28*Input!BB28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(ES28),0,ES28*Input!BC28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(ET28),0,ET28*Input!BD28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EU28),0,EU28*Input!BE28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EV28),0,EV28*Input!BF28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EW28),0,EW28*Input!BG28*$I28*$L28)","v":0},{"$f":"IF(ISERROR(EX28),0,EX28*Input!BH28*$I28*$L28)","v":0},{"$f":"MAX(0,SUM(Input!N28:P28)-Input!L28)","v":0},{"$f":"MAX(NPV(Disc,FU28*Input!$BJ28:$DA28),FY28-GA28,0)","v":0},0,{"$f":"NPV(Disc,Input!M28*Input!$BJ28:$DA28)","v":0},{"$f":"NPV(Disc,SUM(Input!N28:P28)*Input!$BJ28:$DA28)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ28:DA28)*(Input!L28-IF(Calcs!AD28>0,(Input!L28-Input!AA28)*((1+Input!AB28/Periods)/(1+Disc))^(Calcs!AD28*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ28:$DA28*Input!R28)*PV($C$3,$E28,-1,0,1)+ NPV(Disc,Input!$BJ28:$DA28*N28)*PV($C$3,Input!$Z28-$E28,-1,0,1)/(1+$C$3)^$E28)*L28","v":0},{"$f":"(NPV(Disc,Input!$BJ28:$DA28*Input!V28)*PV($C$3,$E28,-1,0,1)+NPV(Disc,Input!$BJ28:$DA28*Input!$AE28)*PV($C$3,Input!$Z28-$E28,-1,0,1)/(1+$C$3)^$E28)*L28","v":0},0,0,0,0,0,0,{"$f":"DY28+DZ28-(FZ28+GC28)-(Input!$Q$13-Input!$J$11)*GK28","v":0},0,0,{"$f":"IF(GF28<>0,GM28-(Input!$Q$13-Input!$J$11)*$GJ28*$GK28/GF28,0)","v":0},{"$f":"IF(GG28<>0,GN28-(Input!$Q$13-Input!$J$11)*(1-$GJ28)*$GK28/GG28,0)","v":0},0,0,{"$f":"IF(GF28<>0,GQ28-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ28*$GK28/GF28,0)","v":0},{"$f":"IF(GG28<>0,GR28-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ28)*$GK28/GG28,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ28+DY28)/((GC28+FZ28)+$GK28*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ28+DY28)/(FZ28+$GK28*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB28*O28*$G28*$L28","v":0},{"$f":"GY28*MAX(Input!$Z28,$E28)","v":0},{"$f":"Input!DB28*$I28*GasCalcs!G28*$L28","v":0},{"$f":"HA28*MAX(Input!$Z28,$E28)","v":0},{"$f":"IF(ISERROR(Loads!AY28*Input!DB28*$T28*$H28),0,Loads!AY28*Input!DB28*$T28*$H28)*$L28","v":0},{"$f":"IF(ISERROR(Loads!AZ28*Input!DB28*$T28*$H28),0,Loads!AZ28*Input!DB28*$T28*$H28)*$L28","v":0},null,{"$f":"IF(Calcs!F28<>0,(Input!U28*H28*$L28*E28+Input!AD28*H28*L28*(F28-E28))/F28*Input!DB28,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB28-1,0)),0,OFFSET(CostE!$AQ$5,$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB28-1,0)),0,OFFSET(CostE!$AR$5,$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB28-1,0)),0,OFFSET(CostE!$AS$5,$AB28-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L28)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L28))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L28)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L28))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z28),0,OFFSET(CostE!$F$5,Calcs!Z28-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E28<>0,GasCalcs!F28/GasCalcs!E28,1)","v":1}]
[{"$f":"Input!B29","v":"Direct Install 18 watt CFL bulb"},{"$f":"Input!D29","v":2},{"$f":"TRIM(Input!E29)","v":"Residential"},{"$f":"TRIM(Input!F29)","v":"25 = Res. Lighting"},{"$f":"IF(ISNUMBER(Input!AG29),Input!AG29,1)","v":1},{"$f":"MAX(E29,Input!Z29)","v":1},{"$f":"IF(ISNUMBER(Input!AH29),Input!AH29,1)+($J$8*Input!$T$11+$J$9*Input!$AU29)","v":1},{"$f":"IF(ISNUMBER(Input!AJ29),Input!AJ29+($J$8*Input!$T$11+$J$9*Input!$AU29),$G29)","v":1},{"$f":"IF(ISNUMBER(Input!AK29),Input!AK29+($J$8*Input!$T$11+$J$9*Input!$AU29),IF(ISNUMBER(Input!AI29),Input!AI29+($J$8*Input!$T$11+$J$9*Input!$AU29),$G29))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL29),Input!AL29<>0),Input!AL29,IF(Input!V29=0,G29,IF(Input!R29=0,I29,IF(Input!R29*0.03412>Input!V29,G29,I29)))-($J$8*Input!$T$11+$J$9*Input!AU29))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV29)","v":0},{"$f":"IF(ISBLANK(Input!AM29),100%,Input!AM29)*IF(ISBLANK(Input!AN29),100%,Input!AN29)","v":1},{"$f":"Input!R29","v":23.3},{"$f":"Input!AC29","v":0},23.3,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB29-1,0)","v":"kWh"},{"$f":"IF(ISNUMBER(IF(Q29=\"kW\",Input!U29,Input!R29)),IF(Q29=\"kW\",Input!U29,Input!R29),0)","v":23.3},{"$f":"IF(ISNUMBER(IF(Q29=\"kW\",Input!AD29,N29)),IF(Q29=\"kW\",Input!AD29,N29),0)","v":0},23.3,5.0561E-3,"Gen:Residential:25 = Res. Lighting:2","TD:Residential:25 = Res. Lighting:2","Load:Residential:25 = Res. Lighting:2",{"$f":"MATCH(V29,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y29),MATCH(\"Gen:\"&C29&\":\"&D29&\":All\",CostE!$E$5:$E$1465,0),Y29)","v":210},{"$f":"MATCH(W29,CostE!$E$5:$E$1465,0)","v":865},{"$f":"IF(ISERROR(Y29),MATCH(\"Load:\"&C29&\":\"&$D29&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X29,CostE!$E$5:$E$1465,0))","v":1348},{"$f":"MATCH(Input!S29,Rates!$A$4:$A$9,0)","v":1},{"$f":"IF(Input!Z29>Input!AG29,Input!AG29,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z29*Periods-(AE29+AF29+AG29)))","v":0},{"$f":"MAX(0,Input!Z29*Periods-AH29-AF29-AE29-AG29)","v":0},{"$f":"IF(OR(Input!E29=\"Residential\",Input!E29=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F29,1,0))=1","v":false},{"$f":"AJ29*AK29*Input!AW29","v":0},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!G$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!G$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!G$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!G$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!G$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":1.8484455508831681},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!H$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!H$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!H$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!H$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!H$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":1.8848511828431187},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!I$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!I$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!I$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!I$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!I$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":1.924663441746328},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!J$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!J$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!J$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!J$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!J$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":1.960056177551095},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!K$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!K$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!K$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!K$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!K$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":1.9824579432114771},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!L$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!L$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!L$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!L$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!L$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.0123456408778968},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!M$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!M$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!M$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!M$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!M$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.0464531398446861},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!N$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!N$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!N$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!N$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!N$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.0740681466051525},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!O$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!O$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!O$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!O$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!O$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.1147074757728559},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!P$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!P$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!P$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!P$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!P$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.1592147183720307},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Q$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Q$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!Q$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Q$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Q$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.2062085334473691},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!R$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!R$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!R$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!R$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!R$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.2510734362085998},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!S$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!S$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!S$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!S$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!S$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.2713835438938936},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!T$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!T$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!T$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!T$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!T$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.2991980118415065},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!U$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!U$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!U$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!U$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!U$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.3311998016543578},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!V$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!V$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!V$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!V$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!V$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.3564971571777176},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!W$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!W$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!W$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!W$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!W$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.3784711694679328},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!X$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!X$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!X$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!X$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!X$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.398773438952341},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Y$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Y$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!Y$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Y$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Y$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.4183119340324208},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Z$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Z$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!Z$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Z$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Z$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.4399115033188203},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AA$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AA$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AA$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AA$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AA$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.4616779876086707},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AB$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AB$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AB$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AB$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AB$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.4821468021107171},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AC$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AC$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AC$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AC$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AC$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.5020495929113138},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AD$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AD$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AD$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AD$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AD$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.5236226772943549},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AE$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AE$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AE$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AE$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AE$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.5727476193780063},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AF$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AF$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AF$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AF$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AF$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.6158157515163416},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AG$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AG$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AG$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AG$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AG$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.6560846040841417},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AH$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AH$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AH$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AH$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AH$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.7039609052844105},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AI$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AI$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AI$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AI$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AI$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.7270581730346963},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AJ$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AJ$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AJ$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.7492534247937557},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AK$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AK$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AK$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AK$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AK$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.7710974591372315},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AL$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AL$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AL$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AL$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AL$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.7942318024743784},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AM$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AM$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AM$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AM$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AM$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.8172641253724264},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AN$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AN$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AN$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AN$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AN$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.8396906677179703},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AO$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AO$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AO$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AO$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AO$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.8619231328460271},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AP$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AP$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AP$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AP$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AP$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.8851346640008102},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AQ$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AQ$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AQ$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.9126465691657297},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AR$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AR$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AR$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AR$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AR$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.9379317437326433},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AS$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AS$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AS$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AS$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AS$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.9621896130227308},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AT$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AT$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AT$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AT$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AT$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":2.9891807077479498},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AU$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AU$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AU$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AU$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AU$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":3.0046702528826219},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AV$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AV$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AV$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AV$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AV$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":3.0244157053986203},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AW$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AW$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AW$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AW$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AW$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":3.0465136711464678},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AX$5,$Z29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AX$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$M29*(1+$AL29)\n+\n(OFFSET(CostE!AX$5,$Z29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AX$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AX$5,$Z29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*Input!$AC29*(1+$AL29)","v":3.0645082068641223},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!G$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!G$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!G$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!G$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!G$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.31415814353279187},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!H$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!H$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!H$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!H$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!H$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.31439771714781406},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!I$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!I$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!I$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!I$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!I$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.31161606416090021},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!J$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!J$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!J$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!J$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!J$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.31442016033306941},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!K$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!K$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!K$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!K$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!K$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.32044130640344759},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!L$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!L$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!L$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!L$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!L$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.32068567149077032},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!M$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!M$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!M$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!M$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!M$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.31784838544411825},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!N$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!N$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!N$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!N$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!N$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.32070856353973087},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!O$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!O$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!O$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!O$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!O$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.32685013253151668},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!P$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!P$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!P$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!P$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!P$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.32709938492058571},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Q$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Q$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!Q$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Q$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Q$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.32420535315300064},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!R$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!R$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!R$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!R$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!R$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.32712273481052545},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!S$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!S$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!S$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!S$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!S$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.33338713518214697},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!T$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!T$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!T$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!T$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!T$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.33364137261899746},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!U$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!U$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!U$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!U$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!U$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.3306894602160606},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!V$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!V$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!V$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!V$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!V$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.33366518950673596},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!W$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!W$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!W$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!W$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!W$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.34005487788578997},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!X$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!X$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!X$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!X$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!X$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.34031420007137742},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Y$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Y$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!Y$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Y$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Y$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.33730324942038192},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!Z$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!Z$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!Z$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!Z$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!Z$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.34033849329687071},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AA$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AA$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AA$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AA$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AA$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.34685597544350577},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AB$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AB$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AB$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AB$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AB$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.34712048407280505},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AC$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AC$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AC$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AC$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AC$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.3440493144087895},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AD$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AD$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AD$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AD$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AD$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.34714526316280803},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AE$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AE$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AE$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AE$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AE$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.35379309495237582},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AF$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AF$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AF$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AF$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AF$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.35406289375426098},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AG$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AG$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AG$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AG$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AG$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.35093030069696524},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AH$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AH$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AH$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AH$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AH$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.35408816842606422},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AI$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AI$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AI$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AI$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AI$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.36086895685142334},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AJ$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AJ$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AJ$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.36114415162934621},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AK$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AK$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AK$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AK$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AK$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.35794890671090446},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AL$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AL$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AL$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AL$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AL$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.3611699317945854},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AM$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AM$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AM$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AM$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AM$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.3680863359884517},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AN$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AN$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AN$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AN$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AN$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.36836703466193316},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AO$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AO$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AO$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AO$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AO$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.36510788484512269},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AP$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AP$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AP$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AP$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AP$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.36839333043047712},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AQ$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AQ$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AQ$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.3754480627082209},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AR$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AR$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AR$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AR$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AR$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.37573437535517185},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AS$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AS$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AS$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AS$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AS$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.37241004254202509},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AT$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AT$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AT$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AT$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AT$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.37576119703908678},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AU$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AU$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AU$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AU$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AU$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.3829570239623854},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AV$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AV$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AV$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AV$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AV$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.38324906286227545},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AW$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AW$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AW$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AW$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AW$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.37985824339286578},{"$f":"(IF($AE29>0,NPV(Disc,OFFSET(CostE!AX$5,$AA29-1,SkipYrs*Periods+1,1,$AE29)),0)+OFFSET(CostE!AX$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AF29*(1/(1+Disc)^($AE29+1)))*$R29\n+\n(OFFSET(CostE!AX$5,$AA29-1,SkipYrs*Periods+1+$AE29)*$AG29*(1/(1+Disc)^($AE29+1))+\nIF($AH29>0,NPV(Disc,OFFSET(CostE!AX$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29,0)+1,1,$AH29)),0)*(1/(1+Disc)^($AE29+$AF29+$AG29))+\nOFFSET(CostE!AX$5,$AA29-1,SkipYrs*Periods+ROUND($AE29+$AF29+$AG29+$AH29,0)+1)*$AI29*(1/(1+Disc)^(ROUND($AE29+$AH29+$AF29+$AG29,0)+1)))*$S29","v":0.38327642097986869},{"$f":"NPV(Disc,IF(ISERROR(DV29),0,Input!BJ29:DA29*(AM29:CD29+CE29:DV29)))*L29","v":1808.9033866958525},{"$f":"NPV(Disc,GasCalcs!M29:BD29*Input!BJ29:DA29)*L29","v":-398.98796103120623},{"$f":"NPV(Disc,IF(ISERROR(DV29),0,Input!BJ29:DA29*(AM29:CD29*$G29+CE29:DV29*$H29)))*$L29","v":1808.9033866958525},-398.98796103120623,{"$f":"IF(ISERROR(MATCH(Input!$S29,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S29,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X29,Rates!$A$16:$A$18,0)","v":1},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EC$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EC$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EC$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EC$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":4.6990215041919896},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,ED$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,ED$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,ED$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,ED$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":4.7930019342758294},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EE$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EE$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EE$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EE$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":4.8888619729613465},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EF$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EF$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EF$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EF$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":4.986639212420573},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EG$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EG$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EG$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EG$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":5.0863719966689853},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EH$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EH$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EH$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EH$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":5.1880994366023643},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EI$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EI$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EI$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EI$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":5.2918614253344121},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EJ$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EJ$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EJ$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":5.3976986538411005},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EK$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EK$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EK$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EK$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":5.5056526269179225},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EL$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EL$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EL$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EL$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":5.6157656794562811},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EM$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA29-1,EM$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E29))))*$M29+(IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA29-1,EM$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1)+OFFSET(Rates!$B$4,$EA29-1,EM$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AC29","v":5.7280809930454071},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EN$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EN$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EN$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EN$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":-0.70220324225410147},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EO$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EO$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EO$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EO$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":-0.71624730709918349},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EP$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EP$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EP$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EP$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":-0.73057225324116726},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EQ$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EQ$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EQ$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":-0.74518369830599063},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ER$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,ER$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ER$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,ER$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":-0.76008737227211043},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ES$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,ES$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ES$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,ES$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":-0.77528911971755265},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ET$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,ET$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,ET$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,ET$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":-0.79079490211190384},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EU$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EU$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EU$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EU$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":-0.80661080015414177},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EV$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EV$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EV$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EV$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":-0.82274301615722467},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EW$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EW$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EW$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EW$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":-0.83919787648036914},{"$f":"(IF($E29>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EX$16-Rates!$B$3,1,TRUNC($E29))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB29-1,EX$16-Rates!$B$3+TRUNC($E29))*($E29-TRUNC($E29))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E29))))*Input!$V29 + (IF((Input!$Z29-$E29)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB29-1,EX$16-Rates!$B$3+TRUNC($E29),1,TRUNC(Input!$Z29-$E29))))/(1+$C$3)^(TRUNC($E29)-1) +OFFSET(Rates!$B$16,$EB29-1,EX$16-Rates!$B$3+TRUNC(Input!$Z29))*(Input!$Z29-TRUNC(Input!$Z29))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z29))))*Input!$AE29","v":-0.85598183400997652},{"$f":"IF(ISERROR(EC29),0,EC29*Input!AX29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(ED29),0,ED29*Input!AY29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EE29),0,EE29*Input!AZ29*$G29*$L29)","v":4302.198536205985},{"$f":"IF(ISERROR(EF29),0,EF29*Input!BA29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EG29),0,EG29*Input!BB29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EH29),0,EH29*Input!BC29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EI29),0,EI29*Input!BD29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EJ29),0,EJ29*Input!BE29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EK29),0,EK29*Input!BF29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EL29),0,EL29*Input!BG29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EM29),0,EM29*Input!BH29*$G29*$L29)","v":0},{"$f":"IF(ISERROR(EN29),0,EN29*Input!AX29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EO29),0,EO29*Input!AY29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EP29),0,EP29*Input!AZ29*$I29*$L29)","v":-642.90358285222715},{"$f":"IF(ISERROR(EQ29),0,EQ29*Input!BA29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(ER29),0,ER29*Input!BB29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(ES29),0,ES29*Input!BC29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(ET29),0,ET29*Input!BD29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EU29),0,EU29*Input!BE29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EV29),0,EV29*Input!BF29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EW29),0,EW29*Input!BG29*$I29*$L29)","v":0},{"$f":"IF(ISERROR(EX29),0,EX29*Input!BH29*$I29*$L29)","v":0},{"$f":"MAX(0,SUM(Input!N29:P29)-Input!L29)","v":0},{"$f":"MAX(NPV(Disc,FU29*Input!$BJ29:$DA29),FY29-GA29,0)","v":0},0,{"$f":"NPV(Disc,Input!M29*Input!$BJ29:$DA29)","v":0},{"$f":"NPV(Disc,SUM(Input!N29:P29)*Input!$BJ29:$DA29)","v":5726.6507106608333},5726.6507106608333,{"$f":"NPV(Disc,1*Input!BJ29:DA29)*(Input!L29-IF(Calcs!AD29>0,(Input!L29-Input!AA29)*((1+Input!AB29/Periods)/(1+Disc))^(Calcs!AD29*Periods),0))","v":5726.6507106608342},9.0949470177292824E-13,9.0949470177292824E-13,{"$f":"(NPV(Disc,Input!$BJ29:$DA29*Input!R29)*PV($C$3,$E29,-1,0,1)+ NPV(Disc,Input!$BJ29:$DA29*N29)*PV($C$3,Input!$Z29-$E29,-1,0,1)/(1+$C$3)^$E29)*L29","v":16804.906997279271},{"$f":"(NPV(Disc,Input!$BJ29:$DA29*Input!V29)*PV($C$3,$E29,-1,0,1)+NPV(Disc,Input!$BJ29:$DA29*Input!$AE29)*PV($C$3,Input!$Z29-$E29,-1,0,1)/(1+$C$3)^$E29)*L29","v":-365.66900633564768},16804.906997279271,-365.66900633564768,1808.9033866958525,0,1,3.1989627425331284E-3,{"$f":"DY29+DZ29-(FZ29+GC29)-(Input!$Q$13-Input!$J$11)*GK29","v":-5178.9652088937773},-0.23313115178794314,1.0911177981132343,{"$f":"IF(GF29<>0,GM29-(Input!$Q$13-Input!$J$11)*$GJ29*$GK29/GF29,0)","v":-0.28443937527511776},{"$f":"IF(GG29<>0,GN29-(Input!$Q$13-Input!$J$11)*(1-$GJ29)*$GK29/GG29,0)","v":1.0911177981132343},-0.23313115178794308,1.0911177981132343,{"$f":"IF(GF29<>0,GQ29-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ29*$GK29/GF29,0)","v":-0.28443937527511765},{"$f":"IF(GG29<>0,GR29-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ29)*$GK29/GG29,0)","v":1.0911177981132343},0.24620244832462418,0.24620244832462421,{"$f":"(DZ29+DY29)/((GC29+FZ29)+$GK29*(Input!$Q$13-Input!$J$11))","v":0.21398405948799476},{"$f":"(DZ29+DY29)/(FZ29+$GK29*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":0.21398405948799479},{"$f":"Input!DB29*O29*$G29*$L29","v":0},{"$f":"GY29*MAX(Input!$Z29,$E29)","v":0},{"$f":"Input!DB29*$I29*GasCalcs!G29*$L29","v":0},{"$f":"HA29*MAX(Input!$Z29,$E29)","v":0},{"$f":"IF(ISERROR(Loads!AY29*Input!DB29*$T29*$H29),0,Loads!AY29*Input!DB29*$T29*$H29)*$L29","v":0},{"$f":"IF(ISERROR(Loads!AZ29*Input!DB29*$T29*$H29),0,Loads!AZ29*Input!DB29*$T29*$H29)*$L29","v":0},null,{"$f":"IF(Calcs!F29<>0,(Input!U29*H29*$L29*E29+Input!AD29*H29*L29*(F29-E29))/F29*Input!DB29,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB29-1,0)),0,OFFSET(CostE!$AQ$5,$AB29-1,0))","v":4.9978501876640356E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB29-1,0)),0,OFFSET(CostE!$AR$5,$AB29-1,0))","v":1.1958672636910963E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB29-1,0)),0,OFFSET(CostE!$AS$5,$AB29-1,0))","v":6.6156631857388861E-5},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L29)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L29))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L29)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L29))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z29),0,OFFSET(CostE!$F$5,Calcs!Z29-1,0))","v":"Interior Lighting"},1,0,0,0,{"$f":"IF(GasCalcs!E29<>0,GasCalcs!F29/GasCalcs!E29,1)","v":0}]
[{"$f":"Input!B30","v":"Direct Install 18 watt CFL bulb"},{"$f":"Input!D30","v":"3A"},{"$f":"TRIM(Input!E30)","v":"Residential"},{"$f":"TRIM(Input!F30)","v":"25 = Res. Lighting"},{"$f":"IF(ISNUMBER(Input!AG30),Input!AG30,1)","v":1},{"$f":"MAX(E30,Input!Z30)","v":1},{"$f":"IF(ISNUMBER(Input!AH30),Input!AH30,1)+($J$8*Input!$T$11+$J$9*Input!$AU30)","v":1},{"$f":"IF(ISNUMBER(Input!AJ30),Input!AJ30+($J$8*Input!$T$11+$J$9*Input!$AU30),$G30)","v":1},{"$f":"IF(ISNUMBER(Input!AK30),Input!AK30+($J$8*Input!$T$11+$J$9*Input!$AU30),IF(ISNUMBER(Input!AI30),Input!AI30+($J$8*Input!$T$11+$J$9*Input!$AU30),$G30))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL30),Input!AL30<>0),Input!AL30,IF(Input!V30=0,G30,IF(Input!R30=0,I30,IF(Input!R30*0.03412>Input!V30,G30,I30)))-($J$8*Input!$T$11+$J$9*Input!AU30))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV30)","v":0},{"$f":"IF(ISBLANK(Input!AM30),100%,Input!AM30)*IF(ISBLANK(Input!AN30),100%,Input!AN30)","v":1},{"$f":"Input!R30","v":23.3},{"$f":"Input!AC30","v":0},23.3,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB30-1,0)","v":"kWh"},{"$f":"IF(ISNUMBER(IF(Q30=\"kW\",Input!U30,Input!R30)),IF(Q30=\"kW\",Input!U30,Input!R30),0)","v":23.3},{"$f":"IF(ISNUMBER(IF(Q30=\"kW\",Input!AD30,N30)),IF(Q30=\"kW\",Input!AD30,N30),0)","v":0},23.3,5.0561E-3,"Gen:Residential:25 = Res. Lighting:3A","TD:Residential:25 = Res. Lighting:3A","Load:Residential:25 = Res. Lighting:3A",{"$f":"MATCH(V30,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y30),MATCH(\"Gen:\"&C30&\":\"&D30&\":All\",CostE!$E$5:$E$1465,0),Y30)","v":210},{"$f":"MATCH(W30,CostE!$E$5:$E$1465,0)","v":866},{"$f":"IF(ISERROR(Y30),MATCH(\"Load:\"&C30&\":\"&$D30&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X30,CostE!$E$5:$E$1465,0))","v":1348},{"$f":"MATCH(Input!S30,Rates!$A$4:$A$9,0)","v":1},{"$f":"IF(Input!Z30>Input!AG30,Input!AG30,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z30*Periods-(AE30+AF30+AG30)))","v":0},{"$f":"MAX(0,Input!Z30*Periods-AH30-AF30-AE30-AG30)","v":0},{"$f":"IF(OR(Input!E30=\"Residential\",Input!E30=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F30,1,0))=1","v":false},{"$f":"AJ30*AK30*Input!AW30","v":0},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!G$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!G$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!G$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!G$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!G$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":1.8484455508831681},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!H$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!H$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!H$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!H$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!H$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":1.8848511828431187},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!I$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!I$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!I$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!I$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!I$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":1.924663441746328},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!J$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!J$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!J$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!J$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!J$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":1.960056177551095},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!K$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!K$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!K$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!K$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!K$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":1.9824579432114771},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!L$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!L$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!L$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!L$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!L$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.0123456408778968},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!M$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!M$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!M$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!M$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!M$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.0464531398446861},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!N$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!N$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!N$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!N$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!N$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.0740681466051525},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!O$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!O$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!O$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!O$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!O$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.1147074757728559},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!P$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!P$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!P$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!P$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!P$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.1592147183720307},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Q$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Q$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!Q$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Q$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Q$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.2062085334473691},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!R$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!R$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!R$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!R$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!R$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.2510734362085998},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!S$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!S$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!S$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!S$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!S$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.2713835438938936},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!T$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!T$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!T$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!T$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!T$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.2991980118415065},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!U$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!U$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!U$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!U$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!U$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.3311998016543578},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!V$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!V$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!V$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!V$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!V$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.3564971571777176},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!W$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!W$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!W$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!W$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!W$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.3784711694679328},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!X$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!X$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!X$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!X$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!X$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.398773438952341},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Y$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Y$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!Y$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Y$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Y$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.4183119340324208},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Z$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Z$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!Z$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Z$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Z$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.4399115033188203},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AA$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AA$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AA$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AA$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AA$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.4616779876086707},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AB$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AB$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AB$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AB$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AB$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.4821468021107171},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AC$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AC$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AC$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AC$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AC$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.5020495929113138},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AD$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AD$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AD$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AD$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AD$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.5236226772943549},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AE$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AE$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AE$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AE$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AE$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.5727476193780063},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AF$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AF$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AF$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AF$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AF$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.6158157515163416},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AG$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AG$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AG$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AG$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AG$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.6560846040841417},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AH$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AH$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AH$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AH$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AH$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.7039609052844105},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AI$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AI$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AI$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AI$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AI$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.7270581730346963},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AJ$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AJ$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AJ$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.7492534247937557},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AK$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AK$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AK$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AK$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AK$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.7710974591372315},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AL$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AL$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AL$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AL$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AL$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.7942318024743784},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AM$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AM$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AM$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AM$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AM$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.8172641253724264},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AN$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AN$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AN$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AN$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AN$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.8396906677179703},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AO$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AO$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AO$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AO$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AO$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.8619231328460271},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AP$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AP$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AP$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AP$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AP$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.8851346640008102},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AQ$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AQ$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AQ$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.9126465691657297},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AR$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AR$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AR$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AR$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AR$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.9379317437326433},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AS$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AS$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AS$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AS$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AS$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.9621896130227308},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AT$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AT$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AT$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AT$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AT$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":2.9891807077479498},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AU$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AU$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AU$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AU$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AU$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":3.0046702528826219},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AV$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AV$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AV$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AV$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AV$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":3.0244157053986203},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AW$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AW$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AW$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AW$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AW$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":3.0465136711464678},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AX$5,$Z30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AX$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$M30*(1+$AL30)\n+\n(OFFSET(CostE!AX$5,$Z30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AX$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AX$5,$Z30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*Input!$AC30*(1+$AL30)","v":3.0645082068641223},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!G$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!G$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!G$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!G$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!G$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.2299087520891156},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!H$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!H$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!H$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!H$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!H$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.23008407802605882},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!I$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!I$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!I$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!I$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!I$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.2280483951060662},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!J$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!J$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!J$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!J$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!J$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.2301005025078722},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!K$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!K$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!K$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!K$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!K$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.23450692713089796},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!L$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!L$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!L$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!L$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!L$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.23468575958658008},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!M$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!M$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!M$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!M$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!M$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.23260936300818749},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!N$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!N$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!N$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!N$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!N$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.23470251255802962},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!O$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!O$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!O$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!O$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!O$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.2391970656735159},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!P$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!P$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!P$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!P$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!P$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.23937947477831167},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Q$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Q$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!Q$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Q$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Q$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.23726155026835133},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!R$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!R$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!R$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!R$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!R$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.23939656280919033},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!S$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!S$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!S$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!S$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!S$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.24398100698698627},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!T$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!T$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!T$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!T$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!T$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.24416706427387791},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!U$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!U$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!U$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!U$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!U$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.24200678127371833},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!V$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!V$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!V$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!V$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!V$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.2441844940653741},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!W$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!W$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!W$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!W$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!W$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.24886062712672599},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!X$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!X$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!X$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!X$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!X$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.24905040555935548},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Y$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Y$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!Y$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Y$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Y$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.24684691689919266},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!Z$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!Z$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!Z$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!Z$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!Z$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.24906818394668157},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AA$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AA$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AA$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AA$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AA$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.25383783966926055},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AB$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AB$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AB$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AB$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AB$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.25403141367054261},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AC$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AC$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AC$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AC$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AC$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.25178385523717645},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AD$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AD$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AD$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AD$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AD$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.2540495476256151},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AE$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AE$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AE$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AE$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AE$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.25891459646264559},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AF$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AF$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AF$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AF$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AF$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.25911204194395343},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AG$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AG$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AG$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AG$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AG$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.25681953234192006},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AH$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AH$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AH$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AH$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AH$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.25913053857812751},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AI$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AI$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AI$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AI$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AI$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.26409288839189865},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AJ$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AJ$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AJ$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.26429428278283246},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AK$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AK$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AK$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AK$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AK$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.26195592298875836},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AL$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AL$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AL$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AL$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AL$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.26431314934968986},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AM$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AM$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AM$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AM$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AM$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.2693747461597365},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AN$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AN$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AN$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AN$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AN$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.26958016843848909},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AO$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AO$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AO$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AO$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AO$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.26719504144853357},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AP$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AP$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AP$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AP$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AP$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.26959941233668383},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AQ$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AQ$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AQ$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.27476224108293135},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AR$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AR$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AR$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AR$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AR$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.2749717718072589},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AS$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AS$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AS$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AS$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AS$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.27253894227750436},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AT$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AT$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AT$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AT$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AT$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.27499140058341759},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AU$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AU$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AU$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AU$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AU$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.28025748590458999},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AV$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AV$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AV$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AV$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AV$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.28047120724340419},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AW$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AW$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AW$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AW$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AW$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.27798972112305442},{"$f":"(IF($AE30>0,NPV(Disc,OFFSET(CostE!AX$5,$AA30-1,SkipYrs*Periods+1,1,$AE30)),0)+OFFSET(CostE!AX$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AF30*(1/(1+Disc)^($AE30+1)))*$R30\n+\n(OFFSET(CostE!AX$5,$AA30-1,SkipYrs*Periods+1+$AE30)*$AG30*(1/(1+Disc)^($AE30+1))+\nIF($AH30>0,NPV(Disc,OFFSET(CostE!AX$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30,0)+1,1,$AH30)),0)*(1/(1+Disc)^($AE30+$AF30+$AG30))+\nOFFSET(CostE!AX$5,$AA30-1,SkipYrs*Periods+ROUND($AE30+$AF30+$AG30+$AH30,0)+1)*$AI30*(1/(1+Disc)^(ROUND($AE30+$AH30+$AF30+$AG30,0)+1)))*$S30","v":0.28049122859508596},{"$f":"NPV(Disc,IF(ISERROR(DV30),0,Input!BJ30:DA30*(AM30:CD30+CE30:DV30)))*L30","v":1745.786110555109},{"$f":"NPV(Disc,GasCalcs!M30:BD30*Input!BJ30:DA30)*L30","v":-398.98796103120623},{"$f":"NPV(Disc,IF(ISERROR(DV30),0,Input!BJ30:DA30*(AM30:CD30*$G30+CE30:DV30*$H30)))*$L30","v":1745.786110555109},-398.98796103120623,{"$f":"IF(ISERROR(MATCH(Input!$S30,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S30,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X30,Rates!$A$16:$A$18,0)","v":1},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EC$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EC$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EC$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EC$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":4.6990215041919896},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,ED$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,ED$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,ED$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,ED$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":4.7930019342758294},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EE$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EE$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EE$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EE$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":4.8888619729613465},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EF$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EF$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EF$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EF$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":4.986639212420573},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EG$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EG$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EG$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EG$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":5.0863719966689853},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EH$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EH$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EH$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EH$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":5.1880994366023643},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EI$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EI$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EI$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EI$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":5.2918614253344121},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EJ$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EJ$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EJ$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":5.3976986538411005},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EK$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EK$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EK$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EK$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":5.5056526269179225},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EL$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EL$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EL$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EL$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":5.6157656794562811},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EM$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA30-1,EM$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E30))))*$M30+(IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA30-1,EM$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1)+OFFSET(Rates!$B$4,$EA30-1,EM$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AC30","v":5.7280809930454071},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EN$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EN$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EN$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EN$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":-0.70220324225410147},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EO$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EO$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EO$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EO$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":-0.71624730709918349},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EP$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EP$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EP$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EP$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":-0.73057225324116726},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EQ$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EQ$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EQ$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":-0.74518369830599063},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ER$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,ER$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ER$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,ER$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":-0.76008737227211043},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ES$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,ES$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ES$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,ES$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":-0.77528911971755265},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ET$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,ET$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,ET$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,ET$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":-0.79079490211190384},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EU$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EU$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EU$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EU$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":-0.80661080015414177},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EV$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EV$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EV$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EV$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":-0.82274301615722467},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EW$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EW$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EW$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EW$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":-0.83919787648036914},{"$f":"(IF($E30>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EX$16-Rates!$B$3,1,TRUNC($E30))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB30-1,EX$16-Rates!$B$3+TRUNC($E30))*($E30-TRUNC($E30))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E30))))*Input!$V30 + (IF((Input!$Z30-$E30)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB30-1,EX$16-Rates!$B$3+TRUNC($E30),1,TRUNC(Input!$Z30-$E30))))/(1+$C$3)^(TRUNC($E30)-1) +OFFSET(Rates!$B$16,$EB30-1,EX$16-Rates!$B$3+TRUNC(Input!$Z30))*(Input!$Z30-TRUNC(Input!$Z30))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z30))))*Input!$AE30","v":-0.85598183400997652},{"$f":"IF(ISERROR(EC30),0,EC30*Input!AX30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(ED30),0,ED30*Input!AY30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EE30),0,EE30*Input!AZ30*$G30*$L30)","v":4302.198536205985},{"$f":"IF(ISERROR(EF30),0,EF30*Input!BA30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EG30),0,EG30*Input!BB30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EH30),0,EH30*Input!BC30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EI30),0,EI30*Input!BD30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EJ30),0,EJ30*Input!BE30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EK30),0,EK30*Input!BF30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EL30),0,EL30*Input!BG30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EM30),0,EM30*Input!BH30*$G30*$L30)","v":0},{"$f":"IF(ISERROR(EN30),0,EN30*Input!AX30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EO30),0,EO30*Input!AY30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EP30),0,EP30*Input!AZ30*$I30*$L30)","v":-642.90358285222715},{"$f":"IF(ISERROR(EQ30),0,EQ30*Input!BA30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(ER30),0,ER30*Input!BB30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(ES30),0,ES30*Input!BC30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(ET30),0,ET30*Input!BD30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EU30),0,EU30*Input!BE30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EV30),0,EV30*Input!BF30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EW30),0,EW30*Input!BG30*$I30*$L30)","v":0},{"$f":"IF(ISERROR(EX30),0,EX30*Input!BH30*$I30*$L30)","v":0},{"$f":"MAX(0,SUM(Input!N30:P30)-Input!L30)","v":0},{"$f":"MAX(NPV(Disc,FU30*Input!$BJ30:$DA30),FY30-GA30,0)","v":0},0,{"$f":"NPV(Disc,Input!M30*Input!$BJ30:$DA30)","v":0},{"$f":"NPV(Disc,SUM(Input!N30:P30)*Input!$BJ30:$DA30)","v":5726.6507106608333},5726.6507106608333,{"$f":"NPV(Disc,1*Input!BJ30:DA30)*(Input!L30-IF(Calcs!AD30>0,(Input!L30-Input!AA30)*((1+Input!AB30/Periods)/(1+Disc))^(Calcs!AD30*Periods),0))","v":5726.6507106608342},9.0949470177292824E-13,9.0949470177292824E-13,{"$f":"(NPV(Disc,Input!$BJ30:$DA30*Input!R30)*PV($C$3,$E30,-1,0,1)+ NPV(Disc,Input!$BJ30:$DA30*N30)*PV($C$3,Input!$Z30-$E30,-1,0,1)/(1+$C$3)^$E30)*L30","v":16804.906997279271},{"$f":"(NPV(Disc,Input!$BJ30:$DA30*Input!V30)*PV($C$3,$E30,-1,0,1)+NPV(Disc,Input!$BJ30:$DA30*Input!$AE30)*PV($C$3,Input!$Z30-$E30,-1,0,1)/(1+$C$3)^$E30)*L30","v":-365.66900633564768},16804.906997279271,-365.66900633564768,1745.786110555109,0,1,3.0873427321614177E-3,{"$f":"DY30+DZ30-(FZ30+GC30)-(Input!$Q$13-Input!$J$11)*GK30","v":-5211.9970727323944},-0.23688703548018625,1.0911177981132343,{"$f":"IF(GF30<>0,GM30-(Input!$Q$13-Input!$J$11)*$GJ30*$GK30/GF30,0)","v":-0.28640498352537258},{"$f":"IF(GG30<>0,GN30-(Input!$Q$13-Input!$J$11)*(1-$GJ30)*$GK30/GG30,0)","v":1.0911177981132343},-0.23688703548018619,1.0911177981132343,{"$f":"IF(GF30<>0,GQ30-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ30*$GK30/GF30,0)","v":-0.28640498352537253},{"$f":"IF(GG30<>0,GR30-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ30)*$GK30/GG30,0)","v":1.0911177981132343},0.23518077451741198,0.23518077451741204,{"$f":"(DZ30+DY30)/((GC30+FZ30)+$GK30*(Input!$Q$13-Input!$J$11))","v":0.20534230813515009},{"$f":"(DZ30+DY30)/(FZ30+$GK30*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":0.20534230813515011},{"$f":"Input!DB30*O30*$G30*$L30","v":0},{"$f":"GY30*MAX(Input!$Z30,$E30)","v":0},{"$f":"Input!DB30*$I30*GasCalcs!G30*$L30","v":0},{"$f":"HA30*MAX(Input!$Z30,$E30)","v":0},{"$f":"IF(ISERROR(Loads!AY30*Input!DB30*$T30*$H30),0,Loads!AY30*Input!DB30*$T30*$H30)*$L30","v":0},{"$f":"IF(ISERROR(Loads!AZ30*Input!DB30*$T30*$H30),0,Loads!AZ30*Input!DB30*$T30*$H30)*$L30","v":0},null,{"$f":"IF(Calcs!F30<>0,(Input!U30*H30*$L30*E30+Input!AD30*H30*L30*(F30-E30))/F30*Input!DB30,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB30-1,0)),0,OFFSET(CostE!$AQ$5,$AB30-1,0))","v":4.9978501876640356E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB30-1,0)),0,OFFSET(CostE!$AR$5,$AB30-1,0))","v":1.1958672636910963E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB30-1,0)),0,OFFSET(CostE!$AS$5,$AB30-1,0))","v":6.6156631857388861E-5},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L30)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L30))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L30)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L30))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z30),0,OFFSET(CostE!$F$5,Calcs!Z30-1,0))","v":"Interior Lighting"},1,0,0,0,{"$f":"IF(GasCalcs!E30<>0,GasCalcs!F30/GasCalcs!E30,1)","v":0}]
[{"$f":"Input!B31","v":"Direct Install 18 watt CFL bulb"},{"$f":"Input!D31","v":"3B"},{"$f":"TRIM(Input!E31)","v":"Residential"},{"$f":"TRIM(Input!F31)","v":"25 = Res. Lighting"},{"$f":"IF(ISNUMBER(Input!AG31),Input!AG31,1)","v":1},{"$f":"MAX(E31,Input!Z31)","v":1},{"$f":"IF(ISNUMBER(Input!AH31),Input!AH31,1)+($J$8*Input!$T$11+$J$9*Input!$AU31)","v":1},{"$f":"IF(ISNUMBER(Input!AJ31),Input!AJ31+($J$8*Input!$T$11+$J$9*Input!$AU31),$G31)","v":1},{"$f":"IF(ISNUMBER(Input!AK31),Input!AK31+($J$8*Input!$T$11+$J$9*Input!$AU31),IF(ISNUMBER(Input!AI31),Input!AI31+($J$8*Input!$T$11+$J$9*Input!$AU31),$G31))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL31),Input!AL31<>0),Input!AL31,IF(Input!V31=0,G31,IF(Input!R31=0,I31,IF(Input!R31*0.03412>Input!V31,G31,I31)))-($J$8*Input!$T$11+$J$9*Input!AU31))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV31)","v":0},{"$f":"IF(ISBLANK(Input!AM31),100%,Input!AM31)*IF(ISBLANK(Input!AN31),100%,Input!AN31)","v":1},{"$f":"Input!R31","v":22.6},{"$f":"Input!AC31","v":0},22.6,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB31-1,0)","v":"kWh"},{"$f":"IF(ISNUMBER(IF(Q31=\"kW\",Input!U31,Input!R31)),IF(Q31=\"kW\",Input!U31,Input!R31),0)","v":22.6},{"$f":"IF(ISNUMBER(IF(Q31=\"kW\",Input!AD31,N31)),IF(Q31=\"kW\",Input!AD31,N31),0)","v":0},22.6,4.9042000000000001E-3,"Gen:Residential:25 = Res. Lighting:3B","TD:Residential:25 = Res. Lighting:3B","Load:Residential:25 = Res. Lighting:3B",{"$f":"MATCH(V31,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y31),MATCH(\"Gen:\"&C31&\":\"&D31&\":All\",CostE!$E$5:$E$1465,0),Y31)","v":210},{"$f":"MATCH(W31,CostE!$E$5:$E$1465,0)","v":867},{"$f":"IF(ISERROR(Y31),MATCH(\"Load:\"&C31&\":\"&$D31&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X31,CostE!$E$5:$E$1465,0))","v":1348},{"$f":"MATCH(Input!S31,Rates!$A$4:$A$9,0)","v":1},{"$f":"IF(Input!Z31>Input!AG31,Input!AG31,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z31*Periods-(AE31+AF31+AG31)))","v":0},{"$f":"MAX(0,Input!Z31*Periods-AH31-AF31-AE31-AG31)","v":0},{"$f":"IF(OR(Input!E31=\"Residential\",Input!E31=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F31,1,0))=1","v":false},{"$f":"AJ31*AK31*Input!AW31","v":0},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!G$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!G$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!G$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!G$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!G$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":1.7929128519295967},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!H$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!H$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!H$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!H$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!H$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":1.8282247524572739},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!I$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!I$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!I$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!I$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!I$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":1.8668409349127475},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!J$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!J$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!J$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!J$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!J$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":1.9011703696418345},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!K$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!K$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!K$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!K$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!K$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":1.9228991208832353},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!L$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!L$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!L$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!L$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!L$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":1.9518889048858572},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!M$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!M$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!M$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!M$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!M$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":1.9849717150424855},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!N$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!N$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!N$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!N$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!N$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.0117570864067145},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!O$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!O$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!O$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!O$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!O$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.0511754915221689},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!P$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!P$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!P$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!P$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!P$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.0943456066612831},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Q$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Q$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!Q$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Q$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Q$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.1399275903824266},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!R$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!R$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!R$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!R$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!R$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.1834446205285132},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!S$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!S$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!S$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!S$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!S$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.2031445533048069},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!T$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!T$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!T$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!T$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!T$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.2301233934600022},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!U$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!U$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!U$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!U$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!U$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.261163756111094},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!V$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!V$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!V$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!V$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!V$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.28570110524534},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!W$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!W$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!W$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!W$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!W$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.3070149540761924},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!X$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!X$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!X$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!X$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!X$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.3267072841340304},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Y$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Y$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!Y$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Y$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Y$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.3456587857996873},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Z$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Z$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!Z$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Z$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Z$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.3666094409873537},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AA$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AA$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AA$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AA$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AA$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.3877219965646335},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AB$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AB$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AB$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AB$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AB$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.4075758681417256},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AC$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AC$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AC$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AC$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AC$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.4268807210212744},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AD$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AD$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AD$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AD$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AD$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.4478056869893745},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AE$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AE$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AE$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AE$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AE$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.4954547724439031},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AF$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AF$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AF$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AF$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AF$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.5372290122004002},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AG$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AG$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AG$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AG$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AG$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.5762880709142322},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AH$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AH$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AH$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AH$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AH$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.6227260283016172},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AI$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AI$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AI$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AI$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AI$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.6451293867203494},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AJ$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AJ$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AJ$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.6666578283407243},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AK$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AK$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AK$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AK$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AK$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.6878456041416925},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AL$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AL$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AL$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AL$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AL$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.710284924288453},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AM$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AM$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AM$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AM$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AM$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.7326252889878475},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AN$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AN$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AN$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AN$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AN$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.7543780725504776},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AO$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AO$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AO$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AO$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AO$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.77594260954164},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AP$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AP$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AP$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AP$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AP$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.7984567985587256},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AQ$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AQ$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AQ$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.8251421658002358},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AR$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AR$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AR$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AR$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AR$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.8496676999295167},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AS$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AS$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AS$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AS$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AS$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.8731967920306318},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AT$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AT$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AT$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AT$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AT$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.8993769954980118},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AU$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AU$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AU$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AU$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AU$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.9144011894912989},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AV$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AV$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AV$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AV$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AV$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.9335534309875029},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AW$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AW$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AW$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AW$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AW$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.9549875093523679},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AX$5,$Z31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AX$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$M31*(1+$AL31)\n+\n(OFFSET(CostE!AX$5,$Z31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AX$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AX$5,$Z31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*Input!$AC31*(1+$AL31)","v":2.9724414367008225},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!G$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!G$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!G$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!G$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!G$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.2279880843148929},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!H$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!H$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!H$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!H$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!H$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.22816194557128777},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!I$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!I$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!I$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!I$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!I$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.22614326883547647},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!J$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!J$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!J$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!J$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!J$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.22817823284226132},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!K$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!K$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!K$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!K$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!K$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.23254784600119058},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!L$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!L$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!L$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!L$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!L$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.23272518448271345},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!M$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!M$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!M$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!M$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!M$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.23066613421218607},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!N$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!N$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!N$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!N$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!N$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.23274179749910656},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!O$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!O$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!O$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!O$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!O$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.23719880292121445},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!P$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!P$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!P$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!P$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!P$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.23737968817236779},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Q$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Q$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!Q$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Q$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Q$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.23527945689642987},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!R$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!R$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!R$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!R$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!R$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.23739663344908885},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!S$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!S$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!S$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!S$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!S$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.24194277897963884},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!T$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!T$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!T$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!T$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!T$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.24212728193581518},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!U$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!U$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!U$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!U$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!U$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.23998504603435847},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!V$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!V$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!V$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!V$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!V$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.24214456611807056},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!W$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!W$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!W$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!W$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!W$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.24678163455923161},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!X$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!X$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!X$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!X$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!X$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.24696982757453148},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Y$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Y$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!Y$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Y$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Y$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.24478474695504565},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!Z$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!Z$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!Z$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!Z$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!Z$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.24698745744043205},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AA$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AA$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AA$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AA$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AA$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.25171726725041627},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AB$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AB$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AB$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AB$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AB$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.25190922412602212},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AC$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AC$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AC$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AC$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AC$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.24968044189414654},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AD$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AD$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AD$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AD$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AD$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.25192720658924062},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AE$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AE$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AE$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AE$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AE$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.25675161259542456},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AF$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AF$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AF$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AF$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AF$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.25694740860854254},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AG$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AG$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AG$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AG$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AG$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.25467405073202942},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AH$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AH$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AH$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AH$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AH$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.2569657507210254},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AI$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AI$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AI$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AI$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AI$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.26188664484733304},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AJ$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AJ$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AJ$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.2620863567807134},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AK$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AK$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AK$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AK$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AK$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.25976753174667006},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AL$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AL$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AL$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AL$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AL$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.2621050657354459},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AM$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AM$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AM$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AM$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AM$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.26712437774427972},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AN$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AN$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AN$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AN$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AN$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.26732808391632767},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AO$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AO$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AO$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AO$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AO$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.26496288238160343},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AP$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AP$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AP$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AP$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AP$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.26734716705015482},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AQ$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AQ$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AQ$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.27246686529916531},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AR$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AR$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AR$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AR$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AR$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.27267464559465421},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AS$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AS$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AS$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AS$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AS$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.27026214002923554},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AT$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AT$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AT$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AT$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AT$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.27269411039115798},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AU$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AU$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AU$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AU$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AU$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.27791620260514871},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AV$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AV$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AV$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AV$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AV$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.27812813850654733},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AW$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AW$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AW$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AW$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AW$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.27566738282982023},{"$f":"(IF($AE31>0,NPV(Disc,OFFSET(CostE!AX$5,$AA31-1,SkipYrs*Periods+1,1,$AE31)),0)+OFFSET(CostE!AX$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AF31*(1/(1+Disc)^($AE31+1)))*$R31\n+\n(OFFSET(CostE!AX$5,$AA31-1,SkipYrs*Periods+1+$AE31)*$AG31*(1/(1+Disc)^($AE31+1))+\nIF($AH31>0,NPV(Disc,OFFSET(CostE!AX$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31,0)+1,1,$AH31)),0)*(1/(1+Disc)^($AE31+$AF31+$AG31))+\nOFFSET(CostE!AX$5,$AA31-1,SkipYrs*Periods+ROUND($AE31+$AF31+$AG31+$AH31,0)+1)*$AI31*(1/(1+Disc)^(ROUND($AE31+$AH31+$AF31+$AG31,0)+1)))*$S31","v":0.27814799259898115},{"$f":"NPV(Disc,IF(ISERROR(DV31),0,Input!BJ31:DA31*(AM31:CD31+CE31:DV31)))*L31","v":1457.9402596090802},{"$f":"NPV(Disc,GasCalcs!M31:BD31*Input!BJ31:DA31)*L31","v":-372.51396157278816},{"$f":"NPV(Disc,IF(ISERROR(DV31),0,Input!BJ31:DA31*(AM31:CD31*$G31+CE31:DV31*$H31)))*$L31","v":1457.9402596090802},-372.51396157278816,{"$f":"IF(ISERROR(MATCH(Input!$S31,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S31,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X31,Rates!$A$16:$A$18,0)","v":1},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EC$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EC$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EC$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EC$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":4.5578491843235609},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,ED$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,ED$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,ED$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,ED$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":4.6490061680100325},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EE$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EE$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EE$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EE$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":4.7419862913702335},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EF$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EF$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EF$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EF$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":4.8368260171976374},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EG$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EG$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EG$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EG$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":4.933562537541591},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EH$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EH$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EH$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EH$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":5.0322337882924222},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EI$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EI$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EI$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EI$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":5.1328784640582708},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EJ$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EJ$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EJ$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":5.2355360333394367},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EK$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EK$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EK$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EK$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":5.3402467540062251},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EL$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EL$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EL$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EL$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":5.4470516890863498},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EM$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA31-1,EM$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E31))))*$M31+(IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA31-1,EM$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1)+OFFSET(Rates!$B$4,$EA31-1,EM$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AC31","v":5.5559927228680772},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EN$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EN$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EN$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EN$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":-0.76314395755820508},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EO$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EO$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EO$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EO$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":-0.77840683670936917},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EP$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EP$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EP$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EP$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":-0.79397497344355661},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EQ$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EQ$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EQ$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":-0.80985447291242774},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ER$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,ER$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ER$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,ER$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":-0.82605156237067634},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ES$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,ES$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ES$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,ES$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":-0.84257259361808989},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ET$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,ET$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,ET$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,ET$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":-0.85942404549045182},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EU$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EU$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EU$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EU$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":-0.87661252640026066},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EV$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EV$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EV$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EV$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":-0.89414477692826599},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EW$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EW$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EW$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EW$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":-0.91202767246683125},{"$f":"(IF($E31>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EX$16-Rates!$B$3,1,TRUNC($E31))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB31-1,EX$16-Rates!$B$3+TRUNC($E31))*($E31-TRUNC($E31))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E31))))*Input!$V31 + (IF((Input!$Z31-$E31)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB31-1,EX$16-Rates!$B$3+TRUNC($E31),1,TRUNC(Input!$Z31-$E31))))/(1+$C$3)^(TRUNC($E31)-1) +OFFSET(Rates!$B$16,$EB31-1,EX$16-Rates!$B$3+TRUNC(Input!$Z31))*(Input!$Z31-TRUNC(Input!$Z31))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z31))))*Input!$AE31","v":-0.93026822591616787},{"$f":"IF(ISERROR(EC31),0,EC31*Input!AX31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(ED31),0,ED31*Input!AY31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EE31),0,EE31*Input!AZ31*$G31*$L31)","v":3584.9416362758966},{"$f":"IF(ISERROR(EF31),0,EF31*Input!BA31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EG31),0,EG31*Input!BB31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EH31),0,EH31*Input!BC31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EI31),0,EI31*Input!BD31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EJ31),0,EJ31*Input!BE31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EK31),0,EK31*Input!BF31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EL31),0,EL31*Input!BG31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EM31),0,EM31*Input!BH31*$G31*$L31)","v":0},{"$f":"IF(ISERROR(EN31),0,EN31*Input!AX31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EO31),0,EO31*Input!AY31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EP31),0,EP31*Input!AZ31*$I31*$L31)","v":-600.24507992332883},{"$f":"IF(ISERROR(EQ31),0,EQ31*Input!BA31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(ER31),0,ER31*Input!BB31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(ES31),0,ES31*Input!BC31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(ET31),0,ET31*Input!BD31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EU31),0,EU31*Input!BE31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EV31),0,EV31*Input!BF31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EW31),0,EW31*Input!BG31*$I31*$L31)","v":0},{"$f":"IF(ISERROR(EX31),0,EX31*Input!BH31*$I31*$L31)","v":0},{"$f":"MAX(0,SUM(Input!N31:P31)-Input!L31)","v":0},{"$f":"MAX(NPV(Disc,FU31*Input!$BJ31:$DA31),FY31-GA31,0)","v":0},0,{"$f":"NPV(Disc,Input!M31*Input!$BJ31:$DA31)","v":0},{"$f":"NPV(Disc,SUM(Input!N31:P31)*Input!$BJ31:$DA31)","v":4919.7135650677164},4919.7135650677164,{"$f":"NPV(Disc,1*Input!BJ31:DA31)*(Input!L31-IF(Calcs!AD31>0,(Input!L31-Input!AA31)*((1+Input!AB31/Periods)/(1+Disc))^(Calcs!AD31*Periods),0))","v":4919.7135650677164},0,0,{"$f":"(NPV(Disc,Input!$BJ31:$DA31*Input!R31)*PV($C$3,$E31,-1,0,1)+ NPV(Disc,Input!$BJ31:$DA31*N31)*PV($C$3,Input!$Z31-$E31,-1,0,1)/(1+$C$3)^$E31)*L31","v":14003.214933316172},{"$f":"(NPV(Disc,Input!$BJ31:$DA31*Input!V31)*PV($C$3,$E31,-1,0,1)+NPV(Disc,Input!$BJ31:$DA31*Input!$AE31)*PV($C$3,Input!$Z31-$E31,-1,0,1)/(1+$C$3)^$E31)*L31","v":-341.40581540961108},14003.214933316172,-341.40581540961108,1457.9402596090802,0,1,2.57830053591066E-3,{"$f":"DY31+DZ31-(FZ31+GC31)-(Input!$Q$13-Input!$J$11)*GK31","v":-4529.2274879053284},-0.24721275235320808,1.0911177981132343,{"$f":"IF(GF31<>0,GM31-(Input!$Q$13-Input!$J$11)*$GJ31*$GK31/GF31,0)","v":-0.29683994326495478},{"$f":"IF(GG31<>0,GN31-(Input!$Q$13-Input!$J$11)*(1-$GJ31)*$GK31/GG31,0)","v":1.0911177981132343},-0.24721275235320808,1.0911177981132343,{"$f":"IF(GF31<>0,GQ31-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ31*$GK31/GF31,0)","v":-0.29683994326495478},{"$f":"IF(GG31<>0,GR31-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ31)*$GK31/GG31,0)","v":1.0911177981132343},0.22062794585102063,0.22062794585102063,{"$f":"(DZ31+DY31)/((GC31+FZ31)+$GK31*(Input!$Q$13-Input!$J$11))","v":0.19332025435905975},{"$f":"(DZ31+DY31)/(FZ31+$GK31*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":0.19332025435905975},{"$f":"Input!DB31*O31*$G31*$L31","v":0},{"$f":"GY31*MAX(Input!$Z31,$E31)","v":0},{"$f":"Input!DB31*$I31*GasCalcs!G31*$L31","v":0},{"$f":"HA31*MAX(Input!$Z31,$E31)","v":0},{"$f":"IF(ISERROR(Loads!AY31*Input!DB31*$T31*$H31),0,Loads!AY31*Input!DB31*$T31*$H31)*$L31","v":0},{"$f":"IF(ISERROR(Loads!AZ31*Input!DB31*$T31*$H31),0,Loads!AZ31*Input!DB31*$T31*$H31)*$L31","v":0},null,{"$f":"IF(Calcs!F31<>0,(Input!U31*H31*$L31*E31+Input!AD31*H31*L31*(F31-E31))/F31*Input!DB31,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB31-1,0)),0,OFFSET(CostE!$AQ$5,$AB31-1,0))","v":4.9978501876640356E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB31-1,0)),0,OFFSET(CostE!$AR$5,$AB31-1,0))","v":1.1958672636910963E-4},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB31-1,0)),0,OFFSET(CostE!$AS$5,$AB31-1,0))","v":6.6156631857388861E-5},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L31)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L31))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L31)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L31))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z31),0,OFFSET(CostE!$F$5,Calcs!Z31-1,0))","v":"Interior Lighting"},1,0,0,0,{"$f":"IF(GasCalcs!E31<>0,GasCalcs!F31/GasCalcs!E31,1)","v":0}]
[{"$f":"Input!B39","v":0},{"$f":"Input!D39","v":0},{"$f":"TRIM(Input!E39)","v":""},{"$f":"TRIM(Input!F39)","v":""},{"$f":"IF(ISNUMBER(Input!AG39),Input!AG39,1)","v":1},{"$f":"MAX(E39,Input!Z39)","v":1},{"$f":"IF(ISNUMBER(Input!AH39),Input!AH39,1)+($J$8*Input!$T$11+$J$9*Input!$AU39)","v":1},{"$f":"IF(ISNUMBER(Input!AJ39),Input!AJ39+($J$8*Input!$T$11+$J$9*Input!$AU39),$G39)","v":1},{"$f":"IF(ISNUMBER(Input!AK39),Input!AK39+($J$8*Input!$T$11+$J$9*Input!$AU39),IF(ISNUMBER(Input!AI39),Input!AI39+($J$8*Input!$T$11+$J$9*Input!$AU39),$G39))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL39),Input!AL39<>0),Input!AL39,IF(Input!V39=0,G39,IF(Input!R39=0,I39,IF(Input!R39*0.03412>Input!V39,G39,I39)))-($J$8*Input!$T$11+$J$9*Input!AU39))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV39)","v":0},{"$f":"IF(ISBLANK(Input!AM39),100%,Input!AM39)*IF(ISBLANK(Input!AN39),100%,Input!AN39)","v":1},{"$f":"Input!R39","v":0},{"$f":"Input!AC39","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB39-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q39=\"kW\",Input!U39,Input!R39)),IF(Q39=\"kW\",Input!U39,Input!R39),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q39=\"kW\",Input!AD39,N39)),IF(Q39=\"kW\",Input!AD39,N39),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V39,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y39),MATCH(\"Gen:\"&C39&\":\"&D39&\":All\",CostE!$E$5:$E$1465,0),Y39)","v":{"$error":"#N/A"}},{"$f":"MATCH(W39,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y39),MATCH(\"Load:\"&C39&\":\"&$D39&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X39,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S39,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z39>Input!AG39,Input!AG39,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z39*Periods-(AE39+AF39+AG39)))","v":0},{"$f":"MAX(0,Input!Z39*Periods-AH39-AF39-AE39-AG39)","v":0},{"$f":"IF(OR(Input!E39=\"Residential\",Input!E39=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F39,1,0))=1","v":false},{"$f":"AJ39*AK39*Input!AW39","v":0},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!G$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!G$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!G$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!G$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!G$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!H$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!H$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!H$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!H$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!H$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!I$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!I$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!I$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!I$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!I$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!J$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!J$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!J$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!J$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!J$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!K$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!K$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!K$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!K$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!K$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!L$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!L$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!L$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!L$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!L$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!M$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!M$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!M$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!M$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!M$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!N$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!N$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!N$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!N$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!N$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!O$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!O$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!O$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!O$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!O$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!P$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!P$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!P$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!P$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!P$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!Q$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!Q$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!Q$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!Q$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!Q$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!R$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!R$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!R$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!R$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!R$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!S$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!S$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!S$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!S$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!S$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!T$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!T$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!T$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!T$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!T$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!U$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!U$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!U$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!U$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!U$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!V$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!V$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!V$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!V$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!V$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!W$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!W$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!W$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!W$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!W$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!X$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!X$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!X$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!X$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!X$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!Y$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!Y$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!Y$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!Y$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!Y$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!Z$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!Z$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!Z$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!Z$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!Z$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AA$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AA$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AA$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AA$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AA$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AB$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AB$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AB$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AB$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AB$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AC$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AC$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AC$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AC$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AC$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AD$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AD$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AD$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AD$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AD$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AE$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AE$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AE$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AE$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AE$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AF$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AF$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AF$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AF$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AF$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AG$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AG$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AG$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AG$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AG$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AH$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AH$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AH$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AH$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AH$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AI$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AI$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AI$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AI$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AI$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AJ$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AJ$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AJ$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AK$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AK$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AK$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AK$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AK$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AL$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AL$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AL$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AL$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AL$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AM$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AM$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AM$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AM$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AM$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AN$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AN$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AN$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AN$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AN$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AO$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AO$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AO$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AO$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AO$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AP$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AP$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AP$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AP$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AP$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AQ$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AQ$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AQ$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AR$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AR$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AR$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AR$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AR$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AS$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AS$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AS$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AS$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AS$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AT$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AT$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AT$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AT$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AT$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AU$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AU$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AU$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AU$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AU$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AV$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AV$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AV$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AV$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AV$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AW$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AW$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AW$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AW$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AW$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AX$5,$Z39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AX$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$M39*(1+$AL39)\n+\n(OFFSET(CostE!AX$5,$Z39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AX$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AX$5,$Z39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*Input!$AC39*(1+$AL39)","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!G$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!G$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!G$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!G$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!G$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!H$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!H$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!H$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!H$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!H$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!I$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!I$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!I$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!I$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!I$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!J$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!J$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!J$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!J$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!J$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!K$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!K$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!K$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!K$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!K$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!L$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!L$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!L$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!L$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!L$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!M$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!M$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!M$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!M$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!M$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!N$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!N$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!N$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!N$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!N$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!O$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!O$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!O$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!O$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!O$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!P$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!P$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!P$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!P$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!P$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!Q$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!Q$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!Q$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!Q$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!Q$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!R$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!R$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!R$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!R$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!R$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!S$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!S$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!S$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!S$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!S$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!T$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!T$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!T$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!T$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!T$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!U$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!U$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!U$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!U$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!U$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!V$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!V$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!V$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!V$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!V$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!W$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!W$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!W$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!W$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!W$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!X$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!X$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!X$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!X$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!X$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!Y$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!Y$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!Y$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!Y$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!Y$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!Z$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!Z$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!Z$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!Z$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!Z$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AA$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AA$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AA$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AA$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AA$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AB$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AB$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AB$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AB$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AB$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AC$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AC$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AC$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AC$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AC$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AD$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AD$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AD$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AD$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AD$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AE$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AE$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AE$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AE$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AE$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AF$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AF$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AF$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AF$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AF$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AG$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AG$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AG$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AG$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AG$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AH$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AH$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AH$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AH$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AH$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AI$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AI$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AI$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AI$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AI$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AJ$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AJ$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AJ$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AK$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AK$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AK$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AK$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AK$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AL$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AL$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AL$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AL$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AL$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AM$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AM$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AM$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AM$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AM$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AN$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AN$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AN$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AN$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AN$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AO$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AO$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AO$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AO$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AO$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AP$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AP$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AP$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AP$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AP$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AQ$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AQ$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AQ$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AR$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AR$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AR$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AR$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AR$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AS$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AS$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AS$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AS$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AS$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AT$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AT$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AT$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AT$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AT$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AU$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AU$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AU$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AU$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AU$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AV$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AV$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AV$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AV$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AV$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AW$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AW$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AW$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AW$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AW$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"(IF($AE39>0,NPV(Disc,OFFSET(CostE!AX$5,$AA39-1,SkipYrs*Periods+1,1,$AE39)),0)+OFFSET(CostE!AX$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AF39*(1/(1+Disc)^($AE39+1)))*$R39\n+\n(OFFSET(CostE!AX$5,$AA39-1,SkipYrs*Periods+1+$AE39)*$AG39*(1/(1+Disc)^($AE39+1))+\nIF($AH39>0,NPV(Disc,OFFSET(CostE!AX$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39,0)+1,1,$AH39)),0)*(1/(1+Disc)^($AE39+$AF39+$AG39))+\nOFFSET(CostE!AX$5,$AA39-1,SkipYrs*Periods+ROUND($AE39+$AF39+$AG39+$AH39,0)+1)*$AI39*(1/(1+Disc)^(ROUND($AE39+$AH39+$AF39+$AG39,0)+1)))*$S39","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV39),0,Input!BJ39:DA39*(AM39:CD39+CE39:DV39)))*L39","v":0},{"$f":"NPV(Disc,GasCalcs!M39:BD39*Input!BJ39:DA39)*L39","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV39),0,Input!BJ39:DA39*(AM39:CD39*$G39+CE39:DV39*$H39)))*$L39","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S39,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S39,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X39,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EC$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EC$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EC$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EC$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,ED$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,ED$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,ED$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,ED$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EE$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EE$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EE$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EE$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EF$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EF$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EF$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EF$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EG$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EG$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EG$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EG$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EH$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EH$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EH$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EH$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EI$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EI$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EI$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EI$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EJ$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EJ$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EJ$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EK$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EK$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EK$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EK$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EL$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EL$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EL$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EL$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EM$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA39-1,EM$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E39))))*$M39+(IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA39-1,EM$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1)+OFFSET(Rates!$B$4,$EA39-1,EM$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AC39","v":0},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EN$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EN$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EN$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EN$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EO$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EO$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EO$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EO$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EP$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EP$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EP$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EP$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EQ$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EQ$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EQ$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,ER$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,ER$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,ER$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,ER$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,ES$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,ES$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,ES$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,ES$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,ET$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,ET$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,ET$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,ET$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EU$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EU$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EU$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EU$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EV$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EV$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EV$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EV$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EW$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EW$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EW$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EW$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"(IF($E39>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EX$16-Rates!$B$3,1,TRUNC($E39))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB39-1,EX$16-Rates!$B$3+TRUNC($E39))*($E39-TRUNC($E39))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E39))))*Input!$V39 + (IF((Input!$Z39-$E39)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB39-1,EX$16-Rates!$B$3+TRUNC($E39),1,TRUNC(Input!$Z39-$E39))))/(1+$C$3)^(TRUNC($E39)-1) +OFFSET(Rates!$B$16,$EB39-1,EX$16-Rates!$B$3+TRUNC(Input!$Z39))*(Input!$Z39-TRUNC(Input!$Z39))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z39))))*Input!$AE39","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC39),0,EC39*Input!AX39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(ED39),0,ED39*Input!AY39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EE39),0,EE39*Input!AZ39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EF39),0,EF39*Input!BA39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EG39),0,EG39*Input!BB39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EH39),0,EH39*Input!BC39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EI39),0,EI39*Input!BD39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EJ39),0,EJ39*Input!BE39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EK39),0,EK39*Input!BF39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EL39),0,EL39*Input!BG39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EM39),0,EM39*Input!BH39*$G39*$L39)","v":0},{"$f":"IF(ISERROR(EN39),0,EN39*Input!AX39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(EO39),0,EO39*Input!AY39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(EP39),0,EP39*Input!AZ39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(EQ39),0,EQ39*Input!BA39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(ER39),0,ER39*Input!BB39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(ES39),0,ES39*Input!BC39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(ET39),0,ET39*Input!BD39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(EU39),0,EU39*Input!BE39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(EV39),0,EV39*Input!BF39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(EW39),0,EW39*Input!BG39*$I39*$L39)","v":0},{"$f":"IF(ISERROR(EX39),0,EX39*Input!BH39*$I39*$L39)","v":0},{"$f":"MAX(0,SUM(Input!N39:P39)-Input!L39)","v":0},{"$f":"MAX(NPV(Disc,FU39*Input!$BJ39:$DA39),FY39-GA39,0)","v":0},0,{"$f":"NPV(Disc,Input!M39*Input!$BJ39:$DA39)","v":0},{"$f":"NPV(Disc,SUM(Input!N39:P39)*Input!$BJ39:$DA39)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ39:DA39)*(Input!L39-IF(Calcs!AD39>0,(Input!L39-Input!AA39)*((1+Input!AB39/Periods)/(1+Disc))^(Calcs!AD39*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ39:$DA39*Input!R39)*PV($C$3,$E39,-1,0,1)+ NPV(Disc,Input!$BJ39:$DA39*N39)*PV($C$3,Input!$Z39-$E39,-1,0,1)/(1+$C$3)^$E39)*L39","v":0},{"$f":"(NPV(Disc,Input!$BJ39:$DA39*Input!V39)*PV($C$3,$E39,-1,0,1)+NPV(Disc,Input!$BJ39:$DA39*Input!$AE39)*PV($C$3,Input!$Z39-$E39,-1,0,1)/(1+$C$3)^$E39)*L39","v":0},0,0,0,0,0,0,{"$f":"DY39+DZ39-(FZ39+GC39)-(Input!$Q$13-Input!$J$11)*GK39","v":0},0,0,{"$f":"IF(GF39<>0,GM39-(Input!$Q$13-Input!$J$11)*$GJ39*$GK39/GF39,0)","v":0},{"$f":"IF(GG39<>0,GN39-(Input!$Q$13-Input!$J$11)*(1-$GJ39)*$GK39/GG39,0)","v":0},0,0,{"$f":"IF(GF39<>0,GQ39-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ39*$GK39/GF39,0)","v":0},{"$f":"IF(GG39<>0,GR39-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ39)*$GK39/GG39,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ39+DY39)/((GC39+FZ39)+$GK39*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ39+DY39)/(FZ39+$GK39*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB39*O39*$G39*$L39","v":0},{"$f":"GY39*MAX(Input!$Z39,$E39)","v":0},{"$f":"Input!DB39*$I39*GasCalcs!G39*$L39","v":0},{"$f":"HA39*MAX(Input!$Z39,$E39)","v":0},{"$f":"IF(ISERROR(Loads!AY39*Input!DB39*$T39*$H39),0,Loads!AY39*Input!DB39*$T39*$H39)*$L39","v":0},{"$f":"IF(ISERROR(Loads!AZ39*Input!DB39*$T39*$H39),0,Loads!AZ39*Input!DB39*$T39*$H39)*$L39","v":0},null,{"$f":"IF(Calcs!F39<>0,(Input!U39*H39*$L39*E39+Input!AD39*H39*L39*(F39-E39))/F39*Input!DB39,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB39-1,0)),0,OFFSET(CostE!$AQ$5,$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB39-1,0)),0,OFFSET(CostE!$AR$5,$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB39-1,0)),0,OFFSET(CostE!$AS$5,$AB39-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L39)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L39))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L39)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L39))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z39),0,OFFSET(CostE!$F$5,Calcs!Z39-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E39<>0,GasCalcs!F39/GasCalcs!E39,1)","v":1}]
[{"$f":"Input!B73","v":0},{"$f":"Input!D73","v":0},{"$f":"TRIM(Input!E73)","v":""},{"$f":"TRIM(Input!F73)","v":""},{"$f":"IF(ISNUMBER(Input!AG73),Input!AG73,1)","v":1},{"$f":"MAX(E73,Input!Z73)","v":1},{"$f":"IF(ISNUMBER(Input!AH73),Input!AH73,1)+($J$8*Input!$T$11+$J$9*Input!$AU73)","v":1},{"$f":"IF(ISNUMBER(Input!AJ73),Input!AJ73+($J$8*Input!$T$11+$J$9*Input!$AU73),$G73)","v":1},{"$f":"IF(ISNUMBER(Input!AK73),Input!AK73+($J$8*Input!$T$11+$J$9*Input!$AU73),IF(ISNUMBER(Input!AI73),Input!AI73+($J$8*Input!$T$11+$J$9*Input!$AU73),$G73))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL73),Input!AL73<>0),Input!AL73,IF(Input!V73=0,G73,IF(Input!R73=0,I73,IF(Input!R73*0.03412>Input!V73,G73,I73)))-($J$8*Input!$T$11+$J$9*Input!AU73))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV73)","v":0},{"$f":"IF(ISBLANK(Input!AM73),100%,Input!AM73)*IF(ISBLANK(Input!AN73),100%,Input!AN73)","v":1},{"$f":"Input!R73","v":0},{"$f":"Input!AC73","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB73-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q73=\"kW\",Input!U73,Input!R73)),IF(Q73=\"kW\",Input!U73,Input!R73),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q73=\"kW\",Input!AD73,N73)),IF(Q73=\"kW\",Input!AD73,N73),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V73,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y73),MATCH(\"Gen:\"&C73&\":\"&D73&\":All\",CostE!$E$5:$E$1465,0),Y73)","v":{"$error":"#N/A"}},{"$f":"MATCH(W73,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y73),MATCH(\"Load:\"&C73&\":\"&$D73&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X73,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S73,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z73>Input!AG73,Input!AG73,0)","v":0},4,0,0,{"$f":"MAX(0,TRUNC(Input!Z73*Periods-(AE73+AF73+AG73)))","v":0},{"$f":"MAX(0,Input!Z73*Periods-AH73-AF73-AE73-AG73)","v":0},{"$f":"IF(OR(Input!E73=\"Residential\",Input!E73=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F73,1,0))=1","v":false},{"$f":"AJ73*AK73*Input!AW73","v":0},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!G$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!G$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!G$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!G$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!G$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!H$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!H$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!H$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!H$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!H$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!I$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!I$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!I$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!I$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!I$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!J$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!J$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!J$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!J$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!J$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!K$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!K$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!K$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!K$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!K$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!L$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!L$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!L$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!L$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!L$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!M$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!M$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!M$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!M$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!M$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!N$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!N$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!N$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!N$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!N$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!O$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!O$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!O$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!O$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!O$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!P$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!P$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!P$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!P$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!P$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!Q$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!Q$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!Q$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!Q$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!Q$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!R$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!R$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!R$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!R$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!R$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!S$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!S$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!S$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!S$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!S$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!T$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!T$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!T$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!T$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!T$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!U$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!U$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!U$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!U$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!U$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!V$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!V$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!V$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!V$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!V$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!W$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!W$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!W$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!W$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!W$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!X$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!X$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!X$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!X$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!X$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!Y$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!Y$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!Y$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!Y$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!Y$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!Z$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!Z$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!Z$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!Z$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!Z$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AA$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AA$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AA$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AA$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AA$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AB$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AB$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AB$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AB$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AB$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AC$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AC$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AC$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AC$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AC$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AD$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AD$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AD$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AD$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AD$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AE$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AE$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AE$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AE$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AE$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AF$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AF$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AF$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AF$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AF$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AG$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AG$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AG$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AG$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AG$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AH$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AH$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AH$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AH$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AH$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AI$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AI$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AI$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AI$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AI$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AJ$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AJ$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AJ$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AK$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AK$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AK$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AK$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AK$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AL$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AL$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AL$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AL$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AL$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AM$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AM$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AM$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AM$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AM$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AN$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AN$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AN$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AN$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AN$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AO$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AO$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AO$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AO$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AO$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AP$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AP$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AP$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AP$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AP$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AQ$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AQ$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AQ$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AR$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AR$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AR$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AR$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AR$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AS$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AS$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AS$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AS$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AS$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AT$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AT$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AT$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AT$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AT$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AU$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AU$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AU$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AU$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AU$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AV$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AV$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AV$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AV$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AV$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AW$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AW$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AW$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AW$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AW$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AX$5,$Z73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AX$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$M73*(1+$AL73)\n+\n(OFFSET(CostE!AX$5,$Z73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AX$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AX$5,$Z73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*Input!$AC73*(1+$AL73)","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!G$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!G$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!G$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!G$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!G$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!H$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!H$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!H$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!H$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!H$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!I$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!I$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!I$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!I$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!I$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!J$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!J$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!J$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!J$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!J$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!K$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!K$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!K$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!K$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!K$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!L$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!L$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!L$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!L$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!L$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!M$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!M$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!M$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!M$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!M$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!N$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!N$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!N$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!N$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!N$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!O$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!O$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!O$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!O$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!O$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!P$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!P$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!P$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!P$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!P$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!Q$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!Q$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!Q$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!Q$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!Q$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!R$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!R$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!R$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!R$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!R$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!S$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!S$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!S$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!S$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!S$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!T$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!T$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!T$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!T$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!T$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!U$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!U$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!U$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!U$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!U$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!V$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!V$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!V$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!V$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!V$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!W$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!W$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!W$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!W$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!W$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!X$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!X$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!X$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!X$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!X$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!Y$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!Y$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!Y$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!Y$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!Y$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!Z$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!Z$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!Z$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!Z$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!Z$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AA$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AA$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AA$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AA$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AA$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AB$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AB$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AB$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AB$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AB$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AC$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AC$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AC$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AC$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AC$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AD$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AD$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AD$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AD$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AD$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AE$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AE$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AE$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AE$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AE$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AF$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AF$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AF$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AF$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AF$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AG$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AG$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AG$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AG$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AG$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AH$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AH$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AH$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AH$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AH$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AI$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AI$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AI$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AI$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AI$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AJ$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AJ$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AJ$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AK$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AK$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AK$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AK$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AK$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AL$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AL$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AL$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AL$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AL$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AM$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AM$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AM$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AM$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AM$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AN$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AN$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AN$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AN$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AN$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AO$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AO$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AO$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AO$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AO$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AP$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AP$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AP$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AP$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AP$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AQ$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AQ$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AQ$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AR$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AR$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AR$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AR$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AR$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AS$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AS$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AS$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AS$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AS$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AT$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AT$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AT$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AT$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AT$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AU$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AU$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AU$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AU$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AU$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AV$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AV$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AV$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AV$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AV$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AW$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AW$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AW$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AW$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AW$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"(IF($AE73>0,NPV(Disc,OFFSET(CostE!AX$5,$AA73-1,SkipYrs*Periods+1,1,$AE73)),0)+OFFSET(CostE!AX$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AF73*(1/(1+Disc)^($AE73+1)))*$R73\n+\n(OFFSET(CostE!AX$5,$AA73-1,SkipYrs*Periods+1+$AE73)*$AG73*(1/(1+Disc)^($AE73+1))+\nIF($AH73>0,NPV(Disc,OFFSET(CostE!AX$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73,0)+1,1,$AH73)),0)*(1/(1+Disc)^($AE73+$AF73+$AG73))+\nOFFSET(CostE!AX$5,$AA73-1,SkipYrs*Periods+ROUND($AE73+$AF73+$AG73+$AH73,0)+1)*$AI73*(1/(1+Disc)^(ROUND($AE73+$AH73+$AF73+$AG73,0)+1)))*$S73","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV73),0,Input!BJ73:DA73*(AM73:CD73+CE73:DV73)))*L73","v":0},{"$f":"NPV(Disc,GasCalcs!M73:BD73*Input!BJ73:DA73)*L73","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV73),0,Input!BJ73:DA73*(AM73:CD73*$G73+CE73:DV73*$H73)))*$L73","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S73,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S73,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X73,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EC$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EC$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EC$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EC$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,ED$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,ED$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,ED$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,ED$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EE$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EE$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EE$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EE$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EF$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EF$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EF$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EF$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EG$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EG$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EG$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EG$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EH$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EH$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EH$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EH$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EI$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EI$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EI$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EI$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EJ$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EJ$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EJ$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EK$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EK$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EK$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EK$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EL$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EL$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EL$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EL$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EM$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA73-1,EM$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E73))))*$M73+(IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA73-1,EM$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1)+OFFSET(Rates!$B$4,$EA73-1,EM$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AC73","v":0},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EN$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EN$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EN$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EN$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EO$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EO$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EO$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EO$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EP$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EP$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EP$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EP$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EQ$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EQ$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EQ$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,ER$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,ER$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,ER$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,ER$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,ES$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,ES$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,ES$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,ES$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,ET$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,ET$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,ET$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,ET$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EU$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EU$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EU$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EU$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EV$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EV$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EV$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EV$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EW$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EW$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EW$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EW$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"(IF($E73>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EX$16-Rates!$B$3,1,TRUNC($E73))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB73-1,EX$16-Rates!$B$3+TRUNC($E73))*($E73-TRUNC($E73))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E73))))*Input!$V73 + (IF((Input!$Z73-$E73)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB73-1,EX$16-Rates!$B$3+TRUNC($E73),1,TRUNC(Input!$Z73-$E73))))/(1+$C$3)^(TRUNC($E73)-1) +OFFSET(Rates!$B$16,$EB73-1,EX$16-Rates!$B$3+TRUNC(Input!$Z73))*(Input!$Z73-TRUNC(Input!$Z73))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z73))))*Input!$AE73","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC73),0,EC73*Input!AX73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(ED73),0,ED73*Input!AY73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EE73),0,EE73*Input!AZ73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EF73),0,EF73*Input!BA73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EG73),0,EG73*Input!BB73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EH73),0,EH73*Input!BC73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EI73),0,EI73*Input!BD73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EJ73),0,EJ73*Input!BE73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EK73),0,EK73*Input!BF73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EL73),0,EL73*Input!BG73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EM73),0,EM73*Input!BH73*$G73*$L73)","v":0},{"$f":"IF(ISERROR(EN73),0,EN73*Input!AX73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(EO73),0,EO73*Input!AY73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(EP73),0,EP73*Input!AZ73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(EQ73),0,EQ73*Input!BA73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(ER73),0,ER73*Input!BB73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(ES73),0,ES73*Input!BC73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(ET73),0,ET73*Input!BD73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(EU73),0,EU73*Input!BE73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(EV73),0,EV73*Input!BF73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(EW73),0,EW73*Input!BG73*$I73*$L73)","v":0},{"$f":"IF(ISERROR(EX73),0,EX73*Input!BH73*$I73*$L73)","v":0},{"$f":"MAX(0,SUM(Input!N73:P73)-Input!L73)","v":0},{"$f":"MAX(NPV(Disc,FU73*Input!$BJ73:$DA73),FY73-GA73,0)","v":0},0,{"$f":"NPV(Disc,Input!M73*Input!$BJ73:$DA73)","v":0},{"$f":"NPV(Disc,SUM(Input!N73:P73)*Input!$BJ73:$DA73)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ73:DA73)*(Input!L73-IF(Calcs!AD73>0,(Input!L73-Input!AA73)*((1+Input!AB73/Periods)/(1+Disc))^(Calcs!AD73*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ73:$DA73*Input!R73)*PV($C$3,$E73,-1,0,1)+ NPV(Disc,Input!$BJ73:$DA73*N73)*PV($C$3,Input!$Z73-$E73,-1,0,1)/(1+$C$3)^$E73)*L73","v":0},{"$f":"(NPV(Disc,Input!$BJ73:$DA73*Input!V73)*PV($C$3,$E73,-1,0,1)+NPV(Disc,Input!$BJ73:$DA73*Input!$AE73)*PV($C$3,Input!$Z73-$E73,-1,0,1)/(1+$C$3)^$E73)*L73","v":0},0,0,0,0,0,0,{"$f":"DY73+DZ73-(FZ73+GC73)-(Input!$Q$13-Input!$J$11)*GK73","v":0},0,0,{"$f":"IF(GF73<>0,GM73-(Input!$Q$13-Input!$J$11)*$GJ73*$GK73/GF73,0)","v":0},{"$f":"IF(GG73<>0,GN73-(Input!$Q$13-Input!$J$11)*(1-$GJ73)*$GK73/GG73,0)","v":0},0,0,{"$f":"IF(GF73<>0,GQ73-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ73*$GK73/GF73,0)","v":0},{"$f":"IF(GG73<>0,GR73-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ73)*$GK73/GG73,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ73+DY73)/((GC73+FZ73)+$GK73*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ73+DY73)/(FZ73+$GK73*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB73*O73*$G73*$L73","v":0},{"$f":"GY73*MAX(Input!$Z73,$E73)","v":0},{"$f":"Input!DB73*$I73*GasCalcs!G73*$L73","v":0},{"$f":"HA73*MAX(Input!$Z73,$E73)","v":0},{"$f":"IF(ISERROR(Loads!AY73*Input!DB73*$T73*$H73),0,Loads!AY73*Input!DB73*$T73*$H73)*$L73","v":0},{"$f":"IF(ISERROR(Loads!AZ73*Input!DB73*$T73*$H73),0,Loads!AZ73*Input!DB73*$T73*$H73)*$L73","v":0},null,{"$f":"IF(Calcs!F73<>0,(Input!U73*H73*$L73*E73+Input!AD73*H73*L73*(F73-E73))/F73*Input!DB73,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB73-1,0)),0,OFFSET(CostE!$AQ$5,$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB73-1,0)),0,OFFSET(CostE!$AR$5,$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB73-1,0)),0,OFFSET(CostE!$AS$5,$AB73-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L73)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L73))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L73)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L73))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z73),0,OFFSET(CostE!$F$5,Calcs!Z73-1,0))","v":0},1,0,1,1,{"$f":"IF(GasCalcs!E73<>0,GasCalcs!F73/GasCalcs!E73,1)","v":1}]
[{"$f":"Input!B122","v":0},{"$f":"Input!D122","v":0},{"$f":"TRIM(Input!E122)","v":""},{"$f":"TRIM(Input!F122)","v":""},{"$f":"IF(ISNUMBER(Input!AG122),Input!AG122,1)","v":0},{"$f":"MAX(E122,Input!Z122)","v":0},{"$f":"IF(ISNUMBER(Input!AH122),Input!AH122,1)+($J$8*Input!$T$11+$J$9*Input!$AU122)","v":1},{"$f":"IF(ISNUMBER(Input!AJ122),Input!AJ122+($J$8*Input!$T$11+$J$9*Input!$AU122),$G122)","v":1},{"$f":"IF(ISNUMBER(Input!AK122),Input!AK122+($J$8*Input!$T$11+$J$9*Input!$AU122),IF(ISNUMBER(Input!AI122),Input!AI122+($J$8*Input!$T$11+$J$9*Input!$AU122),$G122))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL122),Input!AL122<>0),Input!AL122,IF(Input!V122=0,G122,IF(Input!R122=0,I122,IF(Input!R122*0.03412>Input!V122,G122,I122)))-($J$8*Input!$T$11+$J$9*Input!AU122))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV122)","v":0},{"$f":"IF(ISBLANK(Input!AM122),100%,Input!AM122)*IF(ISBLANK(Input!AN122),100%,Input!AN122)","v":1},{"$f":"Input!R122","v":0},{"$f":"Input!AC122","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB122-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q122=\"kW\",Input!U122,Input!R122)),IF(Q122=\"kW\",Input!U122,Input!R122),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q122=\"kW\",Input!AD122,N122)),IF(Q122=\"kW\",Input!AD122,N122),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V122,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y122),MATCH(\"Gen:\"&C122&\":\"&D122&\":All\",CostE!$E$5:$E$1465,0),Y122)","v":{"$error":"#N/A"}},{"$f":"MATCH(W122,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y122),MATCH(\"Load:\"&C122&\":\"&$D122&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X122,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S122,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z122>Input!AG122,Input!AG122,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z122*Periods-(AE122+AF122+AG122)))","v":0},{"$f":"MAX(0,Input!Z122*Periods-AH122-AF122-AE122-AG122)","v":0},{"$f":"IF(OR(Input!E122=\"Residential\",Input!E122=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F122,1,0))=1","v":false},{"$f":"AJ122*AK122*Input!AW122","v":0},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!G$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!G$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!G$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!G$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!G$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!H$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!H$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!H$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!H$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!H$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!I$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!I$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!I$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!I$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!I$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!J$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!J$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!J$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!J$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!J$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!K$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!K$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!K$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!K$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!K$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!L$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!L$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!L$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!L$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!L$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!M$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!M$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!M$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!M$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!M$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!N$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!N$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!N$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!N$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!N$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!O$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!O$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!O$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!O$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!O$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!P$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!P$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!P$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!P$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!P$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!Q$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!Q$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!Q$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!Q$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!Q$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!R$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!R$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!R$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!R$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!R$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!S$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!S$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!S$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!S$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!S$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!T$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!T$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!T$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!T$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!T$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!U$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!U$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!U$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!U$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!U$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!V$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!V$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!V$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!V$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!V$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!W$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!W$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!W$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!W$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!W$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!X$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!X$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!X$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!X$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!X$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!Y$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!Y$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!Y$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!Y$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!Y$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!Z$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!Z$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!Z$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!Z$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!Z$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AA$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AA$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AA$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AA$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AA$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AB$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AB$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AB$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AB$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AB$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AC$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AC$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AC$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AC$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AC$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AD$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AD$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AD$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AD$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AD$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AE$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AE$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AE$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AE$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AE$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AF$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AF$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AF$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AF$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AF$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AG$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AG$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AG$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AG$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AG$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AH$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AH$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AH$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AH$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AH$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AI$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AI$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AI$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AI$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AI$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AJ$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AJ$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AJ$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AK$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AK$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AK$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AK$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AK$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AL$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AL$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AL$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AL$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AL$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AM$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AM$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AM$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AM$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AM$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AN$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AN$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AN$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AN$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AN$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AO$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AO$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AO$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AO$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AO$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AP$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AP$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AP$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AP$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AP$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AQ$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AQ$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AQ$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AR$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AR$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AR$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AR$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AR$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AS$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AS$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AS$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AS$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AS$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AT$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AT$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AT$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AT$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AT$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AU$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AU$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AU$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AU$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AU$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AV$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AV$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AV$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AV$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AV$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AW$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AW$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AW$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AW$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AW$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AX$5,$Z122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AX$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$M122*(1+$AL122)\n+\n(OFFSET(CostE!AX$5,$Z122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AX$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AX$5,$Z122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*Input!$AC122*(1+$AL122)","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!G$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!G$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!G$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!G$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!G$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!H$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!H$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!H$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!H$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!H$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!I$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!I$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!I$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!I$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!I$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!J$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!J$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!J$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!J$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!J$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!K$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!K$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!K$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!K$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!K$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!L$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!L$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!L$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!L$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!L$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!M$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!M$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!M$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!M$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!M$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!N$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!N$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!N$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!N$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!N$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!O$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!O$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!O$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!O$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!O$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!P$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!P$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!P$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!P$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!P$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!Q$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!Q$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!Q$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!Q$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!Q$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!R$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!R$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!R$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!R$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!R$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!S$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!S$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!S$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!S$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!S$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!T$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!T$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!T$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!T$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!T$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!U$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!U$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!U$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!U$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!U$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!V$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!V$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!V$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!V$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!V$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!W$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!W$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!W$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!W$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!W$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!X$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!X$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!X$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!X$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!X$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!Y$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!Y$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!Y$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!Y$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!Y$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!Z$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!Z$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!Z$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!Z$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!Z$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AA$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AA$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AA$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AA$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AA$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AB$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AB$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AB$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AB$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AB$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AC$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AC$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AC$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AC$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AC$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AD$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AD$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AD$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AD$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AD$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AE$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AE$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AE$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AE$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AE$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AF$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AF$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AF$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AF$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AF$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AG$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AG$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AG$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AG$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AG$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AH$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AH$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AH$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AH$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AH$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AI$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AI$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AI$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AI$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AI$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AJ$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AJ$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AJ$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AK$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AK$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AK$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AK$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AK$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AL$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AL$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AL$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AL$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AL$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AM$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AM$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AM$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AM$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AM$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AN$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AN$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AN$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AN$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AN$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AO$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AO$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AO$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AO$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AO$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AP$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AP$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AP$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AP$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AP$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AQ$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AQ$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AQ$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AR$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AR$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AR$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AR$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AR$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AS$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AS$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AS$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AS$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AS$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AT$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AT$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AT$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AT$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AT$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AU$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AU$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AU$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AU$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AU$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AV$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AV$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AV$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AV$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AV$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AW$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AW$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AW$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AW$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AW$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"(IF($AE122>0,NPV(Disc,OFFSET(CostE!AX$5,$AA122-1,SkipYrs*Periods+1,1,$AE122)),0)+OFFSET(CostE!AX$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AF122*(1/(1+Disc)^($AE122+1)))*$R122\n+\n(OFFSET(CostE!AX$5,$AA122-1,SkipYrs*Periods+1+$AE122)*$AG122*(1/(1+Disc)^($AE122+1))+\nIF($AH122>0,NPV(Disc,OFFSET(CostE!AX$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122,0)+1,1,$AH122)),0)*(1/(1+Disc)^($AE122+$AF122+$AG122))+\nOFFSET(CostE!AX$5,$AA122-1,SkipYrs*Periods+ROUND($AE122+$AF122+$AG122+$AH122,0)+1)*$AI122*(1/(1+Disc)^(ROUND($AE122+$AH122+$AF122+$AG122,0)+1)))*$S122","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV122),0,Input!BJ122:DA122*(AM122:CD122+CE122:DV122)))*L122","v":0},{"$f":"NPV(Disc,GasCalcs!M122:BD122*Input!BJ122:DA122)*L122","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV122),0,Input!BJ122:DA122*(AM122:CD122*$G122+CE122:DV122*$H122)))*$L122","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S122,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S122,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X122,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EC$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EC$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EC$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EC$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,ED$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,ED$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,ED$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,ED$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EE$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EE$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EE$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EE$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EF$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EF$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EF$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EF$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EG$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EG$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EG$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EG$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EH$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EH$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EH$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EH$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EI$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EI$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EI$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EI$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EJ$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EJ$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EJ$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EK$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EK$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EK$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EK$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EL$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EL$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EL$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EL$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EM$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA122-1,EM$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E122))))*$M122+(IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA122-1,EM$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1)+OFFSET(Rates!$B$4,$EA122-1,EM$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AC122","v":0},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EN$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EN$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EN$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EN$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EO$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EO$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EO$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EO$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EP$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EP$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EP$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EP$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EQ$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EQ$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EQ$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,ER$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,ER$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,ER$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,ER$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,ES$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,ES$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,ES$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,ES$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,ET$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,ET$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,ET$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,ET$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EU$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EU$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EU$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EU$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EV$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EV$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EV$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EV$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EW$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EW$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EW$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EW$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"(IF($E122>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EX$16-Rates!$B$3,1,TRUNC($E122))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB122-1,EX$16-Rates!$B$3+TRUNC($E122))*($E122-TRUNC($E122))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E122))))*Input!$V122 + (IF((Input!$Z122-$E122)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB122-1,EX$16-Rates!$B$3+TRUNC($E122),1,TRUNC(Input!$Z122-$E122))))/(1+$C$3)^(TRUNC($E122)-1) +OFFSET(Rates!$B$16,$EB122-1,EX$16-Rates!$B$3+TRUNC(Input!$Z122))*(Input!$Z122-TRUNC(Input!$Z122))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z122))))*Input!$AE122","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC122),0,EC122*Input!AX122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(ED122),0,ED122*Input!AY122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EE122),0,EE122*Input!AZ122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EF122),0,EF122*Input!BA122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EG122),0,EG122*Input!BB122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EH122),0,EH122*Input!BC122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EI122),0,EI122*Input!BD122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EJ122),0,EJ122*Input!BE122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EK122),0,EK122*Input!BF122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EL122),0,EL122*Input!BG122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EM122),0,EM122*Input!BH122*$G122*$L122)","v":0},{"$f":"IF(ISERROR(EN122),0,EN122*Input!AX122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(EO122),0,EO122*Input!AY122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(EP122),0,EP122*Input!AZ122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(EQ122),0,EQ122*Input!BA122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(ER122),0,ER122*Input!BB122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(ES122),0,ES122*Input!BC122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(ET122),0,ET122*Input!BD122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(EU122),0,EU122*Input!BE122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(EV122),0,EV122*Input!BF122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(EW122),0,EW122*Input!BG122*$I122*$L122)","v":0},{"$f":"IF(ISERROR(EX122),0,EX122*Input!BH122*$I122*$L122)","v":0},{"$f":"MAX(0,SUM(Input!N122:P122)-Input!L122)","v":0},{"$f":"MAX(NPV(Disc,FU122*Input!$BJ122:$DA122),FY122-GA122,0)","v":0},0,{"$f":"NPV(Disc,Input!M122*Input!$BJ122:$DA122)","v":0},{"$f":"NPV(Disc,SUM(Input!N122:P122)*Input!$BJ122:$DA122)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ122:DA122)*(Input!L122-IF(Calcs!AD122>0,(Input!L122-Input!AA122)*((1+Input!AB122/Periods)/(1+Disc))^(Calcs!AD122*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ122:$DA122*Input!R122)*PV($C$3,$E122,-1,0,1)+ NPV(Disc,Input!$BJ122:$DA122*N122)*PV($C$3,Input!$Z122-$E122,-1,0,1)/(1+$C$3)^$E122)*L122","v":0},{"$f":"(NPV(Disc,Input!$BJ122:$DA122*Input!V122)*PV($C$3,$E122,-1,0,1)+NPV(Disc,Input!$BJ122:$DA122*Input!$AE122)*PV($C$3,Input!$Z122-$E122,-1,0,1)/(1+$C$3)^$E122)*L122","v":0},0,0,0,0,0,0,{"$f":"DY122+DZ122-(FZ122+GC122)-(Input!$Q$13-Input!$J$11)*GK122","v":0},0,0,{"$f":"IF(GF122<>0,GM122-(Input!$Q$13-Input!$J$11)*$GJ122*$GK122/GF122,0)","v":0},{"$f":"IF(GG122<>0,GN122-(Input!$Q$13-Input!$J$11)*(1-$GJ122)*$GK122/GG122,0)","v":0},0,0,{"$f":"IF(GF122<>0,GQ122-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ122*$GK122/GF122,0)","v":0},{"$f":"IF(GG122<>0,GR122-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ122)*$GK122/GG122,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ122+DY122)/((GC122+FZ122)+$GK122*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ122+DY122)/(FZ122+$GK122*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB122*O122*$G122*$L122","v":0},{"$f":"GY122*MAX(Input!$Z122,$E122)","v":0},{"$f":"Input!DB122*$I122*GasCalcs!G122*$L122","v":0},{"$f":"HA122*MAX(Input!$Z122,$E122)","v":0},{"$f":"IF(ISERROR(Loads!AY122*Input!DB122*$T122*$H122),0,Loads!AY122*Input!DB122*$T122*$H122)*$L122","v":0},{"$f":"IF(ISERROR(Loads!AZ122*Input!DB122*$T122*$H122),0,Loads!AZ122*Input!DB122*$T122*$H122)*$L122","v":0},null,{"$f":"IF(Calcs!F122<>0,(Input!U122*H122*$L122*E122+Input!AD122*H122*L122*(F122-E122))/F122*Input!DB122,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB122-1,0)),0,OFFSET(CostE!$AQ$5,$AB122-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB122-1,0)),0,OFFSET(CostE!$AR$5,$AB122-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB122-1,0)),0,OFFSET(CostE!$AS$5,$AB122-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L122)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L122))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L122)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L122))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z122),0,OFFSET(CostE!$F$5,Calcs!Z122-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E122<>0,GasCalcs!F122/GasCalcs!E122,1)","v":1}]
[{"$f":"Input!B133","v":0},{"$f":"Input!D133","v":0},{"$f":"TRIM(Input!E133)","v":""},{"$f":"TRIM(Input!F133)","v":""},{"$f":"IF(ISNUMBER(Input!AG133),Input!AG133,1)","v":0},{"$f":"MAX(E133,Input!Z133)","v":0},{"$f":"IF(ISNUMBER(Input!AH133),Input!AH133,1)+($J$8*Input!$T$11+$J$9*Input!$AU133)","v":1},{"$f":"IF(ISNUMBER(Input!AJ133),Input!AJ133+($J$8*Input!$T$11+$J$9*Input!$AU133),$G133)","v":1},{"$f":"IF(ISNUMBER(Input!AK133),Input!AK133+($J$8*Input!$T$11+$J$9*Input!$AU133),IF(ISNUMBER(Input!AI133),Input!AI133+($J$8*Input!$T$11+$J$9*Input!$AU133),$G133))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL133),Input!AL133<>0),Input!AL133,IF(Input!V133=0,G133,IF(Input!R133=0,I133,IF(Input!R133*0.03412>Input!V133,G133,I133)))-($J$8*Input!$T$11+$J$9*Input!AU133))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV133)","v":0},{"$f":"IF(ISBLANK(Input!AM133),100%,Input!AM133)*IF(ISBLANK(Input!AN133),100%,Input!AN133)","v":1},{"$f":"Input!R133","v":0},{"$f":"Input!AC133","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB133-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q133=\"kW\",Input!U133,Input!R133)),IF(Q133=\"kW\",Input!U133,Input!R133),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q133=\"kW\",Input!AD133,N133)),IF(Q133=\"kW\",Input!AD133,N133),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V133,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y133),MATCH(\"Gen:\"&C133&\":\"&D133&\":All\",CostE!$E$5:$E$1465,0),Y133)","v":{"$error":"#N/A"}},{"$f":"MATCH(W133,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y133),MATCH(\"Load:\"&C133&\":\"&$D133&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X133,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S133,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z133>Input!AG133,Input!AG133,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z133*Periods-(AE133+AF133+AG133)))","v":0},{"$f":"MAX(0,Input!Z133*Periods-AH133-AF133-AE133-AG133)","v":0},{"$f":"IF(OR(Input!E133=\"Residential\",Input!E133=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F133,1,0))=1","v":false},{"$f":"AJ133*AK133*Input!AW133","v":0},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!G$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!G$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!G$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!G$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!G$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!H$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!H$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!H$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!H$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!H$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!I$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!I$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!I$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!I$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!I$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!J$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!J$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!J$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!J$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!J$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!K$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!K$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!K$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!K$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!K$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!L$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!L$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!L$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!L$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!L$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!M$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!M$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!M$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!M$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!M$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!N$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!N$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!N$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!N$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!N$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!O$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!O$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!O$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!O$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!O$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!P$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!P$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!P$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!P$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!P$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!Q$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!Q$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!Q$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!Q$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!Q$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!R$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!R$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!R$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!R$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!R$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!S$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!S$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!S$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!S$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!S$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!T$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!T$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!T$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!T$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!T$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!U$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!U$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!U$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!U$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!U$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!V$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!V$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!V$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!V$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!V$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!W$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!W$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!W$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!W$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!W$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!X$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!X$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!X$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!X$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!X$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!Y$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!Y$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!Y$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!Y$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!Y$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!Z$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!Z$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!Z$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!Z$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!Z$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AA$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AA$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AA$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AA$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AA$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AB$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AB$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AB$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AB$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AB$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AC$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AC$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AC$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AC$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AC$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AD$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AD$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AD$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AD$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AD$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AE$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AE$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AE$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AE$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AE$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AF$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AF$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AF$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AF$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AF$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AG$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AG$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AG$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AG$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AG$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AH$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AH$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AH$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AH$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AH$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AI$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AI$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AI$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AI$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AI$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AJ$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AJ$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AJ$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AK$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AK$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AK$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AK$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AK$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AL$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AL$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AL$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AL$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AL$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AM$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AM$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AM$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AM$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AM$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AN$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AN$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AN$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AN$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AN$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AO$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AO$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AO$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AO$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AO$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AP$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AP$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AP$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AP$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AP$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AQ$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AQ$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AQ$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AR$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AR$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AR$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AR$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AR$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AS$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AS$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AS$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AS$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AS$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AT$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AT$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AT$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AT$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AT$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AU$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AU$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AU$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AU$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AU$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AV$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AV$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AV$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AV$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AV$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AW$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AW$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AW$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AW$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AW$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AX$5,$Z133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AX$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$M133*(1+$AL133)\n+\n(OFFSET(CostE!AX$5,$Z133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AX$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AX$5,$Z133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*Input!$AC133*(1+$AL133)","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!G$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!G$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!G$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!G$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!G$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!H$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!H$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!H$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!H$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!H$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!I$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!I$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!I$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!I$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!I$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!J$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!J$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!J$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!J$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!J$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!K$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!K$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!K$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!K$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!K$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!L$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!L$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!L$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!L$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!L$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!M$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!M$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!M$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!M$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!M$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!N$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!N$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!N$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!N$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!N$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!O$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!O$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!O$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!O$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!O$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!P$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!P$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!P$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!P$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!P$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!Q$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!Q$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!Q$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!Q$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!Q$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!R$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!R$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!R$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!R$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!R$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!S$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!S$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!S$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!S$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!S$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!T$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!T$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!T$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!T$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!T$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!U$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!U$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!U$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!U$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!U$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!V$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!V$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!V$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!V$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!V$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!W$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!W$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!W$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!W$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!W$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!X$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!X$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!X$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!X$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!X$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!Y$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!Y$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!Y$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!Y$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!Y$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!Z$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!Z$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!Z$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!Z$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!Z$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AA$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AA$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AA$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AA$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AA$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AB$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AB$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AB$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AB$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AB$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AC$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AC$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AC$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AC$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AC$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AD$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AD$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AD$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AD$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AD$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AE$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AE$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AE$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AE$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AE$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AF$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AF$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AF$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AF$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AF$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AG$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AG$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AG$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AG$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AG$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AH$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AH$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AH$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AH$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AH$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AI$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AI$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AI$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AI$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AI$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AJ$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AJ$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AJ$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AK$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AK$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AK$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AK$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AK$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AL$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AL$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AL$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AL$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AL$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AM$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AM$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AM$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AM$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AM$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AN$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AN$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AN$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AN$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AN$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AO$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AO$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AO$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AO$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AO$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AP$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AP$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AP$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AP$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AP$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AQ$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AQ$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AQ$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AR$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AR$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AR$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AR$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AR$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AS$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AS$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AS$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AS$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AS$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AT$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AT$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AT$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AT$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AT$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AU$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AU$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AU$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AU$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AU$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AV$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AV$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AV$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AV$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AV$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AW$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AW$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AW$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AW$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AW$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"(IF($AE133>0,NPV(Disc,OFFSET(CostE!AX$5,$AA133-1,SkipYrs*Periods+1,1,$AE133)),0)+OFFSET(CostE!AX$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AF133*(1/(1+Disc)^($AE133+1)))*$R133\n+\n(OFFSET(CostE!AX$5,$AA133-1,SkipYrs*Periods+1+$AE133)*$AG133*(1/(1+Disc)^($AE133+1))+\nIF($AH133>0,NPV(Disc,OFFSET(CostE!AX$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133,0)+1,1,$AH133)),0)*(1/(1+Disc)^($AE133+$AF133+$AG133))+\nOFFSET(CostE!AX$5,$AA133-1,SkipYrs*Periods+ROUND($AE133+$AF133+$AG133+$AH133,0)+1)*$AI133*(1/(1+Disc)^(ROUND($AE133+$AH133+$AF133+$AG133,0)+1)))*$S133","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV133),0,Input!BJ133:DA133*(AM133:CD133+CE133:DV133)))*L133","v":0},{"$f":"NPV(Disc,GasCalcs!M133:BD133*Input!BJ133:DA133)*L133","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV133),0,Input!BJ133:DA133*(AM133:CD133*$G133+CE133:DV133*$H133)))*$L133","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S133,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S133,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X133,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EC$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EC$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EC$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EC$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,ED$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,ED$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,ED$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,ED$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EE$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EE$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EE$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EE$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EF$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EF$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EF$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EF$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EG$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EG$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EG$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EG$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EH$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EH$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EH$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EH$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EI$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EI$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EI$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EI$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EJ$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EJ$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EJ$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EK$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EK$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EK$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EK$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EL$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EL$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EL$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EL$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EM$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA133-1,EM$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E133))))*$M133+(IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA133-1,EM$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1)+OFFSET(Rates!$B$4,$EA133-1,EM$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AC133","v":0},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EN$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EN$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EN$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EN$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EO$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EO$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EO$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EO$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EP$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EP$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EP$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EP$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EQ$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EQ$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EQ$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,ER$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,ER$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,ER$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,ER$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,ES$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,ES$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,ES$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,ES$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,ET$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,ET$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,ET$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,ET$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EU$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EU$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EU$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EU$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EV$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EV$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EV$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EV$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EW$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EW$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EW$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EW$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"(IF($E133>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EX$16-Rates!$B$3,1,TRUNC($E133))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB133-1,EX$16-Rates!$B$3+TRUNC($E133))*($E133-TRUNC($E133))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E133))))*Input!$V133 + (IF((Input!$Z133-$E133)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB133-1,EX$16-Rates!$B$3+TRUNC($E133),1,TRUNC(Input!$Z133-$E133))))/(1+$C$3)^(TRUNC($E133)-1) +OFFSET(Rates!$B$16,$EB133-1,EX$16-Rates!$B$3+TRUNC(Input!$Z133))*(Input!$Z133-TRUNC(Input!$Z133))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z133))))*Input!$AE133","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC133),0,EC133*Input!AX133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(ED133),0,ED133*Input!AY133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EE133),0,EE133*Input!AZ133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EF133),0,EF133*Input!BA133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EG133),0,EG133*Input!BB133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EH133),0,EH133*Input!BC133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EI133),0,EI133*Input!BD133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EJ133),0,EJ133*Input!BE133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EK133),0,EK133*Input!BF133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EL133),0,EL133*Input!BG133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EM133),0,EM133*Input!BH133*$G133*$L133)","v":0},{"$f":"IF(ISERROR(EN133),0,EN133*Input!AX133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(EO133),0,EO133*Input!AY133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(EP133),0,EP133*Input!AZ133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(EQ133),0,EQ133*Input!BA133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(ER133),0,ER133*Input!BB133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(ES133),0,ES133*Input!BC133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(ET133),0,ET133*Input!BD133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(EU133),0,EU133*Input!BE133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(EV133),0,EV133*Input!BF133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(EW133),0,EW133*Input!BG133*$I133*$L133)","v":0},{"$f":"IF(ISERROR(EX133),0,EX133*Input!BH133*$I133*$L133)","v":0},{"$f":"MAX(0,SUM(Input!N133:P133)-Input!L133)","v":0},{"$f":"MAX(NPV(Disc,FU133*Input!$BJ133:$DA133),FY133-GA133,0)","v":0},0,{"$f":"NPV(Disc,Input!M133*Input!$BJ133:$DA133)","v":0},{"$f":"NPV(Disc,SUM(Input!N133:P133)*Input!$BJ133:$DA133)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ133:DA133)*(Input!L133-IF(Calcs!AD133>0,(Input!L133-Input!AA133)*((1+Input!AB133/Periods)/(1+Disc))^(Calcs!AD133*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ133:$DA133*Input!R133)*PV($C$3,$E133,-1,0,1)+ NPV(Disc,Input!$BJ133:$DA133*N133)*PV($C$3,Input!$Z133-$E133,-1,0,1)/(1+$C$3)^$E133)*L133","v":0},{"$f":"(NPV(Disc,Input!$BJ133:$DA133*Input!V133)*PV($C$3,$E133,-1,0,1)+NPV(Disc,Input!$BJ133:$DA133*Input!$AE133)*PV($C$3,Input!$Z133-$E133,-1,0,1)/(1+$C$3)^$E133)*L133","v":0},0,0,0,0,0,0,{"$f":"DY133+DZ133-(FZ133+GC133)-(Input!$Q$13-Input!$J$11)*GK133","v":0},0,0,{"$f":"IF(GF133<>0,GM133-(Input!$Q$13-Input!$J$11)*$GJ133*$GK133/GF133,0)","v":0},{"$f":"IF(GG133<>0,GN133-(Input!$Q$13-Input!$J$11)*(1-$GJ133)*$GK133/GG133,0)","v":0},0,0,{"$f":"IF(GF133<>0,GQ133-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ133*$GK133/GF133,0)","v":0},{"$f":"IF(GG133<>0,GR133-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ133)*$GK133/GG133,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ133+DY133)/((GC133+FZ133)+$GK133*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ133+DY133)/(FZ133+$GK133*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB133*O133*$G133*$L133","v":0},{"$f":"GY133*MAX(Input!$Z133,$E133)","v":0},{"$f":"Input!DB133*$I133*GasCalcs!G133*$L133","v":0},{"$f":"HA133*MAX(Input!$Z133,$E133)","v":0},{"$f":"IF(ISERROR(Loads!AY133*Input!DB133*$T133*$H133),0,Loads!AY133*Input!DB133*$T133*$H133)*$L133","v":0},{"$f":"IF(ISERROR(Loads!AZ133*Input!DB133*$T133*$H133),0,Loads!AZ133*Input!DB133*$T133*$H133)*$L133","v":0},null,{"$f":"IF(Calcs!F133<>0,(Input!U133*H133*$L133*E133+Input!AD133*H133*L133*(F133-E133))/F133*Input!DB133,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB133-1,0)),0,OFFSET(CostE!$AQ$5,$AB133-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB133-1,0)),0,OFFSET(CostE!$AR$5,$AB133-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB133-1,0)),0,OFFSET(CostE!$AS$5,$AB133-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L133)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L133))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L133)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L133))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z133),0,OFFSET(CostE!$F$5,Calcs!Z133-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E133<>0,GasCalcs!F133/GasCalcs!E133,1)","v":1}]
[{"$f":"Input!B187","v":0},{"$f":"Input!D187","v":0},{"$f":"TRIM(Input!E187)","v":""},{"$f":"TRIM(Input!F187)","v":""},{"$f":"IF(ISNUMBER(Input!AG187),Input!AG187,1)","v":0},{"$f":"MAX(E187,Input!Z187)","v":0},{"$f":"IF(ISNUMBER(Input!AH187),Input!AH187,1)+($J$8*Input!$T$11+$J$9*Input!$AU187)","v":1},{"$f":"IF(ISNUMBER(Input!AJ187),Input!AJ187+($J$8*Input!$T$11+$J$9*Input!$AU187),$G187)","v":1},{"$f":"IF(ISNUMBER(Input!AK187),Input!AK187+($J$8*Input!$T$11+$J$9*Input!$AU187),IF(ISNUMBER(Input!AI187),Input!AI187+($J$8*Input!$T$11+$J$9*Input!$AU187),$G187))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL187),Input!AL187<>0),Input!AL187,IF(Input!V187=0,G187,IF(Input!R187=0,I187,IF(Input!R187*0.03412>Input!V187,G187,I187)))-($J$8*Input!$T$11+$J$9*Input!AU187))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV187)","v":0},{"$f":"IF(ISBLANK(Input!AM187),100%,Input!AM187)*IF(ISBLANK(Input!AN187),100%,Input!AN187)","v":1},{"$f":"Input!R187","v":0},{"$f":"Input!AC187","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB187-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q187=\"kW\",Input!U187,Input!R187)),IF(Q187=\"kW\",Input!U187,Input!R187),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q187=\"kW\",Input!AD187,N187)),IF(Q187=\"kW\",Input!AD187,N187),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V187,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y187),MATCH(\"Gen:\"&C187&\":\"&D187&\":All\",CostE!$E$5:$E$1465,0),Y187)","v":{"$error":"#N/A"}},{"$f":"MATCH(W187,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y187),MATCH(\"Load:\"&C187&\":\"&$D187&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X187,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S187,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z187>Input!AG187,Input!AG187,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z187*Periods-(AE187+AF187+AG187)))","v":0},{"$f":"MAX(0,Input!Z187*Periods-AH187-AF187-AE187-AG187)","v":0},{"$f":"IF(OR(Input!E187=\"Residential\",Input!E187=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F187,1,0))=1","v":false},{"$f":"AJ187*AK187*Input!AW187","v":0},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!G$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!G$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!G$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!G$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!G$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!H$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!H$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!H$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!H$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!H$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!I$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!I$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!I$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!I$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!I$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!J$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!J$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!J$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!J$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!J$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!K$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!K$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!K$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!K$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!K$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!L$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!L$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!L$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!L$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!L$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!M$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!M$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!M$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!M$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!M$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!N$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!N$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!N$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!N$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!N$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!O$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!O$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!O$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!O$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!O$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!P$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!P$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!P$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!P$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!P$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!Q$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!Q$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!Q$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!Q$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!Q$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!R$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!R$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!R$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!R$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!R$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!S$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!S$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!S$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!S$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!S$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!T$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!T$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!T$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!T$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!T$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!U$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!U$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!U$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!U$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!U$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!V$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!V$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!V$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!V$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!V$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!W$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!W$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!W$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!W$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!W$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!X$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!X$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!X$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!X$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!X$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!Y$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!Y$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!Y$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!Y$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!Y$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!Z$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!Z$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!Z$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!Z$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!Z$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AA$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AA$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AA$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AA$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AA$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AB$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AB$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AB$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AB$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AB$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AC$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AC$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AC$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AC$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AC$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AD$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AD$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AD$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AD$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AD$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AE$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AE$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AE$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AE$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AE$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AF$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AF$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AF$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AF$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AF$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AG$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AG$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AG$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AG$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AG$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AH$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AH$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AH$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AH$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AH$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AI$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AI$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AI$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AI$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AI$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AJ$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AJ$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AJ$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AK$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AK$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AK$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AK$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AK$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AL$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AL$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AL$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AL$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AL$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AM$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AM$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AM$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AM$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AM$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AN$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AN$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AN$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AN$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AN$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AO$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AO$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AO$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AO$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AO$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AP$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AP$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AP$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AP$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AP$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AQ$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AQ$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AQ$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AR$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AR$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AR$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AR$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AR$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AS$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AS$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AS$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AS$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AS$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AT$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AT$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AT$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AT$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AT$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AU$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AU$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AU$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AU$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AU$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AV$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AV$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AV$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AV$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AV$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AW$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AW$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AW$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AW$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AW$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AX$5,$Z187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AX$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$M187*(1+$AL187)\n+\n(OFFSET(CostE!AX$5,$Z187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AX$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AX$5,$Z187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*Input!$AC187*(1+$AL187)","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!G$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!G$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!G$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!G$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!G$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!H$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!H$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!H$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!H$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!H$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!I$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!I$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!I$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!I$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!I$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!J$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!J$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!J$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!J$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!J$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!K$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!K$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!K$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!K$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!K$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!L$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!L$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!L$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!L$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!L$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!M$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!M$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!M$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!M$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!M$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!N$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!N$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!N$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!N$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!N$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!O$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!O$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!O$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!O$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!O$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!P$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!P$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!P$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!P$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!P$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!Q$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!Q$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!Q$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!Q$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!Q$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!R$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!R$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!R$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!R$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!R$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!S$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!S$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!S$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!S$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!S$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!T$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!T$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!T$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!T$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!T$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!U$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!U$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!U$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!U$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!U$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!V$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!V$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!V$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!V$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!V$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!W$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!W$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!W$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!W$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!W$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!X$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!X$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!X$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!X$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!X$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!Y$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!Y$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!Y$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!Y$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!Y$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!Z$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!Z$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!Z$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!Z$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!Z$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AA$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AA$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AA$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AA$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AA$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AB$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AB$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AB$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AB$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AB$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AC$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AC$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AC$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AC$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AC$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AD$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AD$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AD$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AD$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AD$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AE$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AE$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AE$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AE$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AE$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AF$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AF$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AF$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AF$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AF$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AG$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AG$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AG$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AG$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AG$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AH$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AH$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AH$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AH$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AH$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AI$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AI$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AI$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AI$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AI$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AJ$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AJ$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AJ$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AK$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AK$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AK$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AK$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AK$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AL$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AL$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AL$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AL$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AL$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AM$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AM$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AM$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AM$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AM$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AN$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AN$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AN$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AN$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AN$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AO$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AO$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AO$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AO$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AO$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AP$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AP$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AP$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AP$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AP$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AQ$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AQ$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AQ$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AR$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AR$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AR$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AR$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AR$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AS$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AS$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AS$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AS$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AS$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AT$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AT$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AT$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AT$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AT$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AU$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AU$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AU$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AU$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AU$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AV$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AV$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AV$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AV$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AV$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AW$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AW$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AW$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AW$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AW$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"(IF($AE187>0,NPV(Disc,OFFSET(CostE!AX$5,$AA187-1,SkipYrs*Periods+1,1,$AE187)),0)+OFFSET(CostE!AX$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AF187*(1/(1+Disc)^($AE187+1)))*$R187\n+\n(OFFSET(CostE!AX$5,$AA187-1,SkipYrs*Periods+1+$AE187)*$AG187*(1/(1+Disc)^($AE187+1))+\nIF($AH187>0,NPV(Disc,OFFSET(CostE!AX$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187,0)+1,1,$AH187)),0)*(1/(1+Disc)^($AE187+$AF187+$AG187))+\nOFFSET(CostE!AX$5,$AA187-1,SkipYrs*Periods+ROUND($AE187+$AF187+$AG187+$AH187,0)+1)*$AI187*(1/(1+Disc)^(ROUND($AE187+$AH187+$AF187+$AG187,0)+1)))*$S187","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV187),0,Input!BJ187:DA187*(AM187:CD187+CE187:DV187)))*L187","v":0},{"$f":"NPV(Disc,GasCalcs!M187:BD187*Input!BJ187:DA187)*L187","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV187),0,Input!BJ187:DA187*(AM187:CD187*$G187+CE187:DV187*$H187)))*$L187","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S187,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S187,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X187,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EC$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EC$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EC$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EC$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,ED$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,ED$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,ED$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,ED$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EE$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EE$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EE$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EE$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EF$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EF$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EF$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EF$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EG$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EG$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EG$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EG$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EH$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EH$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EH$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EH$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EI$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EI$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EI$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EI$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EJ$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EJ$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EJ$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EK$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EK$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EK$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EK$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EL$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EL$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EL$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EL$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EM$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA187-1,EM$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E187))))*$M187+(IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA187-1,EM$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1)+OFFSET(Rates!$B$4,$EA187-1,EM$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AC187","v":0},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EN$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EN$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EN$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EN$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EO$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EO$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EO$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EO$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EP$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EP$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EP$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EP$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EQ$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EQ$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EQ$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,ER$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,ER$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,ER$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,ER$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,ES$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,ES$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,ES$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,ES$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,ET$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,ET$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,ET$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,ET$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EU$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EU$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EU$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EU$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EV$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EV$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EV$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EV$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EW$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EW$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EW$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EW$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"(IF($E187>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EX$16-Rates!$B$3,1,TRUNC($E187))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB187-1,EX$16-Rates!$B$3+TRUNC($E187))*($E187-TRUNC($E187))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E187))))*Input!$V187 + (IF((Input!$Z187-$E187)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB187-1,EX$16-Rates!$B$3+TRUNC($E187),1,TRUNC(Input!$Z187-$E187))))/(1+$C$3)^(TRUNC($E187)-1) +OFFSET(Rates!$B$16,$EB187-1,EX$16-Rates!$B$3+TRUNC(Input!$Z187))*(Input!$Z187-TRUNC(Input!$Z187))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z187))))*Input!$AE187","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC187),0,EC187*Input!AX187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(ED187),0,ED187*Input!AY187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EE187),0,EE187*Input!AZ187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EF187),0,EF187*Input!BA187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EG187),0,EG187*Input!BB187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EH187),0,EH187*Input!BC187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EI187),0,EI187*Input!BD187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EJ187),0,EJ187*Input!BE187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EK187),0,EK187*Input!BF187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EL187),0,EL187*Input!BG187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EM187),0,EM187*Input!BH187*$G187*$L187)","v":0},{"$f":"IF(ISERROR(EN187),0,EN187*Input!AX187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(EO187),0,EO187*Input!AY187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(EP187),0,EP187*Input!AZ187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(EQ187),0,EQ187*Input!BA187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(ER187),0,ER187*Input!BB187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(ES187),0,ES187*Input!BC187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(ET187),0,ET187*Input!BD187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(EU187),0,EU187*Input!BE187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(EV187),0,EV187*Input!BF187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(EW187),0,EW187*Input!BG187*$I187*$L187)","v":0},{"$f":"IF(ISERROR(EX187),0,EX187*Input!BH187*$I187*$L187)","v":0},{"$f":"MAX(0,SUM(Input!N187:P187)-Input!L187)","v":0},{"$f":"MAX(NPV(Disc,FU187*Input!$BJ187:$DA187),FY187-GA187,0)","v":0},0,{"$f":"NPV(Disc,Input!M187*Input!$BJ187:$DA187)","v":0},{"$f":"NPV(Disc,SUM(Input!N187:P187)*Input!$BJ187:$DA187)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ187:DA187)*(Input!L187-IF(Calcs!AD187>0,(Input!L187-Input!AA187)*((1+Input!AB187/Periods)/(1+Disc))^(Calcs!AD187*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ187:$DA187*Input!R187)*PV($C$3,$E187,-1,0,1)+ NPV(Disc,Input!$BJ187:$DA187*N187)*PV($C$3,Input!$Z187-$E187,-1,0,1)/(1+$C$3)^$E187)*L187","v":0},{"$f":"(NPV(Disc,Input!$BJ187:$DA187*Input!V187)*PV($C$3,$E187,-1,0,1)+NPV(Disc,Input!$BJ187:$DA187*Input!$AE187)*PV($C$3,Input!$Z187-$E187,-1,0,1)/(1+$C$3)^$E187)*L187","v":0},0,0,0,0,0,0,{"$f":"DY187+DZ187-(FZ187+GC187)-(Input!$Q$13-Input!$J$11)*GK187","v":0},0,0,{"$f":"IF(GF187<>0,GM187-(Input!$Q$13-Input!$J$11)*$GJ187*$GK187/GF187,0)","v":0},{"$f":"IF(GG187<>0,GN187-(Input!$Q$13-Input!$J$11)*(1-$GJ187)*$GK187/GG187,0)","v":0},0,0,{"$f":"IF(GF187<>0,GQ187-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ187*$GK187/GF187,0)","v":0},{"$f":"IF(GG187<>0,GR187-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ187)*$GK187/GG187,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ187+DY187)/((GC187+FZ187)+$GK187*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ187+DY187)/(FZ187+$GK187*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB187*O187*$G187*$L187","v":0},{"$f":"GY187*MAX(Input!$Z187,$E187)","v":0},{"$f":"Input!DB187*$I187*GasCalcs!G187*$L187","v":0},{"$f":"HA187*MAX(Input!$Z187,$E187)","v":0},{"$f":"IF(ISERROR(Loads!AY187*Input!DB187*$T187*$H187),0,Loads!AY187*Input!DB187*$T187*$H187)*$L187","v":0},{"$f":"IF(ISERROR(Loads!AZ187*Input!DB187*$T187*$H187),0,Loads!AZ187*Input!DB187*$T187*$H187)*$L187","v":0},null,{"$f":"IF(Calcs!F187<>0,(Input!U187*H187*$L187*E187+Input!AD187*H187*L187*(F187-E187))/F187*Input!DB187,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB187-1,0)),0,OFFSET(CostE!$AQ$5,$AB187-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB187-1,0)),0,OFFSET(CostE!$AR$5,$AB187-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB187-1,0)),0,OFFSET(CostE!$AS$5,$AB187-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L187)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L187))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L187)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L187))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z187),0,OFFSET(CostE!$F$5,Calcs!Z187-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E187<>0,GasCalcs!F187/GasCalcs!E187,1)","v":1}]
[{"$f":"Input!B204","v":0},{"$f":"Input!D204","v":0},{"$f":"TRIM(Input!E204)","v":""},{"$f":"TRIM(Input!F204)","v":""},{"$f":"IF(ISNUMBER(Input!AG204),Input!AG204,1)","v":0},{"$f":"MAX(E204,Input!Z204)","v":0},{"$f":"IF(ISNUMBER(Input!AH204),Input!AH204,1)+($J$8*Input!$T$11+$J$9*Input!$AU204)","v":1},{"$f":"IF(ISNUMBER(Input!AJ204),Input!AJ204+($J$8*Input!$T$11+$J$9*Input!$AU204),$G204)","v":1},{"$f":"IF(ISNUMBER(Input!AK204),Input!AK204+($J$8*Input!$T$11+$J$9*Input!$AU204),IF(ISNUMBER(Input!AI204),Input!AI204+($J$8*Input!$T$11+$J$9*Input!$AU204),$G204))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL204),Input!AL204<>0),Input!AL204,IF(Input!V204=0,G204,IF(Input!R204=0,I204,IF(Input!R204*0.03412>Input!V204,G204,I204)))-($J$8*Input!$T$11+$J$9*Input!AU204))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV204)","v":0},{"$f":"IF(ISBLANK(Input!AM204),100%,Input!AM204)*IF(ISBLANK(Input!AN204),100%,Input!AN204)","v":1},{"$f":"Input!R204","v":0},{"$f":"Input!AC204","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB204-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q204=\"kW\",Input!U204,Input!R204)),IF(Q204=\"kW\",Input!U204,Input!R204),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q204=\"kW\",Input!AD204,N204)),IF(Q204=\"kW\",Input!AD204,N204),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V204,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y204),MATCH(\"Gen:\"&C204&\":\"&D204&\":All\",CostE!$E$5:$E$1465,0),Y204)","v":{"$error":"#N/A"}},{"$f":"MATCH(W204,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y204),MATCH(\"Load:\"&C204&\":\"&$D204&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X204,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S204,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z204>Input!AG204,Input!AG204,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z204*Periods-(AE204+AF204+AG204)))","v":0},{"$f":"MAX(0,Input!Z204*Periods-AH204-AF204-AE204-AG204)","v":0},{"$f":"IF(OR(Input!E204=\"Residential\",Input!E204=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F204,1,0))=1","v":false},{"$f":"AJ204*AK204*Input!AW204","v":0},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!G$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!G$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!G$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!G$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!G$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!H$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!H$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!H$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!H$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!H$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!I$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!I$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!I$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!I$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!I$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!J$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!J$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!J$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!J$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!J$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!K$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!K$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!K$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!K$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!K$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!L$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!L$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!L$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!L$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!L$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!M$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!M$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!M$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!M$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!M$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!N$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!N$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!N$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!N$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!N$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!O$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!O$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!O$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!O$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!O$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!P$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!P$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!P$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!P$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!P$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!Q$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!Q$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!Q$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!Q$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!Q$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!R$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!R$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!R$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!R$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!R$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!S$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!S$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!S$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!S$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!S$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!T$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!T$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!T$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!T$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!T$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!U$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!U$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!U$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!U$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!U$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!V$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!V$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!V$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!V$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!V$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!W$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!W$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!W$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!W$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!W$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!X$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!X$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!X$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!X$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!X$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!Y$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!Y$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!Y$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!Y$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!Y$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!Z$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!Z$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!Z$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!Z$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!Z$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AA$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AA$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AA$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AA$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AA$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AB$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AB$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AB$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AB$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AB$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AC$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AC$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AC$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AC$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AC$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AD$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AD$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AD$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AD$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AD$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AE$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AE$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AE$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AE$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AE$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AF$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AF$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AF$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AF$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AF$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AG$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AG$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AG$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AG$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AG$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AH$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AH$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AH$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AH$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AH$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AI$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AI$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AI$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AI$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AI$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AJ$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AJ$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AJ$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AK$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AK$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AK$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AK$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AK$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AL$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AL$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AL$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AL$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AL$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AM$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AM$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AM$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AM$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AM$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AN$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AN$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AN$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AN$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AN$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AO$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AO$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AO$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AO$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AO$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AP$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AP$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AP$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AP$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AP$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AQ$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AQ$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AQ$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AR$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AR$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AR$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AR$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AR$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AS$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AS$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AS$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AS$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AS$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AT$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AT$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AT$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AT$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AT$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AU$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AU$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AU$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AU$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AU$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AV$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AV$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AV$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AV$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AV$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AW$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AW$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AW$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AW$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AW$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AX$5,$Z204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AX$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$M204*(1+$AL204)\n+\n(OFFSET(CostE!AX$5,$Z204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AX$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AX$5,$Z204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*Input!$AC204*(1+$AL204)","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!G$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!G$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!G$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!G$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!G$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!H$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!H$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!H$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!H$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!H$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!I$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!I$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!I$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!I$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!I$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!J$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!J$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!J$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!J$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!J$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!K$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!K$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!K$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!K$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!K$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!L$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!L$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!L$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!L$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!L$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!M$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!M$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!M$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!M$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!M$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!N$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!N$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!N$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!N$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!N$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!O$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!O$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!O$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!O$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!O$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!P$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!P$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!P$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!P$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!P$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!Q$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!Q$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!Q$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!Q$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!Q$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!R$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!R$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!R$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!R$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!R$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!S$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!S$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!S$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!S$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!S$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!T$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!T$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!T$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!T$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!T$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!U$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!U$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!U$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!U$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!U$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!V$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!V$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!V$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!V$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!V$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!W$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!W$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!W$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!W$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!W$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!X$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!X$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!X$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!X$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!X$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!Y$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!Y$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!Y$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!Y$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!Y$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!Z$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!Z$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!Z$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!Z$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!Z$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AA$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AA$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AA$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AA$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AA$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AB$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AB$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AB$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AB$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AB$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AC$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AC$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AC$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AC$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AC$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AD$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AD$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AD$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AD$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AD$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AE$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AE$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AE$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AE$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AE$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AF$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AF$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AF$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AF$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AF$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AG$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AG$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AG$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AG$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AG$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AH$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AH$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AH$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AH$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AH$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AI$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AI$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AI$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AI$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AI$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AJ$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AJ$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AJ$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AK$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AK$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AK$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AK$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AK$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AL$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AL$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AL$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AL$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AL$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AM$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AM$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AM$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AM$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AM$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AN$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AN$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AN$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AN$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AN$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AO$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AO$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AO$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AO$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AO$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AP$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AP$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AP$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AP$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AP$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AQ$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AQ$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AQ$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AR$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AR$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AR$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AR$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AR$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AS$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AS$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AS$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AS$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AS$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AT$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AT$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AT$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AT$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AT$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AU$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AU$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AU$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AU$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AU$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AV$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AV$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AV$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AV$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AV$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AW$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AW$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AW$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AW$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AW$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"(IF($AE204>0,NPV(Disc,OFFSET(CostE!AX$5,$AA204-1,SkipYrs*Periods+1,1,$AE204)),0)+OFFSET(CostE!AX$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AF204*(1/(1+Disc)^($AE204+1)))*$R204\n+\n(OFFSET(CostE!AX$5,$AA204-1,SkipYrs*Periods+1+$AE204)*$AG204*(1/(1+Disc)^($AE204+1))+\nIF($AH204>0,NPV(Disc,OFFSET(CostE!AX$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204,0)+1,1,$AH204)),0)*(1/(1+Disc)^($AE204+$AF204+$AG204))+\nOFFSET(CostE!AX$5,$AA204-1,SkipYrs*Periods+ROUND($AE204+$AF204+$AG204+$AH204,0)+1)*$AI204*(1/(1+Disc)^(ROUND($AE204+$AH204+$AF204+$AG204,0)+1)))*$S204","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV204),0,Input!BJ204:DA204*(AM204:CD204+CE204:DV204)))*L204","v":0},{"$f":"NPV(Disc,GasCalcs!M204:BD204*Input!BJ204:DA204)*L204","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV204),0,Input!BJ204:DA204*(AM204:CD204*$G204+CE204:DV204*$H204)))*$L204","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S204,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S204,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X204,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EC$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EC$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EC$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EC$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,ED$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,ED$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,ED$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,ED$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EE$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EE$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EE$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EE$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EF$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EF$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EF$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EF$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EG$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EG$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EG$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EG$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EH$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EH$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EH$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EH$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EI$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EI$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EI$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EI$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EJ$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EJ$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EJ$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EK$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EK$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EK$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EK$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EL$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EL$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EL$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EL$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EM$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA204-1,EM$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E204))))*$M204+(IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA204-1,EM$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1)+OFFSET(Rates!$B$4,$EA204-1,EM$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AC204","v":0},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EN$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EN$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EN$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EN$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EO$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EO$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EO$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EO$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EP$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EP$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EP$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EP$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EQ$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EQ$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EQ$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,ER$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,ER$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,ER$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,ER$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,ES$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,ES$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,ES$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,ES$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,ET$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,ET$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,ET$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,ET$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EU$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EU$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EU$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EU$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EV$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EV$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EV$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EV$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EW$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EW$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EW$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EW$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"(IF($E204>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EX$16-Rates!$B$3,1,TRUNC($E204))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB204-1,EX$16-Rates!$B$3+TRUNC($E204))*($E204-TRUNC($E204))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E204))))*Input!$V204 + (IF((Input!$Z204-$E204)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB204-1,EX$16-Rates!$B$3+TRUNC($E204),1,TRUNC(Input!$Z204-$E204))))/(1+$C$3)^(TRUNC($E204)-1) +OFFSET(Rates!$B$16,$EB204-1,EX$16-Rates!$B$3+TRUNC(Input!$Z204))*(Input!$Z204-TRUNC(Input!$Z204))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z204))))*Input!$AE204","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC204),0,EC204*Input!AX204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(ED204),0,ED204*Input!AY204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EE204),0,EE204*Input!AZ204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EF204),0,EF204*Input!BA204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EG204),0,EG204*Input!BB204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EH204),0,EH204*Input!BC204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EI204),0,EI204*Input!BD204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EJ204),0,EJ204*Input!BE204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EK204),0,EK204*Input!BF204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EL204),0,EL204*Input!BG204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EM204),0,EM204*Input!BH204*$G204*$L204)","v":0},{"$f":"IF(ISERROR(EN204),0,EN204*Input!AX204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(EO204),0,EO204*Input!AY204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(EP204),0,EP204*Input!AZ204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(EQ204),0,EQ204*Input!BA204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(ER204),0,ER204*Input!BB204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(ES204),0,ES204*Input!BC204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(ET204),0,ET204*Input!BD204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(EU204),0,EU204*Input!BE204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(EV204),0,EV204*Input!BF204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(EW204),0,EW204*Input!BG204*$I204*$L204)","v":0},{"$f":"IF(ISERROR(EX204),0,EX204*Input!BH204*$I204*$L204)","v":0},{"$f":"MAX(0,SUM(Input!N204:P204)-Input!L204)","v":0},{"$f":"MAX(NPV(Disc,FU204*Input!$BJ204:$DA204),FY204-GA204,0)","v":0},0,{"$f":"NPV(Disc,Input!M204*Input!$BJ204:$DA204)","v":0},{"$f":"NPV(Disc,SUM(Input!N204:P204)*Input!$BJ204:$DA204)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ204:DA204)*(Input!L204-IF(Calcs!AD204>0,(Input!L204-Input!AA204)*((1+Input!AB204/Periods)/(1+Disc))^(Calcs!AD204*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ204:$DA204*Input!R204)*PV($C$3,$E204,-1,0,1)+ NPV(Disc,Input!$BJ204:$DA204*N204)*PV($C$3,Input!$Z204-$E204,-1,0,1)/(1+$C$3)^$E204)*L204","v":0},{"$f":"(NPV(Disc,Input!$BJ204:$DA204*Input!V204)*PV($C$3,$E204,-1,0,1)+NPV(Disc,Input!$BJ204:$DA204*Input!$AE204)*PV($C$3,Input!$Z204-$E204,-1,0,1)/(1+$C$3)^$E204)*L204","v":0},0,0,0,0,0,0,{"$f":"DY204+DZ204-(FZ204+GC204)-(Input!$Q$13-Input!$J$11)*GK204","v":0},0,0,{"$f":"IF(GF204<>0,GM204-(Input!$Q$13-Input!$J$11)*$GJ204*$GK204/GF204,0)","v":0},{"$f":"IF(GG204<>0,GN204-(Input!$Q$13-Input!$J$11)*(1-$GJ204)*$GK204/GG204,0)","v":0},0,0,{"$f":"IF(GF204<>0,GQ204-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ204*$GK204/GF204,0)","v":0},{"$f":"IF(GG204<>0,GR204-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ204)*$GK204/GG204,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ204+DY204)/((GC204+FZ204)+$GK204*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ204+DY204)/(FZ204+$GK204*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB204*O204*$G204*$L204","v":0},{"$f":"GY204*MAX(Input!$Z204,$E204)","v":0},{"$f":"Input!DB204*$I204*GasCalcs!G204*$L204","v":0},{"$f":"HA204*MAX(Input!$Z204,$E204)","v":0},{"$f":"IF(ISERROR(Loads!AY204*Input!DB204*$T204*$H204),0,Loads!AY204*Input!DB204*$T204*$H204)*$L204","v":0},{"$f":"IF(ISERROR(Loads!AZ204*Input!DB204*$T204*$H204),0,Loads!AZ204*Input!DB204*$T204*$H204)*$L204","v":0},null,{"$f":"IF(Calcs!F204<>0,(Input!U204*H204*$L204*E204+Input!AD204*H204*L204*(F204-E204))/F204*Input!DB204,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB204-1,0)),0,OFFSET(CostE!$AQ$5,$AB204-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB204-1,0)),0,OFFSET(CostE!$AR$5,$AB204-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB204-1,0)),0,OFFSET(CostE!$AS$5,$AB204-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L204)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L204))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L204)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L204))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z204),0,OFFSET(CostE!$F$5,Calcs!Z204-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E204<>0,GasCalcs!F204/GasCalcs!E204,1)","v":1}]
[{"$f":"Input!B223","v":0},{"$f":"Input!D223","v":0},{"$f":"TRIM(Input!E223)","v":""},{"$f":"TRIM(Input!F223)","v":""},{"$f":"IF(ISNUMBER(Input!AG223),Input!AG223,1)","v":0},{"$f":"MAX(E223,Input!Z223)","v":0},{"$f":"IF(ISNUMBER(Input!AH223),Input!AH223,1)+($J$8*Input!$T$11+$J$9*Input!$AU223)","v":1},{"$f":"IF(ISNUMBER(Input!AJ223),Input!AJ223+($J$8*Input!$T$11+$J$9*Input!$AU223),$G223)","v":1},{"$f":"IF(ISNUMBER(Input!AK223),Input!AK223+($J$8*Input!$T$11+$J$9*Input!$AU223),IF(ISNUMBER(Input!AI223),Input!AI223+($J$8*Input!$T$11+$J$9*Input!$AU223),$G223))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL223),Input!AL223<>0),Input!AL223,IF(Input!V223=0,G223,IF(Input!R223=0,I223,IF(Input!R223*0.03412>Input!V223,G223,I223)))-($J$8*Input!$T$11+$J$9*Input!AU223))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV223)","v":0},{"$f":"IF(ISBLANK(Input!AM223),100%,Input!AM223)*IF(ISBLANK(Input!AN223),100%,Input!AN223)","v":1},{"$f":"Input!R223","v":0},{"$f":"Input!AC223","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB223-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q223=\"kW\",Input!U223,Input!R223)),IF(Q223=\"kW\",Input!U223,Input!R223),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q223=\"kW\",Input!AD223,N223)),IF(Q223=\"kW\",Input!AD223,N223),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V223,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y223),MATCH(\"Gen:\"&C223&\":\"&D223&\":All\",CostE!$E$5:$E$1465,0),Y223)","v":{"$error":"#N/A"}},{"$f":"MATCH(W223,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y223),MATCH(\"Load:\"&C223&\":\"&$D223&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X223,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S223,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z223>Input!AG223,Input!AG223,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z223*Periods-(AE223+AF223+AG223)))","v":0},{"$f":"MAX(0,Input!Z223*Periods-AH223-AF223-AE223-AG223)","v":0},{"$f":"IF(OR(Input!E223=\"Residential\",Input!E223=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F223,1,0))=1","v":false},{"$f":"AJ223*AK223*Input!AW223","v":0},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!G$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!G$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!G$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!G$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!G$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!H$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!H$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!H$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!H$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!H$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!I$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!I$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!I$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!I$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!I$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!J$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!J$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!J$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!J$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!J$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!K$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!K$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!K$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!K$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!K$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!L$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!L$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!L$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!L$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!L$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!M$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!M$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!M$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!M$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!M$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!N$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!N$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!N$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!N$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!N$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!O$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!O$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!O$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!O$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!O$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!P$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!P$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!P$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!P$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!P$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!Q$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!Q$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!Q$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!Q$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!Q$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!R$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!R$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!R$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!R$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!R$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!S$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!S$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!S$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!S$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!S$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!T$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!T$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!T$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!T$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!T$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!U$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!U$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!U$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!U$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!U$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!V$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!V$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!V$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!V$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!V$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!W$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!W$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!W$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!W$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!W$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!X$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!X$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!X$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!X$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!X$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!Y$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!Y$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!Y$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!Y$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!Y$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!Z$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!Z$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!Z$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!Z$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!Z$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AA$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AA$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AA$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AA$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AA$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AB$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AB$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AB$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AB$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AB$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AC$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AC$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AC$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AC$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AC$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AD$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AD$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AD$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AD$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AD$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AE$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AE$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AE$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AE$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AE$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AF$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AF$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AF$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AF$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AF$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AG$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AG$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AG$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AG$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AG$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AH$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AH$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AH$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AH$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AH$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AI$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AI$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AI$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AI$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AI$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AJ$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AJ$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AJ$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AK$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AK$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AK$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AK$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AK$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AL$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AL$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AL$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AL$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AL$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AM$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AM$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AM$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AM$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AM$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AN$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AN$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AN$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AN$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AN$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AO$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AO$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AO$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AO$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AO$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AP$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AP$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AP$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AP$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AP$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AQ$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AQ$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AQ$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AR$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AR$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AR$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AR$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AR$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AS$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AS$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AS$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AS$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AS$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AT$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AT$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AT$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AT$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AT$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AU$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AU$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AU$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AU$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AU$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AV$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AV$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AV$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AV$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AV$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AW$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AW$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AW$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AW$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AW$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AX$5,$Z223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AX$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$M223*(1+$AL223)\n+\n(OFFSET(CostE!AX$5,$Z223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AX$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AX$5,$Z223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*Input!$AC223*(1+$AL223)","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!G$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!G$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!G$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!G$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!G$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!H$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!H$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!H$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!H$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!H$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!I$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!I$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!I$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!I$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!I$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!J$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!J$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!J$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!J$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!J$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!K$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!K$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!K$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!K$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!K$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!L$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!L$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!L$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!L$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!L$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!M$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!M$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!M$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!M$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!M$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!N$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!N$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!N$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!N$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!N$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!O$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!O$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!O$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!O$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!O$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!P$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!P$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!P$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!P$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!P$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!Q$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!Q$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!Q$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!Q$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!Q$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!R$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!R$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!R$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!R$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!R$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!S$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!S$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!S$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!S$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!S$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!T$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!T$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!T$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!T$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!T$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!U$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!U$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!U$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!U$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!U$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!V$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!V$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!V$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!V$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!V$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!W$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!W$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!W$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!W$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!W$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!X$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!X$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!X$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!X$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!X$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!Y$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!Y$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!Y$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!Y$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!Y$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!Z$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!Z$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!Z$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!Z$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!Z$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AA$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AA$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AA$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AA$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AA$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AB$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AB$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AB$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AB$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AB$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AC$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AC$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AC$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AC$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AC$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AD$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AD$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AD$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AD$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AD$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AE$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AE$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AE$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AE$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AE$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AF$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AF$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AF$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AF$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AF$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AG$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AG$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AG$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AG$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AG$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AH$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AH$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AH$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AH$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AH$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AI$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AI$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AI$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AI$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AI$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AJ$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AJ$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AJ$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AK$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AK$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AK$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AK$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AK$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AL$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AL$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AL$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AL$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AL$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AM$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AM$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AM$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AM$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AM$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AN$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AN$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AN$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AN$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AN$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AO$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AO$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AO$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AO$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AO$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AP$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AP$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AP$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AP$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AP$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AQ$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AQ$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AQ$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AR$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AR$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AR$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AR$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AR$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AS$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AS$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AS$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AS$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AS$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AT$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AT$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AT$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AT$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AT$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AU$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AU$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AU$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AU$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AU$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AV$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AV$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AV$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AV$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AV$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AW$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AW$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AW$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AW$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AW$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"(IF($AE223>0,NPV(Disc,OFFSET(CostE!AX$5,$AA223-1,SkipYrs*Periods+1,1,$AE223)),0)+OFFSET(CostE!AX$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AF223*(1/(1+Disc)^($AE223+1)))*$R223\n+\n(OFFSET(CostE!AX$5,$AA223-1,SkipYrs*Periods+1+$AE223)*$AG223*(1/(1+Disc)^($AE223+1))+\nIF($AH223>0,NPV(Disc,OFFSET(CostE!AX$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223,0)+1,1,$AH223)),0)*(1/(1+Disc)^($AE223+$AF223+$AG223))+\nOFFSET(CostE!AX$5,$AA223-1,SkipYrs*Periods+ROUND($AE223+$AF223+$AG223+$AH223,0)+1)*$AI223*(1/(1+Disc)^(ROUND($AE223+$AH223+$AF223+$AG223,0)+1)))*$S223","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV223),0,Input!BJ223:DA223*(AM223:CD223+CE223:DV223)))*L223","v":0},{"$f":"NPV(Disc,GasCalcs!M223:BD223*Input!BJ223:DA223)*L223","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV223),0,Input!BJ223:DA223*(AM223:CD223*$G223+CE223:DV223*$H223)))*$L223","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S223,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S223,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X223,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EC$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EC$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EC$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EC$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,ED$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,ED$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,ED$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,ED$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EE$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EE$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EE$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EE$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EF$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EF$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EF$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EF$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EG$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EG$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EG$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EG$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EH$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EH$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EH$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EH$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EI$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EI$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EI$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EI$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EJ$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EJ$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EJ$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EK$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EK$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EK$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EK$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EL$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EL$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EL$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EL$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EM$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA223-1,EM$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E223))))*$M223+(IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA223-1,EM$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1)+OFFSET(Rates!$B$4,$EA223-1,EM$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AC223","v":0},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EN$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EN$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EN$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EN$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EO$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EO$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EO$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EO$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EP$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EP$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EP$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EP$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EQ$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EQ$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EQ$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,ER$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,ER$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,ER$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,ER$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,ES$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,ES$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,ES$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,ES$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,ET$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,ET$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,ET$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,ET$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EU$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EU$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EU$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EU$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EV$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EV$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EV$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EV$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EW$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EW$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EW$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EW$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"(IF($E223>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EX$16-Rates!$B$3,1,TRUNC($E223))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB223-1,EX$16-Rates!$B$3+TRUNC($E223))*($E223-TRUNC($E223))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E223))))*Input!$V223 + (IF((Input!$Z223-$E223)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB223-1,EX$16-Rates!$B$3+TRUNC($E223),1,TRUNC(Input!$Z223-$E223))))/(1+$C$3)^(TRUNC($E223)-1) +OFFSET(Rates!$B$16,$EB223-1,EX$16-Rates!$B$3+TRUNC(Input!$Z223))*(Input!$Z223-TRUNC(Input!$Z223))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z223))))*Input!$AE223","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC223),0,EC223*Input!AX223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(ED223),0,ED223*Input!AY223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EE223),0,EE223*Input!AZ223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EF223),0,EF223*Input!BA223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EG223),0,EG223*Input!BB223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EH223),0,EH223*Input!BC223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EI223),0,EI223*Input!BD223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EJ223),0,EJ223*Input!BE223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EK223),0,EK223*Input!BF223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EL223),0,EL223*Input!BG223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EM223),0,EM223*Input!BH223*$G223*$L223)","v":0},{"$f":"IF(ISERROR(EN223),0,EN223*Input!AX223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(EO223),0,EO223*Input!AY223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(EP223),0,EP223*Input!AZ223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(EQ223),0,EQ223*Input!BA223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(ER223),0,ER223*Input!BB223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(ES223),0,ES223*Input!BC223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(ET223),0,ET223*Input!BD223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(EU223),0,EU223*Input!BE223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(EV223),0,EV223*Input!BF223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(EW223),0,EW223*Input!BG223*$I223*$L223)","v":0},{"$f":"IF(ISERROR(EX223),0,EX223*Input!BH223*$I223*$L223)","v":0},{"$f":"MAX(0,SUM(Input!N223:P223)-Input!L223)","v":0},{"$f":"MAX(NPV(Disc,FU223*Input!$BJ223:$DA223),FY223-GA223,0)","v":0},0,{"$f":"NPV(Disc,Input!M223*Input!$BJ223:$DA223)","v":0},{"$f":"NPV(Disc,SUM(Input!N223:P223)*Input!$BJ223:$DA223)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ223:DA223)*(Input!L223-IF(Calcs!AD223>0,(Input!L223-Input!AA223)*((1+Input!AB223/Periods)/(1+Disc))^(Calcs!AD223*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ223:$DA223*Input!R223)*PV($C$3,$E223,-1,0,1)+ NPV(Disc,Input!$BJ223:$DA223*N223)*PV($C$3,Input!$Z223-$E223,-1,0,1)/(1+$C$3)^$E223)*L223","v":0},{"$f":"(NPV(Disc,Input!$BJ223:$DA223*Input!V223)*PV($C$3,$E223,-1,0,1)+NPV(Disc,Input!$BJ223:$DA223*Input!$AE223)*PV($C$3,Input!$Z223-$E223,-1,0,1)/(1+$C$3)^$E223)*L223","v":0},0,0,0,0,0,0,{"$f":"DY223+DZ223-(FZ223+GC223)-(Input!$Q$13-Input!$J$11)*GK223","v":0},0,0,{"$f":"IF(GF223<>0,GM223-(Input!$Q$13-Input!$J$11)*$GJ223*$GK223/GF223,0)","v":0},{"$f":"IF(GG223<>0,GN223-(Input!$Q$13-Input!$J$11)*(1-$GJ223)*$GK223/GG223,0)","v":0},0,0,{"$f":"IF(GF223<>0,GQ223-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ223*$GK223/GF223,0)","v":0},{"$f":"IF(GG223<>0,GR223-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ223)*$GK223/GG223,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ223+DY223)/((GC223+FZ223)+$GK223*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ223+DY223)/(FZ223+$GK223*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB223*O223*$G223*$L223","v":0},{"$f":"GY223*MAX(Input!$Z223,$E223)","v":0},{"$f":"Input!DB223*$I223*GasCalcs!G223*$L223","v":0},{"$f":"HA223*MAX(Input!$Z223,$E223)","v":0},{"$f":"IF(ISERROR(Loads!AY223*Input!DB223*$T223*$H223),0,Loads!AY223*Input!DB223*$T223*$H223)*$L223","v":0},{"$f":"IF(ISERROR(Loads!AZ223*Input!DB223*$T223*$H223),0,Loads!AZ223*Input!DB223*$T223*$H223)*$L223","v":0},null,{"$f":"IF(Calcs!F223<>0,(Input!U223*H223*$L223*E223+Input!AD223*H223*L223*(F223-E223))/F223*Input!DB223,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB223-1,0)),0,OFFSET(CostE!$AQ$5,$AB223-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB223-1,0)),0,OFFSET(CostE!$AR$5,$AB223-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB223-1,0)),0,OFFSET(CostE!$AS$5,$AB223-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L223)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L223))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L223)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L223))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z223),0,OFFSET(CostE!$F$5,Calcs!Z223-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E223<>0,GasCalcs!F223/GasCalcs!E223,1)","v":1}]
[{"$f":"Input!B269","v":0},{"$f":"Input!D269","v":0},{"$f":"TRIM(Input!E269)","v":""},{"$f":"TRIM(Input!F269)","v":""},{"$f":"IF(ISNUMBER(Input!AG269),Input!AG269,1)","v":0},{"$f":"MAX(E269,Input!Z269)","v":0},{"$f":"IF(ISNUMBER(Input!AH269),Input!AH269,1)+($J$8*Input!$T$11+$J$9*Input!$AU269)","v":1},{"$f":"IF(ISNUMBER(Input!AJ269),Input!AJ269+($J$8*Input!$T$11+$J$9*Input!$AU269),$G269)","v":1},{"$f":"IF(ISNUMBER(Input!AK269),Input!AK269+($J$8*Input!$T$11+$J$9*Input!$AU269),IF(ISNUMBER(Input!AI269),Input!AI269+($J$8*Input!$T$11+$J$9*Input!$AU269),$G269))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL269),Input!AL269<>0),Input!AL269,IF(Input!V269=0,G269,IF(Input!R269=0,I269,IF(Input!R269*0.03412>Input!V269,G269,I269)))-($J$8*Input!$T$11+$J$9*Input!AU269))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV269)","v":0},{"$f":"IF(ISBLANK(Input!AM269),100%,Input!AM269)*IF(ISBLANK(Input!AN269),100%,Input!AN269)","v":1},{"$f":"Input!R269","v":0},{"$f":"Input!AC269","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB269-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q269=\"kW\",Input!U269,Input!R269)),IF(Q269=\"kW\",Input!U269,Input!R269),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q269=\"kW\",Input!AD269,N269)),IF(Q269=\"kW\",Input!AD269,N269),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V269,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y269),MATCH(\"Gen:\"&C269&\":\"&D269&\":All\",CostE!$E$5:$E$1465,0),Y269)","v":{"$error":"#N/A"}},{"$f":"MATCH(W269,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y269),MATCH(\"Load:\"&C269&\":\"&$D269&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X269,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S269,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z269>Input!AG269,Input!AG269,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z269*Periods-(AE269+AF269+AG269)))","v":0},{"$f":"MAX(0,Input!Z269*Periods-AH269-AF269-AE269-AG269)","v":0},{"$f":"IF(OR(Input!E269=\"Residential\",Input!E269=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F269,1,0))=1","v":false},{"$f":"AJ269*AK269*Input!AW269","v":0},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!G$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!G$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!G$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!G$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!G$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!H$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!H$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!H$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!H$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!H$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!I$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!I$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!I$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!I$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!I$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!J$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!J$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!J$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!J$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!J$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!K$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!K$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!K$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!K$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!K$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!L$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!L$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!L$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!L$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!L$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!M$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!M$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!M$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!M$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!M$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!N$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!N$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!N$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!N$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!N$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!O$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!O$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!O$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!O$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!O$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!P$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!P$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!P$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!P$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!P$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!Q$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!Q$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!Q$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!Q$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!Q$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!R$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!R$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!R$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!R$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!R$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!S$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!S$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!S$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!S$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!S$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!T$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!T$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!T$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!T$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!T$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!U$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!U$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!U$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!U$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!U$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!V$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!V$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!V$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!V$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!V$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!W$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!W$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!W$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!W$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!W$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!X$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!X$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!X$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!X$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!X$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!Y$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!Y$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!Y$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!Y$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!Y$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!Z$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!Z$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!Z$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!Z$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!Z$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AA$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AA$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AA$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AA$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AA$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AB$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AB$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AB$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AB$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AB$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AC$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AC$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AC$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AC$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AC$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AD$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AD$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AD$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AD$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AD$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AE$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AE$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AE$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AE$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AE$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AF$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AF$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AF$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AF$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AF$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AG$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AG$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AG$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AG$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AG$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AH$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AH$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AH$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AH$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AH$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AI$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AI$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AI$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AI$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AI$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AJ$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AJ$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AJ$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AK$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AK$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AK$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AK$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AK$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AL$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AL$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AL$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AL$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AL$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AM$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AM$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AM$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AM$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AM$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AN$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AN$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AN$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AN$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AN$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AO$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AO$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AO$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AO$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AO$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AP$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AP$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AP$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AP$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AP$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AQ$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AQ$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AQ$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AR$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AR$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AR$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AR$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AR$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AS$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AS$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AS$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AS$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AS$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AT$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AT$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AT$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AT$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AT$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AU$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AU$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AU$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AU$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AU$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AV$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AV$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AV$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AV$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AV$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AW$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AW$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AW$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AW$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AW$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AX$5,$Z269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AX$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$M269*(1+$AL269)\n+\n(OFFSET(CostE!AX$5,$Z269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AX$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AX$5,$Z269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*Input!$AC269*(1+$AL269)","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!G$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!G$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!G$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!G$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!G$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!H$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!H$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!H$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!H$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!H$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!I$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!I$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!I$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!I$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!I$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!J$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!J$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!J$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!J$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!J$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!K$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!K$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!K$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!K$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!K$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!L$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!L$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!L$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!L$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!L$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!M$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!M$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!M$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!M$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!M$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!N$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!N$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!N$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!N$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!N$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!O$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!O$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!O$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!O$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!O$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!P$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!P$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!P$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!P$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!P$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!Q$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!Q$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!Q$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!Q$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!Q$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!R$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!R$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!R$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!R$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!R$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!S$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!S$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!S$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!S$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!S$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!T$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!T$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!T$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!T$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!T$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!U$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!U$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!U$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!U$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!U$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!V$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!V$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!V$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!V$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!V$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!W$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!W$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!W$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!W$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!W$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!X$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!X$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!X$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!X$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!X$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!Y$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!Y$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!Y$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!Y$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!Y$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!Z$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!Z$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!Z$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!Z$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!Z$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AA$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AA$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AA$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AA$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AA$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AB$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AB$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AB$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AB$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AB$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AC$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AC$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AC$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AC$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AC$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AD$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AD$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AD$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AD$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AD$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AE$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AE$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AE$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AE$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AE$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AF$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AF$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AF$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AF$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AF$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AG$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AG$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AG$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AG$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AG$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AH$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AH$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AH$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AH$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AH$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AI$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AI$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AI$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AI$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AI$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AJ$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AJ$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AJ$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AK$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AK$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AK$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AK$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AK$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AL$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AL$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AL$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AL$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AL$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AM$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AM$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AM$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AM$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AM$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AN$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AN$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AN$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AN$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AN$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AO$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AO$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AO$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AO$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AO$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AP$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AP$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AP$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AP$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AP$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AQ$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AQ$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AQ$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AR$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AR$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AR$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AR$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AR$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AS$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AS$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AS$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AS$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AS$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AT$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AT$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AT$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AT$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AT$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AU$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AU$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AU$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AU$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AU$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AV$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AV$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AV$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AV$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AV$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AW$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AW$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AW$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AW$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AW$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"(IF($AE269>0,NPV(Disc,OFFSET(CostE!AX$5,$AA269-1,SkipYrs*Periods+1,1,$AE269)),0)+OFFSET(CostE!AX$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AF269*(1/(1+Disc)^($AE269+1)))*$R269\n+\n(OFFSET(CostE!AX$5,$AA269-1,SkipYrs*Periods+1+$AE269)*$AG269*(1/(1+Disc)^($AE269+1))+\nIF($AH269>0,NPV(Disc,OFFSET(CostE!AX$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269,0)+1,1,$AH269)),0)*(1/(1+Disc)^($AE269+$AF269+$AG269))+\nOFFSET(CostE!AX$5,$AA269-1,SkipYrs*Periods+ROUND($AE269+$AF269+$AG269+$AH269,0)+1)*$AI269*(1/(1+Disc)^(ROUND($AE269+$AH269+$AF269+$AG269,0)+1)))*$S269","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV269),0,Input!BJ269:DA269*(AM269:CD269+CE269:DV269)))*L269","v":0},{"$f":"NPV(Disc,GasCalcs!M269:BD269*Input!BJ269:DA269)*L269","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV269),0,Input!BJ269:DA269*(AM269:CD269*$G269+CE269:DV269*$H269)))*$L269","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S269,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S269,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X269,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EC$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EC$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EC$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EC$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,ED$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,ED$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,ED$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,ED$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EE$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EE$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EE$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EE$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EF$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EF$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EF$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EF$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EG$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EG$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EG$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EG$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EH$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EH$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EH$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EH$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EI$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EI$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EI$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EI$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EJ$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EJ$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EJ$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EK$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EK$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EK$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EK$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EL$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EL$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EL$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EL$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EM$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA269-1,EM$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E269))))*$M269+(IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA269-1,EM$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1)+OFFSET(Rates!$B$4,$EA269-1,EM$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AC269","v":0},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EN$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EN$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EN$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EN$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EO$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EO$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EO$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EO$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EP$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EP$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EP$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EP$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EQ$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EQ$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EQ$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,ER$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,ER$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,ER$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,ER$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,ES$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,ES$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,ES$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,ES$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,ET$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,ET$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,ET$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,ET$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EU$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EU$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EU$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EU$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EV$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EV$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EV$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EV$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EW$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EW$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EW$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EW$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"(IF($E269>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EX$16-Rates!$B$3,1,TRUNC($E269))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB269-1,EX$16-Rates!$B$3+TRUNC($E269))*($E269-TRUNC($E269))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E269))))*Input!$V269 + (IF((Input!$Z269-$E269)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB269-1,EX$16-Rates!$B$3+TRUNC($E269),1,TRUNC(Input!$Z269-$E269))))/(1+$C$3)^(TRUNC($E269)-1) +OFFSET(Rates!$B$16,$EB269-1,EX$16-Rates!$B$3+TRUNC(Input!$Z269))*(Input!$Z269-TRUNC(Input!$Z269))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z269))))*Input!$AE269","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC269),0,EC269*Input!AX269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(ED269),0,ED269*Input!AY269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EE269),0,EE269*Input!AZ269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EF269),0,EF269*Input!BA269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EG269),0,EG269*Input!BB269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EH269),0,EH269*Input!BC269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EI269),0,EI269*Input!BD269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EJ269),0,EJ269*Input!BE269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EK269),0,EK269*Input!BF269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EL269),0,EL269*Input!BG269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EM269),0,EM269*Input!BH269*$G269*$L269)","v":0},{"$f":"IF(ISERROR(EN269),0,EN269*Input!AX269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(EO269),0,EO269*Input!AY269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(EP269),0,EP269*Input!AZ269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(EQ269),0,EQ269*Input!BA269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(ER269),0,ER269*Input!BB269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(ES269),0,ES269*Input!BC269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(ET269),0,ET269*Input!BD269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(EU269),0,EU269*Input!BE269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(EV269),0,EV269*Input!BF269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(EW269),0,EW269*Input!BG269*$I269*$L269)","v":0},{"$f":"IF(ISERROR(EX269),0,EX269*Input!BH269*$I269*$L269)","v":0},{"$f":"MAX(0,SUM(Input!N269:P269)-Input!L269)","v":0},{"$f":"MAX(NPV(Disc,FU269*Input!$BJ269:$DA269),FY269-GA269,0)","v":0},0,{"$f":"NPV(Disc,Input!M269*Input!$BJ269:$DA269)","v":0},{"$f":"NPV(Disc,SUM(Input!N269:P269)*Input!$BJ269:$DA269)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ269:DA269)*(Input!L269-IF(Calcs!AD269>0,(Input!L269-Input!AA269)*((1+Input!AB269/Periods)/(1+Disc))^(Calcs!AD269*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ269:$DA269*Input!R269)*PV($C$3,$E269,-1,0,1)+ NPV(Disc,Input!$BJ269:$DA269*N269)*PV($C$3,Input!$Z269-$E269,-1,0,1)/(1+$C$3)^$E269)*L269","v":0},{"$f":"(NPV(Disc,Input!$BJ269:$DA269*Input!V269)*PV($C$3,$E269,-1,0,1)+NPV(Disc,Input!$BJ269:$DA269*Input!$AE269)*PV($C$3,Input!$Z269-$E269,-1,0,1)/(1+$C$3)^$E269)*L269","v":0},0,0,0,0,0,0,{"$f":"DY269+DZ269-(FZ269+GC269)-(Input!$Q$13-Input!$J$11)*GK269","v":0},0,0,{"$f":"IF(GF269<>0,GM269-(Input!$Q$13-Input!$J$11)*$GJ269*$GK269/GF269,0)","v":0},{"$f":"IF(GG269<>0,GN269-(Input!$Q$13-Input!$J$11)*(1-$GJ269)*$GK269/GG269,0)","v":0},0,0,{"$f":"IF(GF269<>0,GQ269-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ269*$GK269/GF269,0)","v":0},{"$f":"IF(GG269<>0,GR269-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ269)*$GK269/GG269,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ269+DY269)/((GC269+FZ269)+$GK269*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ269+DY269)/(FZ269+$GK269*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB269*O269*$G269*$L269","v":0},{"$f":"GY269*MAX(Input!$Z269,$E269)","v":0},{"$f":"Input!DB269*$I269*GasCalcs!G269*$L269","v":0},{"$f":"HA269*MAX(Input!$Z269,$E269)","v":0},{"$f":"IF(ISERROR(Loads!AY269*Input!DB269*$T269*$H269),0,Loads!AY269*Input!DB269*$T269*$H269)*$L269","v":0},{"$f":"IF(ISERROR(Loads!AZ269*Input!DB269*$T269*$H269),0,Loads!AZ269*Input!DB269*$T269*$H269)*$L269","v":0},null,{"$f":"IF(Calcs!F269<>0,(Input!U269*H269*$L269*E269+Input!AD269*H269*L269*(F269-E269))/F269*Input!DB269,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB269-1,0)),0,OFFSET(CostE!$AQ$5,$AB269-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB269-1,0)),0,OFFSET(CostE!$AR$5,$AB269-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB269-1,0)),0,OFFSET(CostE!$AS$5,$AB269-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L269)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L269))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L269)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L269))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z269),0,OFFSET(CostE!$F$5,Calcs!Z269-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E269<>0,GasCalcs!F269/GasCalcs!E269,1)","v":1}]
[{"$f":"Input!B286","v":0},{"$f":"Input!D286","v":0},{"$f":"TRIM(Input!E286)","v":""},{"$f":"TRIM(Input!F286)","v":""},{"$f":"IF(ISNUMBER(Input!AG286),Input!AG286,1)","v":0},{"$f":"MAX(E286,Input!Z286)","v":0},{"$f":"IF(ISNUMBER(Input!AH286),Input!AH286,1)+($J$8*Input!$T$11+$J$9*Input!$AU286)","v":1},{"$f":"IF(ISNUMBER(Input!AJ286),Input!AJ286+($J$8*Input!$T$11+$J$9*Input!$AU286),$G286)","v":1},{"$f":"IF(ISNUMBER(Input!AK286),Input!AK286+($J$8*Input!$T$11+$J$9*Input!$AU286),IF(ISNUMBER(Input!AI286),Input!AI286+($J$8*Input!$T$11+$J$9*Input!$AU286),$G286))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL286),Input!AL286<>0),Input!AL286,IF(Input!V286=0,G286,IF(Input!R286=0,I286,IF(Input!R286*0.03412>Input!V286,G286,I286)))-($J$8*Input!$T$11+$J$9*Input!AU286))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV286)","v":0},{"$f":"IF(ISBLANK(Input!AM286),100%,Input!AM286)*IF(ISBLANK(Input!AN286),100%,Input!AN286)","v":1},{"$f":"Input!R286","v":0},{"$f":"Input!AC286","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB286-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q286=\"kW\",Input!U286,Input!R286)),IF(Q286=\"kW\",Input!U286,Input!R286),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q286=\"kW\",Input!AD286,N286)),IF(Q286=\"kW\",Input!AD286,N286),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V286,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y286),MATCH(\"Gen:\"&C286&\":\"&D286&\":All\",CostE!$E$5:$E$1465,0),Y286)","v":{"$error":"#N/A"}},{"$f":"MATCH(W286,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y286),MATCH(\"Load:\"&C286&\":\"&$D286&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X286,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S286,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z286>Input!AG286,Input!AG286,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z286*Periods-(AE286+AF286+AG286)))","v":0},{"$f":"MAX(0,Input!Z286*Periods-AH286-AF286-AE286-AG286)","v":0},{"$f":"IF(OR(Input!E286=\"Residential\",Input!E286=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F286,1,0))=1","v":false},{"$f":"AJ286*AK286*Input!AW286","v":0},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!G$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!G$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!G$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!G$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!G$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!H$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!H$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!H$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!H$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!H$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!I$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!I$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!I$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!I$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!I$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!J$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!J$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!J$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!J$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!J$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!K$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!K$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!K$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!K$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!K$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!L$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!L$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!L$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!L$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!L$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!M$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!M$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!M$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!M$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!M$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!N$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!N$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!N$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!N$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!N$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!O$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!O$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!O$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!O$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!O$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!P$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!P$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!P$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!P$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!P$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!Q$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!Q$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!Q$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!Q$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!Q$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!R$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!R$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!R$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!R$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!R$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!S$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!S$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!S$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!S$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!S$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!T$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!T$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!T$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!T$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!T$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!U$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!U$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!U$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!U$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!U$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!V$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!V$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!V$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!V$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!V$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!W$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!W$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!W$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!W$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!W$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!X$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!X$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!X$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!X$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!X$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!Y$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!Y$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!Y$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!Y$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!Y$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!Z$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!Z$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!Z$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!Z$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!Z$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AA$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AA$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AA$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AA$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AA$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AB$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AB$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AB$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AB$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AB$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AC$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AC$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AC$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AC$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AC$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AD$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AD$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AD$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AD$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AD$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AE$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AE$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AE$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AE$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AE$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AF$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AF$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AF$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AF$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AF$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AG$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AG$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AG$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AG$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AG$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AH$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AH$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AH$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AH$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AH$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AI$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AI$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AI$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AI$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AI$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AJ$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AJ$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AJ$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AK$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AK$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AK$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AK$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AK$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AL$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AL$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AL$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AL$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AL$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AM$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AM$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AM$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AM$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AM$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AN$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AN$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AN$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AN$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AN$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AO$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AO$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AO$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AO$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AO$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AP$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AP$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AP$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AP$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AP$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AQ$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AQ$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AQ$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AR$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AR$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AR$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AR$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AR$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AS$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AS$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AS$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AS$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AS$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AT$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AT$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AT$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AT$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AT$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AU$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AU$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AU$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AU$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AU$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AV$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AV$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AV$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AV$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AV$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AW$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AW$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AW$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AW$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AW$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AX$5,$Z286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AX$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$M286*(1+$AL286)\n+\n(OFFSET(CostE!AX$5,$Z286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AX$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AX$5,$Z286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*Input!$AC286*(1+$AL286)","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!G$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!G$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!G$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!G$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!G$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!H$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!H$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!H$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!H$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!H$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!I$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!I$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!I$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!I$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!I$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!J$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!J$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!J$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!J$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!J$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!K$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!K$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!K$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!K$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!K$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!L$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!L$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!L$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!L$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!L$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!M$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!M$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!M$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!M$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!M$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!N$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!N$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!N$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!N$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!N$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!O$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!O$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!O$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!O$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!O$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!P$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!P$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!P$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!P$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!P$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!Q$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!Q$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!Q$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!Q$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!Q$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!R$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!R$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!R$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!R$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!R$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!S$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!S$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!S$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!S$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!S$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!T$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!T$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!T$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!T$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!T$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!U$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!U$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!U$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!U$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!U$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!V$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!V$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!V$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!V$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!V$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!W$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!W$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!W$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!W$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!W$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!X$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!X$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!X$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!X$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!X$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!Y$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!Y$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!Y$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!Y$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!Y$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!Z$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!Z$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!Z$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!Z$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!Z$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AA$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AA$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AA$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AA$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AA$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AB$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AB$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AB$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AB$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AB$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AC$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AC$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AC$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AC$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AC$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AD$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AD$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AD$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AD$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AD$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AE$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AE$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AE$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AE$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AE$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AF$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AF$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AF$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AF$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AF$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AG$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AG$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AG$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AG$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AG$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AH$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AH$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AH$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AH$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AH$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AI$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AI$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AI$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AI$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AI$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AJ$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AJ$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AJ$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AK$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AK$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AK$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AK$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AK$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AL$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AL$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AL$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AL$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AL$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AM$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AM$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AM$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AM$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AM$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AN$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AN$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AN$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AN$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AN$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AO$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AO$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AO$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AO$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AO$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AP$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AP$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AP$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AP$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AP$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AQ$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AQ$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AQ$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AR$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AR$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AR$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AR$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AR$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AS$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AS$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AS$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AS$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AS$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AT$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AT$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AT$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AT$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AT$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AU$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AU$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AU$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AU$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AU$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AV$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AV$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AV$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AV$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AV$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AW$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AW$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AW$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AW$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AW$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"(IF($AE286>0,NPV(Disc,OFFSET(CostE!AX$5,$AA286-1,SkipYrs*Periods+1,1,$AE286)),0)+OFFSET(CostE!AX$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AF286*(1/(1+Disc)^($AE286+1)))*$R286\n+\n(OFFSET(CostE!AX$5,$AA286-1,SkipYrs*Periods+1+$AE286)*$AG286*(1/(1+Disc)^($AE286+1))+\nIF($AH286>0,NPV(Disc,OFFSET(CostE!AX$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286,0)+1,1,$AH286)),0)*(1/(1+Disc)^($AE286+$AF286+$AG286))+\nOFFSET(CostE!AX$5,$AA286-1,SkipYrs*Periods+ROUND($AE286+$AF286+$AG286+$AH286,0)+1)*$AI286*(1/(1+Disc)^(ROUND($AE286+$AH286+$AF286+$AG286,0)+1)))*$S286","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV286),0,Input!BJ286:DA286*(AM286:CD286+CE286:DV286)))*L286","v":0},{"$f":"NPV(Disc,GasCalcs!M286:BD286*Input!BJ286:DA286)*L286","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV286),0,Input!BJ286:DA286*(AM286:CD286*$G286+CE286:DV286*$H286)))*$L286","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S286,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S286,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X286,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EC$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EC$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EC$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EC$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,ED$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,ED$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,ED$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,ED$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EE$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EE$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EE$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EE$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EF$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EF$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EF$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EF$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EG$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EG$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EG$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EG$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EH$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EH$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EH$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EH$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EI$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EI$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EI$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EI$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EJ$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EJ$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EJ$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EK$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EK$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EK$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EK$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EL$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EL$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EL$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EL$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EM$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA286-1,EM$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E286))))*$M286+(IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA286-1,EM$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1)+OFFSET(Rates!$B$4,$EA286-1,EM$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AC286","v":0},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EN$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EN$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EN$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EN$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EO$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EO$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EO$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EO$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EP$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EP$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EP$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EP$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EQ$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EQ$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EQ$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,ER$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,ER$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,ER$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,ER$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,ES$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,ES$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,ES$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,ES$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,ET$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,ET$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,ET$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,ET$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EU$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EU$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EU$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EU$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EV$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EV$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EV$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EV$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EW$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EW$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EW$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EW$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"(IF($E286>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EX$16-Rates!$B$3,1,TRUNC($E286))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB286-1,EX$16-Rates!$B$3+TRUNC($E286))*($E286-TRUNC($E286))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E286))))*Input!$V286 + (IF((Input!$Z286-$E286)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB286-1,EX$16-Rates!$B$3+TRUNC($E286),1,TRUNC(Input!$Z286-$E286))))/(1+$C$3)^(TRUNC($E286)-1) +OFFSET(Rates!$B$16,$EB286-1,EX$16-Rates!$B$3+TRUNC(Input!$Z286))*(Input!$Z286-TRUNC(Input!$Z286))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z286))))*Input!$AE286","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC286),0,EC286*Input!AX286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(ED286),0,ED286*Input!AY286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EE286),0,EE286*Input!AZ286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EF286),0,EF286*Input!BA286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EG286),0,EG286*Input!BB286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EH286),0,EH286*Input!BC286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EI286),0,EI286*Input!BD286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EJ286),0,EJ286*Input!BE286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EK286),0,EK286*Input!BF286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EL286),0,EL286*Input!BG286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EM286),0,EM286*Input!BH286*$G286*$L286)","v":0},{"$f":"IF(ISERROR(EN286),0,EN286*Input!AX286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(EO286),0,EO286*Input!AY286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(EP286),0,EP286*Input!AZ286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(EQ286),0,EQ286*Input!BA286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(ER286),0,ER286*Input!BB286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(ES286),0,ES286*Input!BC286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(ET286),0,ET286*Input!BD286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(EU286),0,EU286*Input!BE286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(EV286),0,EV286*Input!BF286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(EW286),0,EW286*Input!BG286*$I286*$L286)","v":0},{"$f":"IF(ISERROR(EX286),0,EX286*Input!BH286*$I286*$L286)","v":0},{"$f":"MAX(0,SUM(Input!N286:P286)-Input!L286)","v":0},{"$f":"MAX(NPV(Disc,FU286*Input!$BJ286:$DA286),FY286-GA286,0)","v":0},0,{"$f":"NPV(Disc,Input!M286*Input!$BJ286:$DA286)","v":0},{"$f":"NPV(Disc,SUM(Input!N286:P286)*Input!$BJ286:$DA286)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ286:DA286)*(Input!L286-IF(Calcs!AD286>0,(Input!L286-Input!AA286)*((1+Input!AB286/Periods)/(1+Disc))^(Calcs!AD286*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ286:$DA286*Input!R286)*PV($C$3,$E286,-1,0,1)+ NPV(Disc,Input!$BJ286:$DA286*N286)*PV($C$3,Input!$Z286-$E286,-1,0,1)/(1+$C$3)^$E286)*L286","v":0},{"$f":"(NPV(Disc,Input!$BJ286:$DA286*Input!V286)*PV($C$3,$E286,-1,0,1)+NPV(Disc,Input!$BJ286:$DA286*Input!$AE286)*PV($C$3,Input!$Z286-$E286,-1,0,1)/(1+$C$3)^$E286)*L286","v":0},0,0,0,0,0,0,{"$f":"DY286+DZ286-(FZ286+GC286)-(Input!$Q$13-Input!$J$11)*GK286","v":0},0,0,{"$f":"IF(GF286<>0,GM286-(Input!$Q$13-Input!$J$11)*$GJ286*$GK286/GF286,0)","v":0},{"$f":"IF(GG286<>0,GN286-(Input!$Q$13-Input!$J$11)*(1-$GJ286)*$GK286/GG286,0)","v":0},0,0,{"$f":"IF(GF286<>0,GQ286-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ286*$GK286/GF286,0)","v":0},{"$f":"IF(GG286<>0,GR286-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ286)*$GK286/GG286,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ286+DY286)/((GC286+FZ286)+$GK286*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ286+DY286)/(FZ286+$GK286*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB286*O286*$G286*$L286","v":0},{"$f":"GY286*MAX(Input!$Z286,$E286)","v":0},{"$f":"Input!DB286*$I286*GasCalcs!G286*$L286","v":0},{"$f":"HA286*MAX(Input!$Z286,$E286)","v":0},{"$f":"IF(ISERROR(Loads!AY286*Input!DB286*$T286*$H286),0,Loads!AY286*Input!DB286*$T286*$H286)*$L286","v":0},{"$f":"IF(ISERROR(Loads!AZ286*Input!DB286*$T286*$H286),0,Loads!AZ286*Input!DB286*$T286*$H286)*$L286","v":0},null,{"$f":"IF(Calcs!F286<>0,(Input!U286*H286*$L286*E286+Input!AD286*H286*L286*(F286-E286))/F286*Input!DB286,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB286-1,0)),0,OFFSET(CostE!$AQ$5,$AB286-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB286-1,0)),0,OFFSET(CostE!$AR$5,$AB286-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB286-1,0)),0,OFFSET(CostE!$AS$5,$AB286-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L286)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L286))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L286)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L286))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z286),0,OFFSET(CostE!$F$5,Calcs!Z286-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E286<>0,GasCalcs!F286/GasCalcs!E286,1)","v":1}]
[{"$f":"Input!B344","v":0},{"$f":"Input!D344","v":0},{"$f":"TRIM(Input!E344)","v":""},{"$f":"TRIM(Input!F344)","v":""},{"$f":"IF(ISNUMBER(Input!AG344),Input!AG344,1)","v":0},{"$f":"MAX(E344,Input!Z344)","v":0},{"$f":"IF(ISNUMBER(Input!AH344),Input!AH344,1)+($J$8*Input!$T$11+$J$9*Input!$AU344)","v":1},{"$f":"IF(ISNUMBER(Input!AJ344),Input!AJ344+($J$8*Input!$T$11+$J$9*Input!$AU344),$G344)","v":1},{"$f":"IF(ISNUMBER(Input!AK344),Input!AK344+($J$8*Input!$T$11+$J$9*Input!$AU344),IF(ISNUMBER(Input!AI344),Input!AI344+($J$8*Input!$T$11+$J$9*Input!$AU344),$G344))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL344),Input!AL344<>0),Input!AL344,IF(Input!V344=0,G344,IF(Input!R344=0,I344,IF(Input!R344*0.03412>Input!V344,G344,I344)))-($J$8*Input!$T$11+$J$9*Input!AU344))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV344)","v":0},{"$f":"IF(ISBLANK(Input!AM344),100%,Input!AM344)*IF(ISBLANK(Input!AN344),100%,Input!AN344)","v":1},{"$f":"Input!R344","v":0},{"$f":"Input!AC344","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB344-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q344=\"kW\",Input!U344,Input!R344)),IF(Q344=\"kW\",Input!U344,Input!R344),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q344=\"kW\",Input!AD344,N344)),IF(Q344=\"kW\",Input!AD344,N344),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V344,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y344),MATCH(\"Gen:\"&C344&\":\"&D344&\":All\",CostE!$E$5:$E$1465,0),Y344)","v":{"$error":"#N/A"}},{"$f":"MATCH(W344,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y344),MATCH(\"Load:\"&C344&\":\"&$D344&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X344,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S344,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z344>Input!AG344,Input!AG344,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z344*Periods-(AE344+AF344+AG344)))","v":0},{"$f":"MAX(0,Input!Z344*Periods-AH344-AF344-AE344-AG344)","v":0},{"$f":"IF(OR(Input!E344=\"Residential\",Input!E344=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F344,1,0))=1","v":false},{"$f":"AJ344*AK344*Input!AW344","v":0},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!G$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!G$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!G$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!G$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!G$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!H$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!H$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!H$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!H$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!H$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!I$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!I$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!I$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!I$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!I$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!J$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!J$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!J$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!J$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!J$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!K$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!K$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!K$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!K$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!K$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!L$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!L$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!L$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!L$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!L$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!M$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!M$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!M$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!M$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!M$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!N$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!N$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!N$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!N$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!N$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!O$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!O$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!O$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!O$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!O$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!P$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!P$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!P$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!P$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!P$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!Q$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!Q$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!Q$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!Q$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!Q$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!R$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!R$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!R$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!R$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!R$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!S$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!S$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!S$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!S$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!S$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!T$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!T$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!T$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!T$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!T$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!U$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!U$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!U$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!U$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!U$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!V$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!V$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!V$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!V$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!V$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!W$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!W$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!W$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!W$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!W$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!X$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!X$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!X$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!X$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!X$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!Y$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!Y$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!Y$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!Y$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!Y$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!Z$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!Z$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!Z$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!Z$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!Z$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AA$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AA$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AA$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AA$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AA$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AB$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AB$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AB$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AB$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AB$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AC$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AC$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AC$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AC$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AC$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AD$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AD$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AD$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AD$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AD$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AE$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AE$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AE$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AE$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AE$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AF$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AF$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AF$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AF$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AF$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AG$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AG$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AG$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AG$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AG$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AH$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AH$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AH$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AH$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AH$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AI$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AI$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AI$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AI$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AI$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AJ$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AJ$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AJ$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AK$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AK$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AK$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AK$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AK$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AL$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AL$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AL$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AL$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AL$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AM$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AM$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AM$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AM$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AM$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AN$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AN$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AN$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AN$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AN$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AO$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AO$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AO$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AO$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AO$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AP$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AP$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AP$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AP$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AP$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AQ$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AQ$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AQ$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AR$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AR$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AR$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AR$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AR$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AS$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AS$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AS$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AS$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AS$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AT$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AT$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AT$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AT$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AT$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AU$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AU$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AU$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AU$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AU$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AV$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AV$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AV$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AV$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AV$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AW$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AW$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AW$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AW$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AW$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AX$5,$Z344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AX$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$M344*(1+$AL344)\n+\n(OFFSET(CostE!AX$5,$Z344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AX$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AX$5,$Z344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*Input!$AC344*(1+$AL344)","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!G$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!G$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!G$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!G$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!G$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!H$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!H$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!H$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!H$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!H$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!I$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!I$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!I$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!I$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!I$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!J$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!J$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!J$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!J$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!J$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!K$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!K$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!K$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!K$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!K$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!L$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!L$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!L$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!L$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!L$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!M$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!M$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!M$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!M$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!M$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!N$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!N$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!N$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!N$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!N$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!O$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!O$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!O$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!O$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!O$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!P$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!P$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!P$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!P$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!P$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!Q$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!Q$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!Q$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!Q$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!Q$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!R$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!R$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!R$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!R$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!R$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!S$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!S$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!S$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!S$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!S$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!T$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!T$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!T$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!T$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!T$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!U$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!U$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!U$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!U$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!U$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!V$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!V$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!V$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!V$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!V$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!W$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!W$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!W$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!W$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!W$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!X$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!X$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!X$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!X$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!X$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!Y$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!Y$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!Y$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!Y$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!Y$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!Z$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!Z$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!Z$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!Z$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!Z$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AA$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AA$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AA$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AA$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AA$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AB$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AB$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AB$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AB$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AB$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AC$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AC$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AC$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AC$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AC$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AD$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AD$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AD$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AD$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AD$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AE$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AE$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AE$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AE$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AE$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AF$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AF$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AF$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AF$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AF$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AG$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AG$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AG$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AG$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AG$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AH$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AH$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AH$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AH$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AH$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AI$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AI$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AI$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AI$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AI$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AJ$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AJ$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AJ$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AK$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AK$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AK$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AK$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AK$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AL$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AL$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AL$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AL$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AL$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AM$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AM$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AM$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AM$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AM$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AN$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AN$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AN$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AN$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AN$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AO$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AO$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AO$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AO$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AO$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AP$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AP$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AP$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AP$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AP$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AQ$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AQ$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AQ$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AR$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AR$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AR$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AR$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AR$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AS$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AS$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AS$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AS$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AS$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AT$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AT$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AT$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AT$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AT$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AU$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AU$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AU$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AU$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AU$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AV$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AV$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AV$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AV$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AV$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AW$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AW$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AW$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AW$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AW$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"(IF($AE344>0,NPV(Disc,OFFSET(CostE!AX$5,$AA344-1,SkipYrs*Periods+1,1,$AE344)),0)+OFFSET(CostE!AX$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AF344*(1/(1+Disc)^($AE344+1)))*$R344\n+\n(OFFSET(CostE!AX$5,$AA344-1,SkipYrs*Periods+1+$AE344)*$AG344*(1/(1+Disc)^($AE344+1))+\nIF($AH344>0,NPV(Disc,OFFSET(CostE!AX$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344,0)+1,1,$AH344)),0)*(1/(1+Disc)^($AE344+$AF344+$AG344))+\nOFFSET(CostE!AX$5,$AA344-1,SkipYrs*Periods+ROUND($AE344+$AF344+$AG344+$AH344,0)+1)*$AI344*(1/(1+Disc)^(ROUND($AE344+$AH344+$AF344+$AG344,0)+1)))*$S344","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV344),0,Input!BJ344:DA344*(AM344:CD344+CE344:DV344)))*L344","v":0},{"$f":"NPV(Disc,GasCalcs!M344:BD344*Input!BJ344:DA344)*L344","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV344),0,Input!BJ344:DA344*(AM344:CD344*$G344+CE344:DV344*$H344)))*$L344","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S344,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S344,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X344,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EC$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EC$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EC$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EC$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,ED$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,ED$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,ED$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,ED$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EE$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EE$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EE$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EE$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EF$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EF$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EF$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EF$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EG$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EG$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EG$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EG$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EH$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EH$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EH$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EH$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EI$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EI$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EI$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EI$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EJ$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EJ$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EJ$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EK$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EK$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EK$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EK$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EL$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EL$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EL$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EL$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EM$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA344-1,EM$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E344))))*$M344+(IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA344-1,EM$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1)+OFFSET(Rates!$B$4,$EA344-1,EM$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AC344","v":0},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EN$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EN$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EN$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EN$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EO$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EO$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EO$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EO$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EP$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EP$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EP$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EP$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EQ$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EQ$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EQ$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,ER$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,ER$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,ER$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,ER$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,ES$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,ES$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,ES$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,ES$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,ET$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,ET$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,ET$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,ET$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EU$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EU$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EU$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EU$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EV$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EV$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EV$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EV$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EW$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EW$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EW$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EW$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"(IF($E344>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EX$16-Rates!$B$3,1,TRUNC($E344))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB344-1,EX$16-Rates!$B$3+TRUNC($E344))*($E344-TRUNC($E344))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E344))))*Input!$V344 + (IF((Input!$Z344-$E344)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB344-1,EX$16-Rates!$B$3+TRUNC($E344),1,TRUNC(Input!$Z344-$E344))))/(1+$C$3)^(TRUNC($E344)-1) +OFFSET(Rates!$B$16,$EB344-1,EX$16-Rates!$B$3+TRUNC(Input!$Z344))*(Input!$Z344-TRUNC(Input!$Z344))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z344))))*Input!$AE344","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC344),0,EC344*Input!AX344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(ED344),0,ED344*Input!AY344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EE344),0,EE344*Input!AZ344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EF344),0,EF344*Input!BA344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EG344),0,EG344*Input!BB344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EH344),0,EH344*Input!BC344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EI344),0,EI344*Input!BD344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EJ344),0,EJ344*Input!BE344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EK344),0,EK344*Input!BF344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EL344),0,EL344*Input!BG344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EM344),0,EM344*Input!BH344*$G344*$L344)","v":0},{"$f":"IF(ISERROR(EN344),0,EN344*Input!AX344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(EO344),0,EO344*Input!AY344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(EP344),0,EP344*Input!AZ344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(EQ344),0,EQ344*Input!BA344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(ER344),0,ER344*Input!BB344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(ES344),0,ES344*Input!BC344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(ET344),0,ET344*Input!BD344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(EU344),0,EU344*Input!BE344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(EV344),0,EV344*Input!BF344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(EW344),0,EW344*Input!BG344*$I344*$L344)","v":0},{"$f":"IF(ISERROR(EX344),0,EX344*Input!BH344*$I344*$L344)","v":0},{"$f":"MAX(0,SUM(Input!N344:P344)-Input!L344)","v":0},{"$f":"MAX(NPV(Disc,FU344*Input!$BJ344:$DA344),FY344-GA344,0)","v":0},0,{"$f":"NPV(Disc,Input!M344*Input!$BJ344:$DA344)","v":0},{"$f":"NPV(Disc,SUM(Input!N344:P344)*Input!$BJ344:$DA344)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ344:DA344)*(Input!L344-IF(Calcs!AD344>0,(Input!L344-Input!AA344)*((1+Input!AB344/Periods)/(1+Disc))^(Calcs!AD344*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ344:$DA344*Input!R344)*PV($C$3,$E344,-1,0,1)+ NPV(Disc,Input!$BJ344:$DA344*N344)*PV($C$3,Input!$Z344-$E344,-1,0,1)/(1+$C$3)^$E344)*L344","v":0},{"$f":"(NPV(Disc,Input!$BJ344:$DA344*Input!V344)*PV($C$3,$E344,-1,0,1)+NPV(Disc,Input!$BJ344:$DA344*Input!$AE344)*PV($C$3,Input!$Z344-$E344,-1,0,1)/(1+$C$3)^$E344)*L344","v":0},0,0,0,0,0,0,{"$f":"DY344+DZ344-(FZ344+GC344)-(Input!$Q$13-Input!$J$11)*GK344","v":0},0,0,{"$f":"IF(GF344<>0,GM344-(Input!$Q$13-Input!$J$11)*$GJ344*$GK344/GF344,0)","v":0},{"$f":"IF(GG344<>0,GN344-(Input!$Q$13-Input!$J$11)*(1-$GJ344)*$GK344/GG344,0)","v":0},0,0,{"$f":"IF(GF344<>0,GQ344-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ344*$GK344/GF344,0)","v":0},{"$f":"IF(GG344<>0,GR344-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ344)*$GK344/GG344,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ344+DY344)/((GC344+FZ344)+$GK344*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ344+DY344)/(FZ344+$GK344*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB344*O344*$G344*$L344","v":0},{"$f":"GY344*MAX(Input!$Z344,$E344)","v":0},{"$f":"Input!DB344*$I344*GasCalcs!G344*$L344","v":0},{"$f":"HA344*MAX(Input!$Z344,$E344)","v":0},{"$f":"IF(ISERROR(Loads!AY344*Input!DB344*$T344*$H344),0,Loads!AY344*Input!DB344*$T344*$H344)*$L344","v":0},{"$f":"IF(ISERROR(Loads!AZ344*Input!DB344*$T344*$H344),0,Loads!AZ344*Input!DB344*$T344*$H344)*$L344","v":0},null,{"$f":"IF(Calcs!F344<>0,(Input!U344*H344*$L344*E344+Input!AD344*H344*L344*(F344-E344))/F344*Input!DB344,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB344-1,0)),0,OFFSET(CostE!$AQ$5,$AB344-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB344-1,0)),0,OFFSET(CostE!$AR$5,$AB344-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB344-1,0)),0,OFFSET(CostE!$AS$5,$AB344-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L344)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L344))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L344)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L344))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z344),0,OFFSET(CostE!$F$5,Calcs!Z344-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E344<>0,GasCalcs!F344/GasCalcs!E344,1)","v":1}]
[{"$f":"Input!B351","v":0},{"$f":"Input!D351","v":0},{"$f":"TRIM(Input!E351)","v":""},{"$f":"TRIM(Input!F351)","v":""},{"$f":"IF(ISNUMBER(Input!AG351),Input!AG351,1)","v":0},{"$f":"MAX(E351,Input!Z351)","v":0},{"$f":"IF(ISNUMBER(Input!AH351),Input!AH351,1)+($J$8*Input!$T$11+$J$9*Input!$AU351)","v":1},{"$f":"IF(ISNUMBER(Input!AJ351),Input!AJ351+($J$8*Input!$T$11+$J$9*Input!$AU351),$G351)","v":1},{"$f":"IF(ISNUMBER(Input!AK351),Input!AK351+($J$8*Input!$T$11+$J$9*Input!$AU351),IF(ISNUMBER(Input!AI351),Input!AI351+($J$8*Input!$T$11+$J$9*Input!$AU351),$G351))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL351),Input!AL351<>0),Input!AL351,IF(Input!V351=0,G351,IF(Input!R351=0,I351,IF(Input!R351*0.03412>Input!V351,G351,I351)))-($J$8*Input!$T$11+$J$9*Input!AU351))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV351)","v":0},{"$f":"IF(ISBLANK(Input!AM351),100%,Input!AM351)*IF(ISBLANK(Input!AN351),100%,Input!AN351)","v":1},{"$f":"Input!R351","v":0},{"$f":"Input!AC351","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB351-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q351=\"kW\",Input!U351,Input!R351)),IF(Q351=\"kW\",Input!U351,Input!R351),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q351=\"kW\",Input!AD351,N351)),IF(Q351=\"kW\",Input!AD351,N351),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V351,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y351),MATCH(\"Gen:\"&C351&\":\"&D351&\":All\",CostE!$E$5:$E$1465,0),Y351)","v":{"$error":"#N/A"}},{"$f":"MATCH(W351,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y351),MATCH(\"Load:\"&C351&\":\"&$D351&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X351,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S351,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z351>Input!AG351,Input!AG351,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z351*Periods-(AE351+AF351+AG351)))","v":0},{"$f":"MAX(0,Input!Z351*Periods-AH351-AF351-AE351-AG351)","v":0},{"$f":"IF(OR(Input!E351=\"Residential\",Input!E351=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F351,1,0))=1","v":false},{"$f":"AJ351*AK351*Input!AW351","v":0},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!G$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!G$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!G$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!G$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!G$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!H$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!H$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!H$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!H$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!H$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!I$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!I$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!I$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!I$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!I$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!J$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!J$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!J$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!J$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!J$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!K$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!K$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!K$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!K$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!K$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!L$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!L$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!L$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!L$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!L$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!M$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!M$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!M$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!M$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!M$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!N$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!N$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!N$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!N$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!N$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!O$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!O$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!O$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!O$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!O$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!P$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!P$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!P$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!P$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!P$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!Q$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!Q$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!Q$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!Q$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!Q$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!R$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!R$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!R$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!R$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!R$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!S$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!S$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!S$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!S$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!S$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!T$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!T$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!T$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!T$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!T$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!U$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!U$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!U$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!U$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!U$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!V$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!V$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!V$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!V$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!V$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!W$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!W$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!W$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!W$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!W$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!X$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!X$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!X$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!X$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!X$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!Y$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!Y$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!Y$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!Y$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!Y$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!Z$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!Z$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!Z$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!Z$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!Z$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AA$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AA$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AA$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AA$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AA$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AB$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AB$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AB$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AB$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AB$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AC$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AC$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AC$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AC$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AC$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AD$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AD$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AD$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AD$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AD$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AE$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AE$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AE$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AE$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AE$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AF$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AF$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AF$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AF$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AF$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AG$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AG$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AG$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AG$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AG$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AH$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AH$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AH$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AH$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AH$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AI$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AI$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AI$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AI$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AI$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AJ$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AJ$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AJ$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AK$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AK$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AK$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AK$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AK$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AL$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AL$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AL$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AL$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AL$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AM$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AM$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AM$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AM$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AM$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AN$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AN$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AN$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AN$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AN$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AO$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AO$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AO$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AO$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AO$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AP$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AP$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AP$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AP$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AP$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AQ$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AQ$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AQ$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AR$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AR$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AR$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AR$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AR$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AS$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AS$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AS$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AS$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AS$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AT$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AT$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AT$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AT$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AT$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AU$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AU$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AU$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AU$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AU$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AV$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AV$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AV$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AV$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AV$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AW$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AW$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AW$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AW$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AW$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AX$5,$Z351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AX$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$M351*(1+$AL351)\n+\n(OFFSET(CostE!AX$5,$Z351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AX$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AX$5,$Z351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*Input!$AC351*(1+$AL351)","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!G$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!G$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!G$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!G$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!G$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!H$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!H$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!H$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!H$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!H$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!I$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!I$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!I$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!I$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!I$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!J$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!J$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!J$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!J$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!J$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!K$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!K$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!K$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!K$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!K$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!L$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!L$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!L$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!L$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!L$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!M$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!M$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!M$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!M$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!M$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!N$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!N$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!N$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!N$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!N$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!O$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!O$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!O$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!O$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!O$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!P$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!P$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!P$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!P$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!P$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!Q$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!Q$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!Q$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!Q$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!Q$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!R$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!R$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!R$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!R$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!R$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!S$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!S$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!S$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!S$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!S$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!T$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!T$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!T$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!T$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!T$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!U$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!U$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!U$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!U$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!U$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!V$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!V$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!V$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!V$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!V$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!W$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!W$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!W$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!W$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!W$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!X$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!X$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!X$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!X$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!X$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!Y$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!Y$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!Y$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!Y$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!Y$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!Z$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!Z$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!Z$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!Z$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!Z$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AA$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AA$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AA$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AA$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AA$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AB$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AB$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AB$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AB$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AB$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AC$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AC$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AC$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AC$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AC$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AD$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AD$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AD$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AD$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AD$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AE$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AE$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AE$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AE$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AE$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AF$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AF$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AF$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AF$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AF$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AG$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AG$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AG$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AG$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AG$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AH$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AH$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AH$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AH$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AH$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AI$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AI$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AI$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AI$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AI$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AJ$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AJ$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AJ$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AK$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AK$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AK$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AK$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AK$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AL$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AL$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AL$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AL$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AL$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AM$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AM$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AM$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AM$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AM$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AN$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AN$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AN$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AN$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AN$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AO$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AO$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AO$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AO$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AO$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AP$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AP$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AP$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AP$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AP$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AQ$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AQ$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AQ$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AR$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AR$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AR$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AR$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AR$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AS$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AS$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AS$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AS$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AS$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AT$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AT$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AT$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AT$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AT$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AU$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AU$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AU$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AU$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AU$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AV$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AV$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AV$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AV$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AV$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AW$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AW$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AW$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AW$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AW$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"(IF($AE351>0,NPV(Disc,OFFSET(CostE!AX$5,$AA351-1,SkipYrs*Periods+1,1,$AE351)),0)+OFFSET(CostE!AX$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AF351*(1/(1+Disc)^($AE351+1)))*$R351\n+\n(OFFSET(CostE!AX$5,$AA351-1,SkipYrs*Periods+1+$AE351)*$AG351*(1/(1+Disc)^($AE351+1))+\nIF($AH351>0,NPV(Disc,OFFSET(CostE!AX$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351,0)+1,1,$AH351)),0)*(1/(1+Disc)^($AE351+$AF351+$AG351))+\nOFFSET(CostE!AX$5,$AA351-1,SkipYrs*Periods+ROUND($AE351+$AF351+$AG351+$AH351,0)+1)*$AI351*(1/(1+Disc)^(ROUND($AE351+$AH351+$AF351+$AG351,0)+1)))*$S351","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV351),0,Input!BJ351:DA351*(AM351:CD351+CE351:DV351)))*L351","v":0},{"$f":"NPV(Disc,GasCalcs!M351:BD351*Input!BJ351:DA351)*L351","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV351),0,Input!BJ351:DA351*(AM351:CD351*$G351+CE351:DV351*$H351)))*$L351","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S351,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S351,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X351,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EC$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EC$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EC$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EC$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,ED$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,ED$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,ED$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,ED$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EE$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EE$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EE$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EE$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EF$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EF$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EF$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EF$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EG$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EG$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EG$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EG$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EH$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EH$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EH$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EH$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EI$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EI$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EI$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EI$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EJ$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EJ$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EJ$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EK$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EK$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EK$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EK$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EL$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EL$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EL$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EL$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EM$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA351-1,EM$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E351))))*$M351+(IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA351-1,EM$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1)+OFFSET(Rates!$B$4,$EA351-1,EM$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AC351","v":0},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EN$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EN$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EN$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EN$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EO$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EO$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EO$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EO$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EP$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EP$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EP$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EP$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EQ$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EQ$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EQ$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,ER$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,ER$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,ER$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,ER$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,ES$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,ES$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,ES$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,ES$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,ET$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,ET$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,ET$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,ET$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EU$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EU$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EU$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EU$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EV$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EV$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EV$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EV$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EW$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EW$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EW$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EW$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"(IF($E351>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EX$16-Rates!$B$3,1,TRUNC($E351))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB351-1,EX$16-Rates!$B$3+TRUNC($E351))*($E351-TRUNC($E351))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E351))))*Input!$V351 + (IF((Input!$Z351-$E351)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB351-1,EX$16-Rates!$B$3+TRUNC($E351),1,TRUNC(Input!$Z351-$E351))))/(1+$C$3)^(TRUNC($E351)-1) +OFFSET(Rates!$B$16,$EB351-1,EX$16-Rates!$B$3+TRUNC(Input!$Z351))*(Input!$Z351-TRUNC(Input!$Z351))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z351))))*Input!$AE351","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC351),0,EC351*Input!AX351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(ED351),0,ED351*Input!AY351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EE351),0,EE351*Input!AZ351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EF351),0,EF351*Input!BA351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EG351),0,EG351*Input!BB351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EH351),0,EH351*Input!BC351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EI351),0,EI351*Input!BD351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EJ351),0,EJ351*Input!BE351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EK351),0,EK351*Input!BF351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EL351),0,EL351*Input!BG351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EM351),0,EM351*Input!BH351*$G351*$L351)","v":0},{"$f":"IF(ISERROR(EN351),0,EN351*Input!AX351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(EO351),0,EO351*Input!AY351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(EP351),0,EP351*Input!AZ351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(EQ351),0,EQ351*Input!BA351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(ER351),0,ER351*Input!BB351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(ES351),0,ES351*Input!BC351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(ET351),0,ET351*Input!BD351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(EU351),0,EU351*Input!BE351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(EV351),0,EV351*Input!BF351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(EW351),0,EW351*Input!BG351*$I351*$L351)","v":0},{"$f":"IF(ISERROR(EX351),0,EX351*Input!BH351*$I351*$L351)","v":0},{"$f":"MAX(0,SUM(Input!N351:P351)-Input!L351)","v":0},{"$f":"MAX(NPV(Disc,FU351*Input!$BJ351:$DA351),FY351-GA351,0)","v":0},0,{"$f":"NPV(Disc,Input!M351*Input!$BJ351:$DA351)","v":0},{"$f":"NPV(Disc,SUM(Input!N351:P351)*Input!$BJ351:$DA351)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ351:DA351)*(Input!L351-IF(Calcs!AD351>0,(Input!L351-Input!AA351)*((1+Input!AB351/Periods)/(1+Disc))^(Calcs!AD351*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ351:$DA351*Input!R351)*PV($C$3,$E351,-1,0,1)+ NPV(Disc,Input!$BJ351:$DA351*N351)*PV($C$3,Input!$Z351-$E351,-1,0,1)/(1+$C$3)^$E351)*L351","v":0},{"$f":"(NPV(Disc,Input!$BJ351:$DA351*Input!V351)*PV($C$3,$E351,-1,0,1)+NPV(Disc,Input!$BJ351:$DA351*Input!$AE351)*PV($C$3,Input!$Z351-$E351,-1,0,1)/(1+$C$3)^$E351)*L351","v":0},0,0,0,0,0,0,{"$f":"DY351+DZ351-(FZ351+GC351)-(Input!$Q$13-Input!$J$11)*GK351","v":0},0,0,{"$f":"IF(GF351<>0,GM351-(Input!$Q$13-Input!$J$11)*$GJ351*$GK351/GF351,0)","v":0},{"$f":"IF(GG351<>0,GN351-(Input!$Q$13-Input!$J$11)*(1-$GJ351)*$GK351/GG351,0)","v":0},0,0,{"$f":"IF(GF351<>0,GQ351-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ351*$GK351/GF351,0)","v":0},{"$f":"IF(GG351<>0,GR351-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ351)*$GK351/GG351,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ351+DY351)/((GC351+FZ351)+$GK351*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ351+DY351)/(FZ351+$GK351*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB351*O351*$G351*$L351","v":0},{"$f":"GY351*MAX(Input!$Z351,$E351)","v":0},{"$f":"Input!DB351*$I351*GasCalcs!G351*$L351","v":0},{"$f":"HA351*MAX(Input!$Z351,$E351)","v":0},{"$f":"IF(ISERROR(Loads!AY351*Input!DB351*$T351*$H351),0,Loads!AY351*Input!DB351*$T351*$H351)*$L351","v":0},{"$f":"IF(ISERROR(Loads!AZ351*Input!DB351*$T351*$H351),0,Loads!AZ351*Input!DB351*$T351*$H351)*$L351","v":0},null,{"$f":"IF(Calcs!F351<>0,(Input!U351*H351*$L351*E351+Input!AD351*H351*L351*(F351-E351))/F351*Input!DB351,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB351-1,0)),0,OFFSET(CostE!$AQ$5,$AB351-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB351-1,0)),0,OFFSET(CostE!$AR$5,$AB351-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB351-1,0)),0,OFFSET(CostE!$AS$5,$AB351-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L351)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L351))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L351)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L351))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z351),0,OFFSET(CostE!$F$5,Calcs!Z351-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E351<>0,GasCalcs!F351/GasCalcs!E351,1)","v":1}]
[{"$f":"Input!B400","v":0},{"$f":"Input!D400","v":0},{"$f":"TRIM(Input!E400)","v":""},{"$f":"TRIM(Input!F400)","v":""},{"$f":"IF(ISNUMBER(Input!AG400),Input!AG400,1)","v":0},{"$f":"MAX(E400,Input!Z400)","v":0},{"$f":"IF(ISNUMBER(Input!AH400),Input!AH400,1)+($J$8*Input!$T$11+$J$9*Input!$AU400)","v":1},{"$f":"IF(ISNUMBER(Input!AJ400),Input!AJ400+($J$8*Input!$T$11+$J$9*Input!$AU400),$G400)","v":1},{"$f":"IF(ISNUMBER(Input!AK400),Input!AK400+($J$8*Input!$T$11+$J$9*Input!$AU400),IF(ISNUMBER(Input!AI400),Input!AI400+($J$8*Input!$T$11+$J$9*Input!$AU400),$G400))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL400),Input!AL400<>0),Input!AL400,IF(Input!V400=0,G400,IF(Input!R400=0,I400,IF(Input!R400*0.03412>Input!V400,G400,I400)))-($J$8*Input!$T$11+$J$9*Input!AU400))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV400)","v":0},{"$f":"IF(ISBLANK(Input!AM400),100%,Input!AM400)*IF(ISBLANK(Input!AN400),100%,Input!AN400)","v":1},{"$f":"Input!R400","v":0},{"$f":"Input!AC400","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB400-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q400=\"kW\",Input!U400,Input!R400)),IF(Q400=\"kW\",Input!U400,Input!R400),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q400=\"kW\",Input!AD400,N400)),IF(Q400=\"kW\",Input!AD400,N400),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V400,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y400),MATCH(\"Gen:\"&C400&\":\"&D400&\":All\",CostE!$E$5:$E$1465,0),Y400)","v":{"$error":"#N/A"}},{"$f":"MATCH(W400,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y400),MATCH(\"Load:\"&C400&\":\"&$D400&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X400,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S400,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z400>Input!AG400,Input!AG400,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z400*Periods-(AE400+AF400+AG400)))","v":0},{"$f":"MAX(0,Input!Z400*Periods-AH400-AF400-AE400-AG400)","v":0},{"$f":"IF(OR(Input!E400=\"Residential\",Input!E400=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F400,1,0))=1","v":false},{"$f":"AJ400*AK400*Input!AW400","v":0},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!G$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!G$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!G$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!G$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!G$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!H$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!H$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!H$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!H$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!H$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!I$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!I$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!I$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!I$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!I$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!J$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!J$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!J$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!J$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!J$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!K$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!K$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!K$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!K$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!K$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!L$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!L$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!L$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!L$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!L$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!M$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!M$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!M$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!M$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!M$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!N$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!N$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!N$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!N$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!N$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!O$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!O$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!O$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!O$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!O$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!P$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!P$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!P$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!P$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!P$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!Q$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!Q$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!Q$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!Q$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!Q$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!R$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!R$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!R$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!R$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!R$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!S$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!S$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!S$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!S$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!S$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!T$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!T$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!T$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!T$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!T$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!U$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!U$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!U$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!U$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!U$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!V$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!V$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!V$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!V$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!V$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!W$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!W$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!W$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!W$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!W$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!X$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!X$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!X$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!X$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!X$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!Y$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!Y$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!Y$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!Y$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!Y$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!Z$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!Z$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!Z$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!Z$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!Z$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AA$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AA$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AA$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AA$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AA$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AB$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AB$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AB$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AB$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AB$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AC$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AC$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AC$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AC$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AC$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AD$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AD$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AD$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AD$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AD$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AE$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AE$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AE$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AE$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AE$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AF$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AF$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AF$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AF$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AF$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AG$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AG$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AG$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AG$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AG$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AH$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AH$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AH$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AH$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AH$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AI$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AI$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AI$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AI$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AI$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AJ$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AJ$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AJ$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AK$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AK$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AK$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AK$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AK$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AL$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AL$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AL$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AL$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AL$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AM$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AM$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AM$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AM$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AM$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AN$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AN$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AN$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AN$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AN$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AO$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AO$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AO$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AO$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AO$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AP$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AP$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AP$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AP$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AP$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AQ$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AQ$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AQ$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AR$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AR$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AR$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AR$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AR$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AS$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AS$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AS$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AS$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AS$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AT$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AT$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AT$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AT$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AT$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AU$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AU$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AU$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AU$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AU$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AV$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AV$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AV$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AV$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AV$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AW$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AW$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AW$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AW$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AW$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AX$5,$Z400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AX$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$M400*(1+$AL400)\n+\n(OFFSET(CostE!AX$5,$Z400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AX$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AX$5,$Z400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*Input!$AC400*(1+$AL400)","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!G$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!G$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!G$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!G$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!G$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!H$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!H$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!H$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!H$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!H$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!I$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!I$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!I$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!I$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!I$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!J$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!J$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!J$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!J$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!J$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!K$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!K$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!K$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!K$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!K$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!L$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!L$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!L$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!L$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!L$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!M$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!M$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!M$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!M$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!M$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!N$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!N$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!N$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!N$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!N$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!O$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!O$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!O$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!O$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!O$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!P$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!P$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!P$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!P$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!P$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!Q$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!Q$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!Q$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!Q$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!Q$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!R$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!R$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!R$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!R$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!R$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!S$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!S$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!S$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!S$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!S$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!T$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!T$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!T$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!T$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!T$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!U$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!U$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!U$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!U$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!U$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!V$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!V$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!V$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!V$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!V$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!W$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!W$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!W$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!W$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!W$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!X$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!X$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!X$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!X$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!X$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!Y$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!Y$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!Y$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!Y$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!Y$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!Z$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!Z$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!Z$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!Z$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!Z$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AA$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AA$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AA$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AA$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AA$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AB$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AB$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AB$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AB$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AB$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AC$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AC$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AC$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AC$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AC$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AD$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AD$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AD$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AD$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AD$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AE$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AE$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AE$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AE$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AE$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AF$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AF$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AF$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AF$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AF$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AG$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AG$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AG$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AG$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AG$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AH$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AH$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AH$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AH$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AH$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AI$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AI$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AI$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AI$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AI$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AJ$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AJ$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AJ$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AK$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AK$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AK$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AK$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AK$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AL$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AL$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AL$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AL$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AL$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AM$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AM$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AM$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AM$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AM$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AN$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AN$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AN$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AN$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AN$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AO$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AO$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AO$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AO$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AO$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AP$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AP$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AP$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AP$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AP$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AQ$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AQ$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AQ$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AR$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AR$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AR$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AR$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AR$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AS$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AS$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AS$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AS$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AS$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AT$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AT$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AT$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AT$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AT$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AU$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AU$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AU$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AU$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AU$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AV$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AV$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AV$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AV$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AV$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AW$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AW$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AW$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AW$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AW$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"(IF($AE400>0,NPV(Disc,OFFSET(CostE!AX$5,$AA400-1,SkipYrs*Periods+1,1,$AE400)),0)+OFFSET(CostE!AX$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AF400*(1/(1+Disc)^($AE400+1)))*$R400\n+\n(OFFSET(CostE!AX$5,$AA400-1,SkipYrs*Periods+1+$AE400)*$AG400*(1/(1+Disc)^($AE400+1))+\nIF($AH400>0,NPV(Disc,OFFSET(CostE!AX$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400,0)+1,1,$AH400)),0)*(1/(1+Disc)^($AE400+$AF400+$AG400))+\nOFFSET(CostE!AX$5,$AA400-1,SkipYrs*Periods+ROUND($AE400+$AF400+$AG400+$AH400,0)+1)*$AI400*(1/(1+Disc)^(ROUND($AE400+$AH400+$AF400+$AG400,0)+1)))*$S400","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV400),0,Input!BJ400:DA400*(AM400:CD400+CE400:DV400)))*L400","v":0},{"$f":"NPV(Disc,GasCalcs!M400:BD400*Input!BJ400:DA400)*L400","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV400),0,Input!BJ400:DA400*(AM400:CD400*$G400+CE400:DV400*$H400)))*$L400","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S400,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S400,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X400,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EC$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EC$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EC$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EC$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,ED$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,ED$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,ED$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,ED$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EE$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EE$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EE$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EE$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EF$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EF$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EF$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EF$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EG$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EG$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EG$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EG$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EH$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EH$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EH$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EH$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EI$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EI$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EI$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EI$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EJ$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EJ$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EJ$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EK$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EK$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EK$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EK$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EL$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EL$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EL$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EL$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EM$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA400-1,EM$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E400))))*$M400+(IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA400-1,EM$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1)+OFFSET(Rates!$B$4,$EA400-1,EM$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AC400","v":0},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EN$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EN$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EN$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EN$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EO$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EO$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EO$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EO$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EP$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EP$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EP$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EP$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EQ$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EQ$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EQ$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,ER$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,ER$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,ER$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,ER$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,ES$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,ES$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,ES$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,ES$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,ET$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,ET$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,ET$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,ET$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EU$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EU$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EU$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EU$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EV$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EV$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EV$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EV$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EW$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EW$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EW$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EW$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"(IF($E400>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EX$16-Rates!$B$3,1,TRUNC($E400))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB400-1,EX$16-Rates!$B$3+TRUNC($E400))*($E400-TRUNC($E400))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E400))))*Input!$V400 + (IF((Input!$Z400-$E400)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB400-1,EX$16-Rates!$B$3+TRUNC($E400),1,TRUNC(Input!$Z400-$E400))))/(1+$C$3)^(TRUNC($E400)-1) +OFFSET(Rates!$B$16,$EB400-1,EX$16-Rates!$B$3+TRUNC(Input!$Z400))*(Input!$Z400-TRUNC(Input!$Z400))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z400))))*Input!$AE400","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC400),0,EC400*Input!AX400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(ED400),0,ED400*Input!AY400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EE400),0,EE400*Input!AZ400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EF400),0,EF400*Input!BA400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EG400),0,EG400*Input!BB400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EH400),0,EH400*Input!BC400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EI400),0,EI400*Input!BD400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EJ400),0,EJ400*Input!BE400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EK400),0,EK400*Input!BF400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EL400),0,EL400*Input!BG400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EM400),0,EM400*Input!BH400*$G400*$L400)","v":0},{"$f":"IF(ISERROR(EN400),0,EN400*Input!AX400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(EO400),0,EO400*Input!AY400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(EP400),0,EP400*Input!AZ400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(EQ400),0,EQ400*Input!BA400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(ER400),0,ER400*Input!BB400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(ES400),0,ES400*Input!BC400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(ET400),0,ET400*Input!BD400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(EU400),0,EU400*Input!BE400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(EV400),0,EV400*Input!BF400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(EW400),0,EW400*Input!BG400*$I400*$L400)","v":0},{"$f":"IF(ISERROR(EX400),0,EX400*Input!BH400*$I400*$L400)","v":0},{"$f":"MAX(0,SUM(Input!N400:P400)-Input!L400)","v":0},{"$f":"MAX(NPV(Disc,FU400*Input!$BJ400:$DA400),FY400-GA400,0)","v":0},0,{"$f":"NPV(Disc,Input!M400*Input!$BJ400:$DA400)","v":0},{"$f":"NPV(Disc,SUM(Input!N400:P400)*Input!$BJ400:$DA400)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ400:DA400)*(Input!L400-IF(Calcs!AD400>0,(Input!L400-Input!AA400)*((1+Input!AB400/Periods)/(1+Disc))^(Calcs!AD400*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ400:$DA400*Input!R400)*PV($C$3,$E400,-1,0,1)+ NPV(Disc,Input!$BJ400:$DA400*N400)*PV($C$3,Input!$Z400-$E400,-1,0,1)/(1+$C$3)^$E400)*L400","v":0},{"$f":"(NPV(Disc,Input!$BJ400:$DA400*Input!V400)*PV($C$3,$E400,-1,0,1)+NPV(Disc,Input!$BJ400:$DA400*Input!$AE400)*PV($C$3,Input!$Z400-$E400,-1,0,1)/(1+$C$3)^$E400)*L400","v":0},0,0,0,0,0,0,{"$f":"DY400+DZ400-(FZ400+GC400)-(Input!$Q$13-Input!$J$11)*GK400","v":0},0,0,{"$f":"IF(GF400<>0,GM400-(Input!$Q$13-Input!$J$11)*$GJ400*$GK400/GF400,0)","v":0},{"$f":"IF(GG400<>0,GN400-(Input!$Q$13-Input!$J$11)*(1-$GJ400)*$GK400/GG400,0)","v":0},0,0,{"$f":"IF(GF400<>0,GQ400-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ400*$GK400/GF400,0)","v":0},{"$f":"IF(GG400<>0,GR400-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ400)*$GK400/GG400,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ400+DY400)/((GC400+FZ400)+$GK400*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ400+DY400)/(FZ400+$GK400*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB400*O400*$G400*$L400","v":0},{"$f":"GY400*MAX(Input!$Z400,$E400)","v":0},{"$f":"Input!DB400*$I400*GasCalcs!G400*$L400","v":0},{"$f":"HA400*MAX(Input!$Z400,$E400)","v":0},{"$f":"IF(ISERROR(Loads!AY400*Input!DB400*$T400*$H400),0,Loads!AY400*Input!DB400*$T400*$H400)*$L400","v":0},{"$f":"IF(ISERROR(Loads!AZ400*Input!DB400*$T400*$H400),0,Loads!AZ400*Input!DB400*$T400*$H400)*$L400","v":0},null,{"$f":"IF(Calcs!F400<>0,(Input!U400*H400*$L400*E400+Input!AD400*H400*L400*(F400-E400))/F400*Input!DB400,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB400-1,0)),0,OFFSET(CostE!$AQ$5,$AB400-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB400-1,0)),0,OFFSET(CostE!$AR$5,$AB400-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB400-1,0)),0,OFFSET(CostE!$AS$5,$AB400-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L400)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L400))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L400)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L400))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z400),0,OFFSET(CostE!$F$5,Calcs!Z400-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E400<>0,GasCalcs!F400/GasCalcs!E400,1)","v":1}]
[{"$f":"Input!B434","v":0},{"$f":"Input!D434","v":0},{"$f":"TRIM(Input!E434)","v":""},{"$f":"TRIM(Input!F434)","v":""},{"$f":"IF(ISNUMBER(Input!AG434),Input!AG434,1)","v":0},{"$f":"MAX(E434,Input!Z434)","v":0},{"$f":"IF(ISNUMBER(Input!AH434),Input!AH434,1)+($J$8*Input!$T$11+$J$9*Input!$AU434)","v":1},{"$f":"IF(ISNUMBER(Input!AJ434),Input!AJ434+($J$8*Input!$T$11+$J$9*Input!$AU434),$G434)","v":1},{"$f":"IF(ISNUMBER(Input!AK434),Input!AK434+($J$8*Input!$T$11+$J$9*Input!$AU434),IF(ISNUMBER(Input!AI434),Input!AI434+($J$8*Input!$T$11+$J$9*Input!$AU434),$G434))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL434),Input!AL434<>0),Input!AL434,IF(Input!V434=0,G434,IF(Input!R434=0,I434,IF(Input!R434*0.03412>Input!V434,G434,I434)))-($J$8*Input!$T$11+$J$9*Input!AU434))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV434)","v":0},{"$f":"IF(ISBLANK(Input!AM434),100%,Input!AM434)*IF(ISBLANK(Input!AN434),100%,Input!AN434)","v":1},{"$f":"Input!R434","v":0},{"$f":"Input!AC434","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB434-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q434=\"kW\",Input!U434,Input!R434)),IF(Q434=\"kW\",Input!U434,Input!R434),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q434=\"kW\",Input!AD434,N434)),IF(Q434=\"kW\",Input!AD434,N434),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V434,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y434),MATCH(\"Gen:\"&C434&\":\"&D434&\":All\",CostE!$E$5:$E$1465,0),Y434)","v":{"$error":"#N/A"}},{"$f":"MATCH(W434,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y434),MATCH(\"Load:\"&C434&\":\"&$D434&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X434,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S434,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z434>Input!AG434,Input!AG434,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z434*Periods-(AE434+AF434+AG434)))","v":0},{"$f":"MAX(0,Input!Z434*Periods-AH434-AF434-AE434-AG434)","v":0},{"$f":"IF(OR(Input!E434=\"Residential\",Input!E434=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F434,1,0))=1","v":false},{"$f":"AJ434*AK434*Input!AW434","v":0},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!G$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!G$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!G$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!G$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!G$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!H$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!H$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!H$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!H$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!H$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!I$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!I$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!I$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!I$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!I$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!J$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!J$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!J$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!J$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!J$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!K$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!K$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!K$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!K$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!K$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!L$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!L$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!L$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!L$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!L$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!M$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!M$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!M$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!M$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!M$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!N$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!N$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!N$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!N$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!N$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!O$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!O$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!O$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!O$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!O$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!P$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!P$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!P$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!P$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!P$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!Q$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!Q$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!Q$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!Q$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!Q$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!R$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!R$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!R$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!R$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!R$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!S$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!S$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!S$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!S$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!S$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!T$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!T$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!T$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!T$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!T$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!U$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!U$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!U$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!U$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!U$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!V$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!V$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!V$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!V$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!V$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!W$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!W$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!W$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!W$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!W$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!X$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!X$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!X$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!X$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!X$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!Y$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!Y$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!Y$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!Y$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!Y$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!Z$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!Z$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!Z$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!Z$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!Z$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AA$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AA$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AA$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AA$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AA$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AB$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AB$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AB$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AB$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AB$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AC$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AC$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AC$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AC$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AC$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AD$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AD$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AD$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AD$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AD$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AE$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AE$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AE$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AE$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AE$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AF$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AF$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AF$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AF$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AF$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AG$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AG$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AG$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AG$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AG$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AH$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AH$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AH$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AH$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AH$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AI$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AI$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AI$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AI$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AI$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AJ$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AJ$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AJ$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AK$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AK$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AK$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AK$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AK$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AL$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AL$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AL$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AL$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AL$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AM$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AM$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AM$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AM$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AM$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AN$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AN$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AN$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AN$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AN$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AO$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AO$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AO$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AO$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AO$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AP$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AP$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AP$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AP$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AP$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AQ$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AQ$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AQ$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AR$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AR$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AR$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AR$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AR$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AS$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AS$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AS$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AS$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AS$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AT$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AT$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AT$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AT$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AT$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AU$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AU$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AU$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AU$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AU$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AV$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AV$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AV$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AV$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AV$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AW$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AW$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AW$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AW$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AW$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AX$5,$Z434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AX$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$M434*(1+$AL434)\n+\n(OFFSET(CostE!AX$5,$Z434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AX$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AX$5,$Z434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*Input!$AC434*(1+$AL434)","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!G$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!G$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!G$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!G$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!G$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!H$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!H$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!H$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!H$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!H$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!I$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!I$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!I$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!I$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!I$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!J$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!J$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!J$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!J$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!J$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!K$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!K$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!K$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!K$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!K$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!L$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!L$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!L$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!L$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!L$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!M$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!M$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!M$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!M$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!M$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!N$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!N$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!N$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!N$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!N$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!O$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!O$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!O$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!O$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!O$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!P$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!P$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!P$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!P$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!P$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!Q$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!Q$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!Q$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!Q$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!Q$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!R$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!R$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!R$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!R$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!R$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!S$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!S$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!S$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!S$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!S$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!T$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!T$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!T$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!T$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!T$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!U$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!U$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!U$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!U$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!U$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!V$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!V$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!V$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!V$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!V$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!W$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!W$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!W$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!W$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!W$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!X$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!X$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!X$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!X$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!X$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!Y$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!Y$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!Y$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!Y$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!Y$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!Z$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!Z$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!Z$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!Z$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!Z$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AA$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AA$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AA$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AA$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AA$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AB$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AB$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AB$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AB$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AB$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AC$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AC$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AC$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AC$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AC$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AD$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AD$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AD$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AD$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AD$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AE$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AE$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AE$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AE$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AE$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AF$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AF$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AF$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AF$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AF$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AG$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AG$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AG$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AG$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AG$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AH$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AH$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AH$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AH$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AH$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AI$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AI$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AI$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AI$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AI$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AJ$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AJ$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AJ$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AK$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AK$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AK$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AK$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AK$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AL$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AL$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AL$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AL$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AL$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AM$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AM$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AM$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AM$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AM$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AN$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AN$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AN$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AN$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AN$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AO$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AO$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AO$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AO$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AO$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AP$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AP$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AP$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AP$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AP$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AQ$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AQ$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AQ$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AR$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AR$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AR$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AR$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AR$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AS$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AS$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AS$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AS$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AS$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AT$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AT$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AT$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AT$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AT$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AU$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AU$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AU$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AU$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AU$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AV$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AV$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AV$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AV$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AV$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AW$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AW$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AW$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AW$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AW$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"(IF($AE434>0,NPV(Disc,OFFSET(CostE!AX$5,$AA434-1,SkipYrs*Periods+1,1,$AE434)),0)+OFFSET(CostE!AX$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AF434*(1/(1+Disc)^($AE434+1)))*$R434\n+\n(OFFSET(CostE!AX$5,$AA434-1,SkipYrs*Periods+1+$AE434)*$AG434*(1/(1+Disc)^($AE434+1))+\nIF($AH434>0,NPV(Disc,OFFSET(CostE!AX$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434,0)+1,1,$AH434)),0)*(1/(1+Disc)^($AE434+$AF434+$AG434))+\nOFFSET(CostE!AX$5,$AA434-1,SkipYrs*Periods+ROUND($AE434+$AF434+$AG434+$AH434,0)+1)*$AI434*(1/(1+Disc)^(ROUND($AE434+$AH434+$AF434+$AG434,0)+1)))*$S434","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV434),0,Input!BJ434:DA434*(AM434:CD434+CE434:DV434)))*L434","v":0},{"$f":"NPV(Disc,GasCalcs!M434:BD434*Input!BJ434:DA434)*L434","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV434),0,Input!BJ434:DA434*(AM434:CD434*$G434+CE434:DV434*$H434)))*$L434","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S434,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S434,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X434,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EC$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EC$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EC$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EC$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,ED$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,ED$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,ED$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,ED$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EE$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EE$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EE$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EE$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EF$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EF$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EF$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EF$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EG$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EG$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EG$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EG$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EH$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EH$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EH$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EH$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EI$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EI$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EI$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EI$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EJ$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EJ$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EJ$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EK$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EK$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EK$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EK$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EL$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EL$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EL$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EL$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EM$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA434-1,EM$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E434))))*$M434+(IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA434-1,EM$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1)+OFFSET(Rates!$B$4,$EA434-1,EM$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AC434","v":0},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EN$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EN$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EN$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EN$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EO$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EO$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EO$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EO$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EP$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EP$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EP$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EP$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EQ$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EQ$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EQ$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,ER$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,ER$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,ER$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,ER$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,ES$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,ES$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,ES$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,ES$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,ET$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,ET$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,ET$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,ET$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EU$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EU$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EU$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EU$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EV$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EV$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EV$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EV$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EW$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EW$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EW$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EW$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"(IF($E434>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EX$16-Rates!$B$3,1,TRUNC($E434))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB434-1,EX$16-Rates!$B$3+TRUNC($E434))*($E434-TRUNC($E434))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E434))))*Input!$V434 + (IF((Input!$Z434-$E434)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB434-1,EX$16-Rates!$B$3+TRUNC($E434),1,TRUNC(Input!$Z434-$E434))))/(1+$C$3)^(TRUNC($E434)-1) +OFFSET(Rates!$B$16,$EB434-1,EX$16-Rates!$B$3+TRUNC(Input!$Z434))*(Input!$Z434-TRUNC(Input!$Z434))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z434))))*Input!$AE434","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC434),0,EC434*Input!AX434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(ED434),0,ED434*Input!AY434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EE434),0,EE434*Input!AZ434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EF434),0,EF434*Input!BA434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EG434),0,EG434*Input!BB434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EH434),0,EH434*Input!BC434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EI434),0,EI434*Input!BD434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EJ434),0,EJ434*Input!BE434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EK434),0,EK434*Input!BF434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EL434),0,EL434*Input!BG434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EM434),0,EM434*Input!BH434*$G434*$L434)","v":0},{"$f":"IF(ISERROR(EN434),0,EN434*Input!AX434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(EO434),0,EO434*Input!AY434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(EP434),0,EP434*Input!AZ434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(EQ434),0,EQ434*Input!BA434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(ER434),0,ER434*Input!BB434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(ES434),0,ES434*Input!BC434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(ET434),0,ET434*Input!BD434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(EU434),0,EU434*Input!BE434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(EV434),0,EV434*Input!BF434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(EW434),0,EW434*Input!BG434*$I434*$L434)","v":0},{"$f":"IF(ISERROR(EX434),0,EX434*Input!BH434*$I434*$L434)","v":0},{"$f":"MAX(0,SUM(Input!N434:P434)-Input!L434)","v":0},{"$f":"MAX(NPV(Disc,FU434*Input!$BJ434:$DA434),FY434-GA434,0)","v":0},0,{"$f":"NPV(Disc,Input!M434*Input!$BJ434:$DA434)","v":0},{"$f":"NPV(Disc,SUM(Input!N434:P434)*Input!$BJ434:$DA434)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ434:DA434)*(Input!L434-IF(Calcs!AD434>0,(Input!L434-Input!AA434)*((1+Input!AB434/Periods)/(1+Disc))^(Calcs!AD434*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ434:$DA434*Input!R434)*PV($C$3,$E434,-1,0,1)+ NPV(Disc,Input!$BJ434:$DA434*N434)*PV($C$3,Input!$Z434-$E434,-1,0,1)/(1+$C$3)^$E434)*L434","v":0},{"$f":"(NPV(Disc,Input!$BJ434:$DA434*Input!V434)*PV($C$3,$E434,-1,0,1)+NPV(Disc,Input!$BJ434:$DA434*Input!$AE434)*PV($C$3,Input!$Z434-$E434,-1,0,1)/(1+$C$3)^$E434)*L434","v":0},0,0,0,0,0,0,{"$f":"DY434+DZ434-(FZ434+GC434)-(Input!$Q$13-Input!$J$11)*GK434","v":0},0,0,{"$f":"IF(GF434<>0,GM434-(Input!$Q$13-Input!$J$11)*$GJ434*$GK434/GF434,0)","v":0},{"$f":"IF(GG434<>0,GN434-(Input!$Q$13-Input!$J$11)*(1-$GJ434)*$GK434/GG434,0)","v":0},0,0,{"$f":"IF(GF434<>0,GQ434-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ434*$GK434/GF434,0)","v":0},{"$f":"IF(GG434<>0,GR434-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ434)*$GK434/GG434,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ434+DY434)/((GC434+FZ434)+$GK434*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ434+DY434)/(FZ434+$GK434*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB434*O434*$G434*$L434","v":0},{"$f":"GY434*MAX(Input!$Z434,$E434)","v":0},{"$f":"Input!DB434*$I434*GasCalcs!G434*$L434","v":0},{"$f":"HA434*MAX(Input!$Z434,$E434)","v":0},{"$f":"IF(ISERROR(Loads!AY434*Input!DB434*$T434*$H434),0,Loads!AY434*Input!DB434*$T434*$H434)*$L434","v":0},{"$f":"IF(ISERROR(Loads!AZ434*Input!DB434*$T434*$H434),0,Loads!AZ434*Input!DB434*$T434*$H434)*$L434","v":0},null,{"$f":"IF(Calcs!F434<>0,(Input!U434*H434*$L434*E434+Input!AD434*H434*L434*(F434-E434))/F434*Input!DB434,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB434-1,0)),0,OFFSET(CostE!$AQ$5,$AB434-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB434-1,0)),0,OFFSET(CostE!$AR$5,$AB434-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB434-1,0)),0,OFFSET(CostE!$AS$5,$AB434-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L434)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L434))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L434)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L434))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z434),0,OFFSET(CostE!$F$5,Calcs!Z434-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E434<>0,GasCalcs!F434/GasCalcs!E434,1)","v":1}]
[{"$f":"Input!B465","v":0},{"$f":"Input!D465","v":0},{"$f":"TRIM(Input!E465)","v":""},{"$f":"TRIM(Input!F465)","v":""},{"$f":"IF(ISNUMBER(Input!AG465),Input!AG465,1)","v":0},{"$f":"MAX(E465,Input!Z465)","v":0},{"$f":"IF(ISNUMBER(Input!AH465),Input!AH465,1)+($J$8*Input!$T$11+$J$9*Input!$AU465)","v":1},{"$f":"IF(ISNUMBER(Input!AJ465),Input!AJ465+($J$8*Input!$T$11+$J$9*Input!$AU465),$G465)","v":1},{"$f":"IF(ISNUMBER(Input!AK465),Input!AK465+($J$8*Input!$T$11+$J$9*Input!$AU465),IF(ISNUMBER(Input!AI465),Input!AI465+($J$8*Input!$T$11+$J$9*Input!$AU465),$G465))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL465),Input!AL465<>0),Input!AL465,IF(Input!V465=0,G465,IF(Input!R465=0,I465,IF(Input!R465*0.03412>Input!V465,G465,I465)))-($J$8*Input!$T$11+$J$9*Input!AU465))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV465)","v":0},{"$f":"IF(ISBLANK(Input!AM465),100%,Input!AM465)*IF(ISBLANK(Input!AN465),100%,Input!AN465)","v":1},{"$f":"Input!R465","v":0},{"$f":"Input!AC465","v":0},0,{"$f":"IF(M465<>0,O465/M465,1)","v":1},{"$f":"OFFSET(CostE!$F$5,Calcs!AB465-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q465=\"kW\",Input!U465,Input!R465)),IF(Q465=\"kW\",Input!U465,Input!R465),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q465=\"kW\",Input!AD465,N465)),IF(Q465=\"kW\",Input!AD465,N465),0)","v":0},0,{"$f":"M465*H465*$C$6/1000","v":0},{"$f":"\"Gen:\"&C465&\":\"&$D465&\":\"&B465","v":"Gen:::0"},{"$f":"\"TD:\"&C465&\":\"&$D465&\":\"&$B465","v":"TD:::0"},{"$f":"\"Load:\"&C465&\":\"&$D465&\":\"&B465","v":"Load:::0"},{"$f":"MATCH(V465,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y465),MATCH(\"Gen:\"&C465&\":\"&D465&\":All\",CostE!$E$5:$E$1465,0),Y465)","v":{"$error":"#N/A"}},{"$f":"MATCH(W465,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y465),MATCH(\"Load:\"&C465&\":\"&$D465&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X465,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S465,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z465>Input!AG465,Input!AG465,0)","v":0},{"$f":"TRUNC(E465*Periods)","v":0},{"$f":"E465*Periods-AE465","v":0},{"$f":"IF(AND(F465>E465,AF465>0),MAX(0,1-AF465),0)","v":0},{"$f":"MAX(0,TRUNC(Input!Z465*Periods-(AE465+AF465+AG465)))","v":0},{"$f":"MAX(0,Input!Z465*Periods-AH465-AF465-AE465-AG465)","v":0},{"$f":"IF(OR(Input!E465=\"Residential\",Input!E465=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F465,1,0))=1","v":false},{"$f":"AJ465*AK465*Input!AW465","v":0},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!G$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!G$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!G$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!G$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!G$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!H$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!H$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!H$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!H$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!H$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!I$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!I$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!I$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!I$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!I$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!J$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!J$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!J$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!J$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!J$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!K$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!K$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!K$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!K$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!K$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!L$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!L$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!L$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!L$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!L$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!M$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!M$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!M$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!M$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!M$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!N$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!N$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!N$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!N$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!N$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!O$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!O$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!O$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!O$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!O$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!P$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!P$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!P$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!P$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!P$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!Q$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!Q$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!Q$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!Q$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!Q$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!R$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!R$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!R$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!R$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!R$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!S$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!S$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!S$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!S$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!S$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!T$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!T$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!T$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!T$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!T$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!U$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!U$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!U$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!U$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!U$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!V$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!V$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!V$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!V$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!V$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!W$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!W$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!W$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!W$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!W$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!X$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!X$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!X$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!X$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!X$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!Y$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!Y$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!Y$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!Y$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!Y$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!Z$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!Z$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!Z$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!Z$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!Z$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AA$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AA$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AA$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AA$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AA$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AB$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AB$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AB$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AB$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AB$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AC$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AC$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AC$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AC$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AC$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AD$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AD$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AD$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AD$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AD$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AE$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AE$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AE$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AE$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AE$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AF$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AF$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AF$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AF$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AF$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AG$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AG$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AG$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AG$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AG$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AH$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AH$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AH$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AH$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AH$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AI$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AI$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AI$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AI$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AI$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AJ$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AJ$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AJ$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AK$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AK$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AK$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AK$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AK$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AL$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AL$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AL$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AL$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AL$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AM$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AM$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AM$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AM$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AM$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AN$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AN$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AN$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AN$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AN$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AO$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AO$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AO$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AO$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AO$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AP$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AP$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AP$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AP$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AP$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AQ$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AQ$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AQ$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AR$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AR$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AR$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AR$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AR$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AS$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AS$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AS$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AS$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AS$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AT$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AT$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AT$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AT$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AT$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AU$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AU$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AU$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AU$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AU$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AV$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AV$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AV$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AV$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AV$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AW$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AW$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AW$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AW$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AW$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AX$5,$Z465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AX$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$M465*(1+$AL465)\n+\n(OFFSET(CostE!AX$5,$Z465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AX$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AX$5,$Z465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*Input!$AC465*(1+$AL465)","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!G$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!G$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!G$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!G$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!G$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!H$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!H$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!H$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!H$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!H$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!I$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!I$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!I$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!I$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!I$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!J$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!J$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!J$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!J$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!J$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!K$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!K$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!K$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!K$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!K$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!L$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!L$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!L$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!L$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!L$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!M$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!M$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!M$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!M$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!M$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!N$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!N$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!N$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!N$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!N$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!O$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!O$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!O$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!O$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!O$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!P$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!P$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!P$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!P$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!P$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!Q$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!Q$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!Q$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!Q$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!Q$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!R$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!R$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!R$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!R$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!R$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!S$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!S$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!S$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!S$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!S$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!T$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!T$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!T$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!T$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!T$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!U$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!U$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!U$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!U$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!U$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!V$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!V$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!V$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!V$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!V$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!W$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!W$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!W$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!W$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!W$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!X$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!X$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!X$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!X$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!X$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!Y$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!Y$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!Y$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!Y$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!Y$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!Z$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!Z$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!Z$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!Z$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!Z$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AA$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AA$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AA$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AA$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AA$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AB$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AB$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AB$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AB$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AB$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AC$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AC$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AC$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AC$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AC$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AD$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AD$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AD$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AD$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AD$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AE$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AE$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AE$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AE$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AE$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AF$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AF$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AF$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AF$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AF$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AG$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AG$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AG$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AG$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AG$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AH$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AH$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AH$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AH$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AH$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AI$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AI$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AI$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AI$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AI$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AJ$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AJ$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AJ$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AK$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AK$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AK$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AK$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AK$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AL$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AL$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AL$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AL$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AL$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AM$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AM$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AM$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AM$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AM$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AN$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AN$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AN$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AN$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AN$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AO$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AO$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AO$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AO$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AO$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AP$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AP$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AP$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AP$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AP$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AQ$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AQ$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AQ$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AR$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AR$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AR$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AR$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AR$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AS$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AS$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AS$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AS$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AS$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AT$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AT$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AT$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AT$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AT$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AU$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AU$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AU$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AU$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AU$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AV$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AV$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AV$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AV$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AV$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AW$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AW$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AW$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AW$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AW$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"(IF($AE465>0,NPV(Disc,OFFSET(CostE!AX$5,$AA465-1,SkipYrs*Periods+1,1,$AE465)),0)+OFFSET(CostE!AX$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AF465*(1/(1+Disc)^($AE465+1)))*$R465\n+\n(OFFSET(CostE!AX$5,$AA465-1,SkipYrs*Periods+1+$AE465)*$AG465*(1/(1+Disc)^($AE465+1))+\nIF($AH465>0,NPV(Disc,OFFSET(CostE!AX$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465,0)+1,1,$AH465)),0)*(1/(1+Disc)^($AE465+$AF465+$AG465))+\nOFFSET(CostE!AX$5,$AA465-1,SkipYrs*Periods+ROUND($AE465+$AF465+$AG465+$AH465,0)+1)*$AI465*(1/(1+Disc)^(ROUND($AE465+$AH465+$AF465+$AG465,0)+1)))*$S465","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV465),0,Input!BJ465:DA465*(AM465:CD465+CE465:DV465)))*L465","v":0},{"$f":"NPV(Disc,GasCalcs!M465:BD465*Input!BJ465:DA465)*L465","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV465),0,Input!BJ465:DA465*(AM465:CD465*$G465+CE465:DV465*$H465)))*$L465","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S465,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S465,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X465,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EC$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EC$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EC$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EC$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,ED$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,ED$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,ED$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,ED$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EE$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EE$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EE$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EE$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EF$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EF$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EF$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EF$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EG$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EG$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EG$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EG$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EH$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EH$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EH$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EH$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EI$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EI$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EI$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EI$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EJ$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EJ$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EJ$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EK$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EK$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EK$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EK$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EL$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EL$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EL$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EL$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EM$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA465-1,EM$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E465))))*$M465+(IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA465-1,EM$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1)+OFFSET(Rates!$B$4,$EA465-1,EM$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AC465","v":0},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EN$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EN$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EN$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EN$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EO$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EO$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EO$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EO$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EP$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EP$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EP$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EP$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EQ$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EQ$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EQ$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,ER$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,ER$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,ER$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,ER$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,ES$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,ES$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,ES$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,ES$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,ET$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,ET$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,ET$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,ET$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EU$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EU$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EU$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EU$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EV$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EV$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EV$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EV$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EW$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EW$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EW$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EW$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"(IF($E465>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EX$16-Rates!$B$3,1,TRUNC($E465))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB465-1,EX$16-Rates!$B$3+TRUNC($E465))*($E465-TRUNC($E465))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E465))))*Input!$V465 + (IF((Input!$Z465-$E465)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB465-1,EX$16-Rates!$B$3+TRUNC($E465),1,TRUNC(Input!$Z465-$E465))))/(1+$C$3)^(TRUNC($E465)-1) +OFFSET(Rates!$B$16,$EB465-1,EX$16-Rates!$B$3+TRUNC(Input!$Z465))*(Input!$Z465-TRUNC(Input!$Z465))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z465))))*Input!$AE465","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC465),0,EC465*Input!AX465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(ED465),0,ED465*Input!AY465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EE465),0,EE465*Input!AZ465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EF465),0,EF465*Input!BA465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EG465),0,EG465*Input!BB465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EH465),0,EH465*Input!BC465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EI465),0,EI465*Input!BD465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EJ465),0,EJ465*Input!BE465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EK465),0,EK465*Input!BF465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EL465),0,EL465*Input!BG465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EM465),0,EM465*Input!BH465*$G465*$L465)","v":0},{"$f":"IF(ISERROR(EN465),0,EN465*Input!AX465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(EO465),0,EO465*Input!AY465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(EP465),0,EP465*Input!AZ465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(EQ465),0,EQ465*Input!BA465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(ER465),0,ER465*Input!BB465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(ES465),0,ES465*Input!BC465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(ET465),0,ET465*Input!BD465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(EU465),0,EU465*Input!BE465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(EV465),0,EV465*Input!BF465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(EW465),0,EW465*Input!BG465*$I465*$L465)","v":0},{"$f":"IF(ISERROR(EX465),0,EX465*Input!BH465*$I465*$L465)","v":0},{"$f":"MAX(0,SUM(Input!N465:P465)-Input!L465)","v":0},{"$f":"MAX(NPV(Disc,FU465*Input!$BJ465:$DA465),FY465-GA465,0)","v":0},0,{"$f":"NPV(Disc,Input!M465*Input!$BJ465:$DA465)","v":0},{"$f":"NPV(Disc,SUM(Input!N465:P465)*Input!$BJ465:$DA465)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ465:DA465)*(Input!L465-IF(Calcs!AD465>0,(Input!L465-Input!AA465)*((1+Input!AB465/Periods)/(1+Disc))^(Calcs!AD465*Periods),0))","v":0},{"$f":"GA465-FZ465+FV465","v":0},0,{"$f":"(NPV(Disc,Input!$BJ465:$DA465*Input!R465)*PV($C$3,$E465,-1,0,1)+ NPV(Disc,Input!$BJ465:$DA465*N465)*PV($C$3,Input!$Z465-$E465,-1,0,1)/(1+$C$3)^$E465)*L465","v":0},{"$f":"(NPV(Disc,Input!$BJ465:$DA465*Input!V465)*PV($C$3,$E465,-1,0,1)+NPV(Disc,Input!$BJ465:$DA465*Input!$AE465)*PV($C$3,Input!$Z465-$E465,-1,0,1)/(1+$C$3)^$E465)*L465","v":0},0,0,{"$f":"MAX(0,DY465)","v":0},{"$f":"MAX(0,DZ465)","v":0},0,0,{"$f":"DY465+DZ465-(FZ465+GC465)-(Input!$Q$13-Input!$J$11)*GK465","v":0},0,0,{"$f":"IF(GF465<>0,GM465-(Input!$Q$13-Input!$J$11)*$GJ465*$GK465/GF465,0)","v":0},{"$f":"IF(GG465<>0,GN465-(Input!$Q$13-Input!$J$11)*(1-$GJ465)*$GK465/GG465,0)","v":0},0,0,{"$f":"IF(GF465<>0,GQ465-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ465*$GK465/GF465,0)","v":0},{"$f":"IF(GG465<>0,GR465-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ465)*$GK465/GG465,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ465+DY465)/((GC465+FZ465)+$GK465*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ465+DY465)/(FZ465+$GK465*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB465*O465*$G465*$L465","v":0},{"$f":"GY465*MAX(Input!$Z465,$E465)","v":0},{"$f":"Input!DB465*$I465*GasCalcs!G465*$L465","v":0},{"$f":"HA465*MAX(Input!$Z465,$E465)","v":0},{"$f":"IF(ISERROR(Loads!AY465*Input!DB465*$T465*$H465),0,Loads!AY465*Input!DB465*$T465*$H465)*$L465","v":0},{"$f":"IF(ISERROR(Loads!AZ465*Input!DB465*$T465*$H465),0,Loads!AZ465*Input!DB465*$T465*$H465)*$L465","v":0},null,{"$f":"IF(Calcs!F465<>0,(Input!U465*H465*$L465*E465+Input!AD465*H465*L465*(F465-E465))/F465*Input!DB465,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB465-1,0)),0,OFFSET(CostE!$AQ$5,$AB465-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB465-1,0)),0,OFFSET(CostE!$AR$5,$AB465-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB465-1,0)),0,OFFSET(CostE!$AS$5,$AB465-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L465)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L465))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L465)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L465))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z465),0,OFFSET(CostE!$F$5,Calcs!Z465-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E465<>0,GasCalcs!F465/GasCalcs!E465,1)","v":1}]
[{"$f":"Input!B482","v":0},{"$f":"Input!D482","v":0},{"$f":"TRIM(Input!E482)","v":""},{"$f":"TRIM(Input!F482)","v":""},{"$f":"IF(ISNUMBER(Input!AG482),Input!AG482,1)","v":0},{"$f":"MAX(E482,Input!Z482)","v":0},{"$f":"IF(ISNUMBER(Input!AH482),Input!AH482,1)+($J$8*Input!$T$11+$J$9*Input!$AU482)","v":1},{"$f":"IF(ISNUMBER(Input!AJ482),Input!AJ482+($J$8*Input!$T$11+$J$9*Input!$AU482),$G482)","v":1},{"$f":"IF(ISNUMBER(Input!AK482),Input!AK482+($J$8*Input!$T$11+$J$9*Input!$AU482),IF(ISNUMBER(Input!AI482),Input!AI482+($J$8*Input!$T$11+$J$9*Input!$AU482),$G482))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL482),Input!AL482<>0),Input!AL482,IF(Input!V482=0,G482,IF(Input!R482=0,I482,IF(Input!R482*0.03412>Input!V482,G482,I482)))-($J$8*Input!$T$11+$J$9*Input!AU482))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV482)","v":0},{"$f":"IF(ISBLANK(Input!AM482),100%,Input!AM482)*IF(ISBLANK(Input!AN482),100%,Input!AN482)","v":1},{"$f":"Input!R482","v":0},{"$f":"Input!AC482","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB482-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q482=\"kW\",Input!U482,Input!R482)),IF(Q482=\"kW\",Input!U482,Input!R482),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q482=\"kW\",Input!AD482,N482)),IF(Q482=\"kW\",Input!AD482,N482),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V482,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y482),MATCH(\"Gen:\"&C482&\":\"&D482&\":All\",CostE!$E$5:$E$1465,0),Y482)","v":{"$error":"#N/A"}},{"$f":"MATCH(W482,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y482),MATCH(\"Load:\"&C482&\":\"&$D482&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X482,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S482,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z482>Input!AG482,Input!AG482,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z482*Periods-(AE482+AF482+AG482)))","v":0},{"$f":"MAX(0,Input!Z482*Periods-AH482-AF482-AE482-AG482)","v":0},{"$f":"IF(OR(Input!E482=\"Residential\",Input!E482=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F482,1,0))=1","v":false},{"$f":"AJ482*AK482*Input!AW482","v":0},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!G$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!G$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!G$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!G$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!G$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!H$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!H$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!H$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!H$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!H$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!I$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!I$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!I$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!I$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!I$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!J$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!J$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!J$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!J$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!J$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!K$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!K$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!K$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!K$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!K$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!L$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!L$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!L$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!L$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!L$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!M$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!M$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!M$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!M$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!M$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!N$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!N$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!N$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!N$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!N$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!O$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!O$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!O$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!O$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!O$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!P$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!P$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!P$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!P$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!P$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!Q$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!Q$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!Q$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!Q$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!Q$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!R$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!R$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!R$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!R$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!R$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!S$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!S$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!S$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!S$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!S$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!T$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!T$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!T$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!T$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!T$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!U$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!U$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!U$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!U$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!U$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!V$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!V$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!V$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!V$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!V$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!W$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!W$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!W$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!W$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!W$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!X$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!X$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!X$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!X$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!X$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!Y$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!Y$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!Y$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!Y$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!Y$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!Z$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!Z$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!Z$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!Z$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!Z$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AA$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AA$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AA$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AA$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AA$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AB$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AB$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AB$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AB$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AB$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AC$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AC$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AC$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AC$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AC$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AD$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AD$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AD$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AD$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AD$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AE$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AE$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AE$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AE$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AE$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AF$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AF$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AF$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AF$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AF$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AG$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AG$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AG$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AG$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AG$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AH$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AH$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AH$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AH$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AH$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AI$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AI$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AI$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AI$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AI$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AJ$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AJ$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AJ$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AK$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AK$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AK$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AK$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AK$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AL$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AL$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AL$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AL$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AL$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AM$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AM$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AM$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AM$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AM$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AN$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AN$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AN$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AN$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AN$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AO$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AO$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AO$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AO$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AO$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AP$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AP$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AP$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AP$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AP$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AQ$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AQ$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AQ$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AR$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AR$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AR$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AR$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AR$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AS$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AS$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AS$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AS$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AS$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AT$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AT$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AT$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AT$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AT$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AU$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AU$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AU$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AU$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AU$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AV$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AV$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AV$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AV$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AV$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AW$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AW$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AW$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AW$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AW$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AX$5,$Z482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AX$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$M482*(1+$AL482)\n+\n(OFFSET(CostE!AX$5,$Z482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AX$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AX$5,$Z482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*Input!$AC482*(1+$AL482)","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!G$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!G$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!G$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!G$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!G$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!H$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!H$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!H$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!H$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!H$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!I$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!I$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!I$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!I$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!I$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!J$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!J$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!J$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!J$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!J$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!K$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!K$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!K$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!K$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!K$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!L$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!L$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!L$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!L$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!L$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!M$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!M$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!M$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!M$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!M$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!N$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!N$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!N$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!N$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!N$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!O$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!O$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!O$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!O$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!O$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!P$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!P$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!P$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!P$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!P$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!Q$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!Q$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!Q$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!Q$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!Q$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!R$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!R$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!R$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!R$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!R$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!S$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!S$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!S$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!S$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!S$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!T$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!T$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!T$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!T$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!T$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!U$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!U$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!U$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!U$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!U$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!V$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!V$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!V$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!V$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!V$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!W$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!W$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!W$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!W$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!W$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!X$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!X$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!X$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!X$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!X$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!Y$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!Y$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!Y$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!Y$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!Y$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!Z$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!Z$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!Z$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!Z$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!Z$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AA$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AA$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AA$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AA$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AA$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AB$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AB$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AB$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AB$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AB$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AC$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AC$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AC$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AC$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AC$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AD$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AD$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AD$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AD$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AD$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AE$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AE$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AE$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AE$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AE$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AF$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AF$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AF$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AF$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AF$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AG$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AG$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AG$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AG$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AG$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AH$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AH$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AH$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AH$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AH$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AI$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AI$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AI$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AI$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AI$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AJ$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AJ$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AJ$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AK$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AK$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AK$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AK$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AK$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AL$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AL$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AL$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AL$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AL$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AM$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AM$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AM$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AM$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AM$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AN$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AN$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AN$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AN$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AN$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AO$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AO$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AO$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AO$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AO$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AP$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AP$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AP$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AP$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AP$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AQ$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AQ$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AQ$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AR$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AR$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AR$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AR$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AR$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AS$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AS$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AS$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AS$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AS$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AT$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AT$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AT$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AT$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AT$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AU$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AU$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AU$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AU$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AU$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AV$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AV$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AV$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AV$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AV$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AW$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AW$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AW$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AW$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AW$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"(IF($AE482>0,NPV(Disc,OFFSET(CostE!AX$5,$AA482-1,SkipYrs*Periods+1,1,$AE482)),0)+OFFSET(CostE!AX$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AF482*(1/(1+Disc)^($AE482+1)))*$R482\n+\n(OFFSET(CostE!AX$5,$AA482-1,SkipYrs*Periods+1+$AE482)*$AG482*(1/(1+Disc)^($AE482+1))+\nIF($AH482>0,NPV(Disc,OFFSET(CostE!AX$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482,0)+1,1,$AH482)),0)*(1/(1+Disc)^($AE482+$AF482+$AG482))+\nOFFSET(CostE!AX$5,$AA482-1,SkipYrs*Periods+ROUND($AE482+$AF482+$AG482+$AH482,0)+1)*$AI482*(1/(1+Disc)^(ROUND($AE482+$AH482+$AF482+$AG482,0)+1)))*$S482","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV482),0,Input!BJ482:DA482*(AM482:CD482+CE482:DV482)))*L482","v":0},{"$f":"NPV(Disc,GasCalcs!M482:BD482*Input!BJ482:DA482)*L482","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV482),0,Input!BJ482:DA482*(AM482:CD482*$G482+CE482:DV482*$H482)))*$L482","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S482,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S482,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X482,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EC$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EC$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EC$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EC$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,ED$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,ED$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,ED$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,ED$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EE$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EE$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EE$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EE$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EF$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EF$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EF$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EF$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EG$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EG$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EG$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EG$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EH$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EH$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EH$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EH$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EI$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EI$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EI$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EI$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EJ$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EJ$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EJ$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EK$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EK$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EK$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EK$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EL$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EL$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EL$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EL$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EM$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA482-1,EM$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E482))))*$M482+(IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA482-1,EM$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1)+OFFSET(Rates!$B$4,$EA482-1,EM$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AC482","v":0},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EN$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EN$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EN$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EN$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EO$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EO$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EO$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EO$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EP$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EP$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EP$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EP$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EQ$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EQ$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EQ$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,ER$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,ER$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,ER$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,ER$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,ES$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,ES$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,ES$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,ES$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,ET$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,ET$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,ET$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,ET$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EU$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EU$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EU$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EU$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EV$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EV$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EV$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EV$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EW$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EW$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EW$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EW$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"(IF($E482>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EX$16-Rates!$B$3,1,TRUNC($E482))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB482-1,EX$16-Rates!$B$3+TRUNC($E482))*($E482-TRUNC($E482))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E482))))*Input!$V482 + (IF((Input!$Z482-$E482)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB482-1,EX$16-Rates!$B$3+TRUNC($E482),1,TRUNC(Input!$Z482-$E482))))/(1+$C$3)^(TRUNC($E482)-1) +OFFSET(Rates!$B$16,$EB482-1,EX$16-Rates!$B$3+TRUNC(Input!$Z482))*(Input!$Z482-TRUNC(Input!$Z482))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z482))))*Input!$AE482","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC482),0,EC482*Input!AX482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(ED482),0,ED482*Input!AY482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EE482),0,EE482*Input!AZ482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EF482),0,EF482*Input!BA482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EG482),0,EG482*Input!BB482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EH482),0,EH482*Input!BC482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EI482),0,EI482*Input!BD482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EJ482),0,EJ482*Input!BE482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EK482),0,EK482*Input!BF482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EL482),0,EL482*Input!BG482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EM482),0,EM482*Input!BH482*$G482*$L482)","v":0},{"$f":"IF(ISERROR(EN482),0,EN482*Input!AX482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(EO482),0,EO482*Input!AY482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(EP482),0,EP482*Input!AZ482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(EQ482),0,EQ482*Input!BA482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(ER482),0,ER482*Input!BB482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(ES482),0,ES482*Input!BC482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(ET482),0,ET482*Input!BD482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(EU482),0,EU482*Input!BE482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(EV482),0,EV482*Input!BF482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(EW482),0,EW482*Input!BG482*$I482*$L482)","v":0},{"$f":"IF(ISERROR(EX482),0,EX482*Input!BH482*$I482*$L482)","v":0},{"$f":"MAX(0,SUM(Input!N482:P482)-Input!L482)","v":0},{"$f":"MAX(NPV(Disc,FU482*Input!$BJ482:$DA482),FY482-GA482,0)","v":0},0,{"$f":"NPV(Disc,Input!M482*Input!$BJ482:$DA482)","v":0},{"$f":"NPV(Disc,SUM(Input!N482:P482)*Input!$BJ482:$DA482)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ482:DA482)*(Input!L482-IF(Calcs!AD482>0,(Input!L482-Input!AA482)*((1+Input!AB482/Periods)/(1+Disc))^(Calcs!AD482*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ482:$DA482*Input!R482)*PV($C$3,$E482,-1,0,1)+ NPV(Disc,Input!$BJ482:$DA482*N482)*PV($C$3,Input!$Z482-$E482,-1,0,1)/(1+$C$3)^$E482)*L482","v":0},{"$f":"(NPV(Disc,Input!$BJ482:$DA482*Input!V482)*PV($C$3,$E482,-1,0,1)+NPV(Disc,Input!$BJ482:$DA482*Input!$AE482)*PV($C$3,Input!$Z482-$E482,-1,0,1)/(1+$C$3)^$E482)*L482","v":0},0,0,0,0,0,0,{"$f":"DY482+DZ482-(FZ482+GC482)-(Input!$Q$13-Input!$J$11)*GK482","v":0},0,0,{"$f":"IF(GF482<>0,GM482-(Input!$Q$13-Input!$J$11)*$GJ482*$GK482/GF482,0)","v":0},{"$f":"IF(GG482<>0,GN482-(Input!$Q$13-Input!$J$11)*(1-$GJ482)*$GK482/GG482,0)","v":0},0,0,{"$f":"IF(GF482<>0,GQ482-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ482*$GK482/GF482,0)","v":0},{"$f":"IF(GG482<>0,GR482-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ482)*$GK482/GG482,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ482+DY482)/((GC482+FZ482)+$GK482*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ482+DY482)/(FZ482+$GK482*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB482*O482*$G482*$L482","v":0},{"$f":"GY482*MAX(Input!$Z482,$E482)","v":0},{"$f":"Input!DB482*$I482*GasCalcs!G482*$L482","v":0},{"$f":"HA482*MAX(Input!$Z482,$E482)","v":0},{"$f":"IF(ISERROR(Loads!AY482*Input!DB482*$T482*$H482),0,Loads!AY482*Input!DB482*$T482*$H482)*$L482","v":0},{"$f":"IF(ISERROR(Loads!AZ482*Input!DB482*$T482*$H482),0,Loads!AZ482*Input!DB482*$T482*$H482)*$L482","v":0},null,{"$f":"IF(Calcs!F482<>0,(Input!U482*H482*$L482*E482+Input!AD482*H482*L482*(F482-E482))/F482*Input!DB482,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB482-1,0)),0,OFFSET(CostE!$AQ$5,$AB482-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB482-1,0)),0,OFFSET(CostE!$AR$5,$AB482-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB482-1,0)),0,OFFSET(CostE!$AS$5,$AB482-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L482)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L482))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L482)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L482))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z482),0,OFFSET(CostE!$F$5,Calcs!Z482-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E482<>0,GasCalcs!F482/GasCalcs!E482,1)","v":1}]
[{"$f":"Input!B524","v":0},{"$f":"Input!D524","v":0},{"$f":"TRIM(Input!E524)","v":""},{"$f":"TRIM(Input!F524)","v":""},{"$f":"IF(ISNUMBER(Input!AG524),Input!AG524,1)","v":0},{"$f":"MAX(E524,Input!Z524)","v":0},{"$f":"IF(ISNUMBER(Input!AH524),Input!AH524,1)+($J$8*Input!$T$11+$J$9*Input!$AU524)","v":1},{"$f":"IF(ISNUMBER(Input!AJ524),Input!AJ524+($J$8*Input!$T$11+$J$9*Input!$AU524),$G524)","v":1},{"$f":"IF(ISNUMBER(Input!AK524),Input!AK524+($J$8*Input!$T$11+$J$9*Input!$AU524),IF(ISNUMBER(Input!AI524),Input!AI524+($J$8*Input!$T$11+$J$9*Input!$AU524),$G524))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL524),Input!AL524<>0),Input!AL524,IF(Input!V524=0,G524,IF(Input!R524=0,I524,IF(Input!R524*0.03412>Input!V524,G524,I524)))-($J$8*Input!$T$11+$J$9*Input!AU524))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV524)","v":0},{"$f":"IF(ISBLANK(Input!AM524),100%,Input!AM524)*IF(ISBLANK(Input!AN524),100%,Input!AN524)","v":1},{"$f":"Input!R524","v":0},{"$f":"Input!AC524","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB524-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q524=\"kW\",Input!U524,Input!R524)),IF(Q524=\"kW\",Input!U524,Input!R524),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q524=\"kW\",Input!AD524,N524)),IF(Q524=\"kW\",Input!AD524,N524),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V524,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y524),MATCH(\"Gen:\"&C524&\":\"&D524&\":All\",CostE!$E$5:$E$1465,0),Y524)","v":{"$error":"#N/A"}},{"$f":"MATCH(W524,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y524),MATCH(\"Load:\"&C524&\":\"&$D524&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X524,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S524,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z524>Input!AG524,Input!AG524,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z524*Periods-(AE524+AF524+AG524)))","v":0},{"$f":"MAX(0,Input!Z524*Periods-AH524-AF524-AE524-AG524)","v":0},{"$f":"IF(OR(Input!E524=\"Residential\",Input!E524=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F524,1,0))=1","v":false},{"$f":"AJ524*AK524*Input!AW524","v":0},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!G$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!G$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!G$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!G$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!G$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!H$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!H$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!H$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!H$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!H$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!I$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!I$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!I$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!I$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!I$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!J$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!J$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!J$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!J$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!J$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!K$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!K$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!K$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!K$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!K$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!L$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!L$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!L$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!L$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!L$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!M$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!M$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!M$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!M$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!M$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!N$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!N$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!N$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!N$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!N$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!O$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!O$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!O$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!O$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!O$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!P$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!P$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!P$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!P$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!P$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!Q$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!Q$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!Q$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!Q$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!Q$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!R$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!R$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!R$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!R$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!R$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!S$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!S$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!S$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!S$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!S$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!T$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!T$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!T$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!T$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!T$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!U$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!U$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!U$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!U$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!U$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!V$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!V$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!V$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!V$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!V$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!W$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!W$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!W$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!W$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!W$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!X$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!X$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!X$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!X$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!X$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!Y$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!Y$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!Y$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!Y$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!Y$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!Z$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!Z$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!Z$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!Z$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!Z$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AA$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AA$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AA$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AA$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AA$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AB$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AB$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AB$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AB$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AB$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AC$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AC$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AC$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AC$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AC$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AD$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AD$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AD$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AD$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AD$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AE$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AE$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AE$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AE$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AE$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AF$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AF$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AF$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AF$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AF$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AG$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AG$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AG$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AG$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AG$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AH$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AH$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AH$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AH$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AH$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AI$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AI$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AI$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AI$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AI$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AJ$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AJ$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AJ$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AK$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AK$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AK$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AK$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AK$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AL$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AL$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AL$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AL$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AL$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AM$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AM$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AM$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AM$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AM$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AN$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AN$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AN$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AN$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AN$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AO$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AO$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AO$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AO$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AO$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AP$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AP$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AP$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AP$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AP$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AQ$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AQ$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AQ$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AR$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AR$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AR$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AR$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AR$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AS$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AS$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AS$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AS$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AS$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AT$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AT$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AT$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AT$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AT$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AU$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AU$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AU$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AU$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AU$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AV$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AV$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AV$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AV$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AV$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AW$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AW$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AW$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AW$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AW$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AX$5,$Z524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AX$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$M524*(1+$AL524)\n+\n(OFFSET(CostE!AX$5,$Z524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AX$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AX$5,$Z524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*Input!$AC524*(1+$AL524)","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!G$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!G$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!G$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!G$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!G$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!H$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!H$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!H$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!H$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!H$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!I$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!I$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!I$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!I$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!I$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!J$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!J$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!J$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!J$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!J$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!K$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!K$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!K$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!K$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!K$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!L$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!L$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!L$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!L$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!L$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!M$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!M$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!M$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!M$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!M$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!N$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!N$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!N$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!N$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!N$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!O$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!O$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!O$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!O$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!O$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!P$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!P$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!P$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!P$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!P$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!Q$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!Q$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!Q$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!Q$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!Q$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!R$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!R$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!R$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!R$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!R$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!S$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!S$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!S$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!S$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!S$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!T$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!T$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!T$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!T$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!T$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!U$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!U$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!U$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!U$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!U$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!V$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!V$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!V$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!V$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!V$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!W$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!W$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!W$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!W$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!W$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!X$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!X$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!X$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!X$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!X$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!Y$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!Y$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!Y$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!Y$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!Y$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!Z$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!Z$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!Z$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!Z$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!Z$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AA$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AA$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AA$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AA$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AA$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AB$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AB$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AB$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AB$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AB$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AC$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AC$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AC$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AC$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AC$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AD$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AD$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AD$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AD$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AD$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AE$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AE$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AE$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AE$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AE$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AF$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AF$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AF$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AF$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AF$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AG$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AG$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AG$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AG$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AG$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AH$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AH$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AH$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AH$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AH$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AI$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AI$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AI$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AI$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AI$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AJ$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AJ$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AJ$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AK$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AK$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AK$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AK$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AK$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AL$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AL$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AL$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AL$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AL$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AM$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AM$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AM$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AM$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AM$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AN$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AN$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AN$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AN$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AN$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AO$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AO$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AO$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AO$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AO$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AP$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AP$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AP$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AP$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AP$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AQ$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AQ$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AQ$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AR$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AR$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AR$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AR$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AR$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AS$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AS$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AS$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AS$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AS$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AT$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AT$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AT$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AT$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AT$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AU$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AU$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AU$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AU$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AU$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AV$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AV$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AV$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AV$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AV$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AW$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AW$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AW$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AW$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AW$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"(IF($AE524>0,NPV(Disc,OFFSET(CostE!AX$5,$AA524-1,SkipYrs*Periods+1,1,$AE524)),0)+OFFSET(CostE!AX$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AF524*(1/(1+Disc)^($AE524+1)))*$R524\n+\n(OFFSET(CostE!AX$5,$AA524-1,SkipYrs*Periods+1+$AE524)*$AG524*(1/(1+Disc)^($AE524+1))+\nIF($AH524>0,NPV(Disc,OFFSET(CostE!AX$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524,0)+1,1,$AH524)),0)*(1/(1+Disc)^($AE524+$AF524+$AG524))+\nOFFSET(CostE!AX$5,$AA524-1,SkipYrs*Periods+ROUND($AE524+$AF524+$AG524+$AH524,0)+1)*$AI524*(1/(1+Disc)^(ROUND($AE524+$AH524+$AF524+$AG524,0)+1)))*$S524","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV524),0,Input!BJ524:DA524*(AM524:CD524+CE524:DV524)))*L524","v":0},{"$f":"NPV(Disc,GasCalcs!M524:BD524*Input!BJ524:DA524)*L524","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV524),0,Input!BJ524:DA524*(AM524:CD524*$G524+CE524:DV524*$H524)))*$L524","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S524,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S524,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X524,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EC$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EC$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EC$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EC$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,ED$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,ED$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,ED$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,ED$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EE$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EE$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EE$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EE$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EF$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EF$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EF$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EF$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EG$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EG$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EG$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EG$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EH$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EH$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EH$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EH$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EI$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EI$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EI$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EI$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EJ$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EJ$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EJ$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EK$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EK$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EK$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EK$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EL$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EL$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EL$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EL$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EM$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA524-1,EM$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E524))))*$M524+(IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA524-1,EM$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1)+OFFSET(Rates!$B$4,$EA524-1,EM$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AC524","v":0},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EN$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EN$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EN$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EN$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EO$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EO$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EO$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EO$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EP$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EP$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EP$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EP$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EQ$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EQ$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EQ$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,ER$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,ER$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,ER$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,ER$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,ES$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,ES$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,ES$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,ES$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,ET$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,ET$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,ET$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,ET$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EU$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EU$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EU$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EU$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EV$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EV$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EV$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EV$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EW$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EW$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EW$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EW$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"(IF($E524>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EX$16-Rates!$B$3,1,TRUNC($E524))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB524-1,EX$16-Rates!$B$3+TRUNC($E524))*($E524-TRUNC($E524))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E524))))*Input!$V524 + (IF((Input!$Z524-$E524)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB524-1,EX$16-Rates!$B$3+TRUNC($E524),1,TRUNC(Input!$Z524-$E524))))/(1+$C$3)^(TRUNC($E524)-1) +OFFSET(Rates!$B$16,$EB524-1,EX$16-Rates!$B$3+TRUNC(Input!$Z524))*(Input!$Z524-TRUNC(Input!$Z524))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z524))))*Input!$AE524","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC524),0,EC524*Input!AX524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(ED524),0,ED524*Input!AY524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EE524),0,EE524*Input!AZ524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EF524),0,EF524*Input!BA524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EG524),0,EG524*Input!BB524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EH524),0,EH524*Input!BC524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EI524),0,EI524*Input!BD524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EJ524),0,EJ524*Input!BE524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EK524),0,EK524*Input!BF524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EL524),0,EL524*Input!BG524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EM524),0,EM524*Input!BH524*$G524*$L524)","v":0},{"$f":"IF(ISERROR(EN524),0,EN524*Input!AX524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(EO524),0,EO524*Input!AY524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(EP524),0,EP524*Input!AZ524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(EQ524),0,EQ524*Input!BA524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(ER524),0,ER524*Input!BB524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(ES524),0,ES524*Input!BC524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(ET524),0,ET524*Input!BD524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(EU524),0,EU524*Input!BE524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(EV524),0,EV524*Input!BF524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(EW524),0,EW524*Input!BG524*$I524*$L524)","v":0},{"$f":"IF(ISERROR(EX524),0,EX524*Input!BH524*$I524*$L524)","v":0},{"$f":"MAX(0,SUM(Input!N524:P524)-Input!L524)","v":0},{"$f":"MAX(NPV(Disc,FU524*Input!$BJ524:$DA524),FY524-GA524,0)","v":0},0,{"$f":"NPV(Disc,Input!M524*Input!$BJ524:$DA524)","v":0},{"$f":"NPV(Disc,SUM(Input!N524:P524)*Input!$BJ524:$DA524)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ524:DA524)*(Input!L524-IF(Calcs!AD524>0,(Input!L524-Input!AA524)*((1+Input!AB524/Periods)/(1+Disc))^(Calcs!AD524*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ524:$DA524*Input!R524)*PV($C$3,$E524,-1,0,1)+ NPV(Disc,Input!$BJ524:$DA524*N524)*PV($C$3,Input!$Z524-$E524,-1,0,1)/(1+$C$3)^$E524)*L524","v":0},{"$f":"(NPV(Disc,Input!$BJ524:$DA524*Input!V524)*PV($C$3,$E524,-1,0,1)+NPV(Disc,Input!$BJ524:$DA524*Input!$AE524)*PV($C$3,Input!$Z524-$E524,-1,0,1)/(1+$C$3)^$E524)*L524","v":0},0,0,0,0,0,0,{"$f":"DY524+DZ524-(FZ524+GC524)-(Input!$Q$13-Input!$J$11)*GK524","v":0},0,0,{"$f":"IF(GF524<>0,GM524-(Input!$Q$13-Input!$J$11)*$GJ524*$GK524/GF524,0)","v":0},{"$f":"IF(GG524<>0,GN524-(Input!$Q$13-Input!$J$11)*(1-$GJ524)*$GK524/GG524,0)","v":0},0,0,{"$f":"IF(GF524<>0,GQ524-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ524*$GK524/GF524,0)","v":0},{"$f":"IF(GG524<>0,GR524-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ524)*$GK524/GG524,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ524+DY524)/((GC524+FZ524)+$GK524*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ524+DY524)/(FZ524+$GK524*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB524*O524*$G524*$L524","v":0},{"$f":"GY524*MAX(Input!$Z524,$E524)","v":0},{"$f":"Input!DB524*$I524*GasCalcs!G524*$L524","v":0},{"$f":"HA524*MAX(Input!$Z524,$E524)","v":0},{"$f":"IF(ISERROR(Loads!AY524*Input!DB524*$T524*$H524),0,Loads!AY524*Input!DB524*$T524*$H524)*$L524","v":0},{"$f":"IF(ISERROR(Loads!AZ524*Input!DB524*$T524*$H524),0,Loads!AZ524*Input!DB524*$T524*$H524)*$L524","v":0},null,{"$f":"IF(Calcs!F524<>0,(Input!U524*H524*$L524*E524+Input!AD524*H524*L524*(F524-E524))/F524*Input!DB524,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB524-1,0)),0,OFFSET(CostE!$AQ$5,$AB524-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB524-1,0)),0,OFFSET(CostE!$AR$5,$AB524-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB524-1,0)),0,OFFSET(CostE!$AS$5,$AB524-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L524)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L524))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L524)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L524))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z524),0,OFFSET(CostE!$F$5,Calcs!Z524-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E524<>0,GasCalcs!F524/GasCalcs!E524,1)","v":1}]
[{"$f":"Input!B547","v":0},{"$f":"Input!D547","v":0},{"$f":"TRIM(Input!E547)","v":""},{"$f":"TRIM(Input!F547)","v":""},{"$f":"IF(ISNUMBER(Input!AG547),Input!AG547,1)","v":0},{"$f":"MAX(E547,Input!Z547)","v":0},{"$f":"IF(ISNUMBER(Input!AH547),Input!AH547,1)+($J$8*Input!$T$11+$J$9*Input!$AU547)","v":1},{"$f":"IF(ISNUMBER(Input!AJ547),Input!AJ547+($J$8*Input!$T$11+$J$9*Input!$AU547),$G547)","v":1},{"$f":"IF(ISNUMBER(Input!AK547),Input!AK547+($J$8*Input!$T$11+$J$9*Input!$AU547),IF(ISNUMBER(Input!AI547),Input!AI547+($J$8*Input!$T$11+$J$9*Input!$AU547),$G547))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL547),Input!AL547<>0),Input!AL547,IF(Input!V547=0,G547,IF(Input!R547=0,I547,IF(Input!R547*0.03412>Input!V547,G547,I547)))-($J$8*Input!$T$11+$J$9*Input!AU547))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV547)","v":0},{"$f":"IF(ISBLANK(Input!AM547),100%,Input!AM547)*IF(ISBLANK(Input!AN547),100%,Input!AN547)","v":1},{"$f":"Input!R547","v":0},{"$f":"Input!AC547","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB547-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q547=\"kW\",Input!U547,Input!R547)),IF(Q547=\"kW\",Input!U547,Input!R547),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q547=\"kW\",Input!AD547,N547)),IF(Q547=\"kW\",Input!AD547,N547),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V547,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y547),MATCH(\"Gen:\"&C547&\":\"&D547&\":All\",CostE!$E$5:$E$1465,0),Y547)","v":{"$error":"#N/A"}},{"$f":"MATCH(W547,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y547),MATCH(\"Load:\"&C547&\":\"&$D547&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X547,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S547,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z547>Input!AG547,Input!AG547,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z547*Periods-(AE547+AF547+AG547)))","v":0},{"$f":"MAX(0,Input!Z547*Periods-AH547-AF547-AE547-AG547)","v":0},{"$f":"IF(OR(Input!E547=\"Residential\",Input!E547=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F547,1,0))=1","v":false},{"$f":"AJ547*AK547*Input!AW547","v":0},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!G$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!G$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!G$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!G$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!G$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!H$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!H$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!H$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!H$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!H$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!I$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!I$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!I$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!I$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!I$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!J$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!J$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!J$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!J$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!J$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!K$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!K$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!K$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!K$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!K$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!L$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!L$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!L$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!L$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!L$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!M$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!M$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!M$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!M$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!M$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!N$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!N$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!N$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!N$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!N$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!O$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!O$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!O$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!O$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!O$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!P$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!P$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!P$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!P$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!P$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!Q$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!Q$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!Q$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!Q$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!Q$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!R$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!R$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!R$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!R$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!R$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!S$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!S$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!S$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!S$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!S$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!T$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!T$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!T$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!T$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!T$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!U$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!U$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!U$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!U$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!U$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!V$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!V$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!V$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!V$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!V$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!W$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!W$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!W$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!W$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!W$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!X$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!X$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!X$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!X$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!X$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!Y$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!Y$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!Y$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!Y$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!Y$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!Z$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!Z$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!Z$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!Z$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!Z$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AA$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AA$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AA$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AA$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AA$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AB$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AB$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AB$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AB$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AB$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AC$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AC$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AC$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AC$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AC$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AD$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AD$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AD$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AD$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AD$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AE$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AE$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AE$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AE$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AE$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AF$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AF$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AF$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AF$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AF$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AG$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AG$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AG$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AG$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AG$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AH$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AH$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AH$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AH$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AH$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AI$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AI$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AI$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AI$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AI$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AJ$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AJ$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AJ$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AK$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AK$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AK$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AK$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AK$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AL$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AL$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AL$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AL$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AL$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AM$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AM$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AM$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AM$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AM$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AN$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AN$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AN$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AN$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AN$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AO$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AO$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AO$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AO$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AO$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AP$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AP$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AP$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AP$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AP$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AQ$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AQ$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AQ$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AR$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AR$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AR$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AR$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AR$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AS$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AS$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AS$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AS$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AS$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AT$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AT$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AT$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AT$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AT$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AU$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AU$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AU$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AU$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AU$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AV$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AV$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AV$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AV$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AV$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AW$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AW$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AW$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AW$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AW$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AX$5,$Z547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AX$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$M547*(1+$AL547)\n+\n(OFFSET(CostE!AX$5,$Z547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AX$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AX$5,$Z547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*Input!$AC547*(1+$AL547)","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!G$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!G$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!G$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!G$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!G$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!H$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!H$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!H$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!H$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!H$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!I$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!I$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!I$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!I$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!I$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!J$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!J$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!J$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!J$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!J$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!K$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!K$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!K$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!K$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!K$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!L$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!L$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!L$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!L$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!L$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!M$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!M$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!M$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!M$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!M$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!N$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!N$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!N$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!N$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!N$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!O$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!O$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!O$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!O$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!O$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!P$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!P$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!P$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!P$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!P$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!Q$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!Q$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!Q$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!Q$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!Q$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!R$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!R$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!R$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!R$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!R$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!S$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!S$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!S$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!S$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!S$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!T$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!T$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!T$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!T$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!T$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!U$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!U$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!U$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!U$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!U$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!V$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!V$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!V$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!V$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!V$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!W$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!W$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!W$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!W$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!W$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!X$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!X$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!X$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!X$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!X$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!Y$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!Y$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!Y$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!Y$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!Y$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!Z$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!Z$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!Z$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!Z$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!Z$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AA$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AA$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AA$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AA$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AA$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AB$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AB$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AB$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AB$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AB$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AC$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AC$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AC$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AC$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AC$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AD$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AD$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AD$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AD$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AD$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AE$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AE$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AE$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AE$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AE$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AF$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AF$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AF$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AF$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AF$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AG$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AG$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AG$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AG$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AG$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AH$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AH$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AH$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AH$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AH$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AI$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AI$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AI$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AI$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AI$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AJ$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AJ$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AJ$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AK$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AK$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AK$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AK$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AK$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AL$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AL$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AL$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AL$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AL$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AM$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AM$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AM$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AM$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AM$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AN$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AN$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AN$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AN$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AN$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AO$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AO$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AO$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AO$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AO$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AP$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AP$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AP$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AP$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AP$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AQ$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AQ$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AQ$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AR$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AR$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AR$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AR$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AR$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AS$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AS$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AS$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AS$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AS$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AT$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AT$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AT$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AT$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AT$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AU$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AU$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AU$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AU$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AU$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AV$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AV$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AV$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AV$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AV$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AW$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AW$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AW$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AW$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AW$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"(IF($AE547>0,NPV(Disc,OFFSET(CostE!AX$5,$AA547-1,SkipYrs*Periods+1,1,$AE547)),0)+OFFSET(CostE!AX$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AF547*(1/(1+Disc)^($AE547+1)))*$R547\n+\n(OFFSET(CostE!AX$5,$AA547-1,SkipYrs*Periods+1+$AE547)*$AG547*(1/(1+Disc)^($AE547+1))+\nIF($AH547>0,NPV(Disc,OFFSET(CostE!AX$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547,0)+1,1,$AH547)),0)*(1/(1+Disc)^($AE547+$AF547+$AG547))+\nOFFSET(CostE!AX$5,$AA547-1,SkipYrs*Periods+ROUND($AE547+$AF547+$AG547+$AH547,0)+1)*$AI547*(1/(1+Disc)^(ROUND($AE547+$AH547+$AF547+$AG547,0)+1)))*$S547","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV547),0,Input!BJ547:DA547*(AM547:CD547+CE547:DV547)))*L547","v":0},{"$f":"NPV(Disc,GasCalcs!M547:BD547*Input!BJ547:DA547)*L547","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV547),0,Input!BJ547:DA547*(AM547:CD547*$G547+CE547:DV547*$H547)))*$L547","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S547,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S547,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X547,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EC$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EC$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EC$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EC$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,ED$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,ED$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,ED$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,ED$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EE$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EE$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EE$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EE$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EF$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EF$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EF$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EF$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EG$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EG$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EG$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EG$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EH$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EH$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EH$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EH$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EI$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EI$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EI$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EI$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EJ$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EJ$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EJ$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EK$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EK$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EK$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EK$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EL$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EL$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EL$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EL$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EM$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA547-1,EM$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E547))))*$M547+(IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA547-1,EM$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1)+OFFSET(Rates!$B$4,$EA547-1,EM$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AC547","v":0},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EN$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EN$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EN$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EN$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EO$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EO$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EO$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EO$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EP$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EP$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EP$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EP$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EQ$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EQ$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EQ$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,ER$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,ER$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,ER$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,ER$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,ES$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,ES$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,ES$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,ES$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,ET$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,ET$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,ET$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,ET$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EU$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EU$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EU$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EU$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EV$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EV$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EV$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EV$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EW$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EW$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EW$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EW$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"(IF($E547>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EX$16-Rates!$B$3,1,TRUNC($E547))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB547-1,EX$16-Rates!$B$3+TRUNC($E547))*($E547-TRUNC($E547))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E547))))*Input!$V547 + (IF((Input!$Z547-$E547)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB547-1,EX$16-Rates!$B$3+TRUNC($E547),1,TRUNC(Input!$Z547-$E547))))/(1+$C$3)^(TRUNC($E547)-1) +OFFSET(Rates!$B$16,$EB547-1,EX$16-Rates!$B$3+TRUNC(Input!$Z547))*(Input!$Z547-TRUNC(Input!$Z547))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z547))))*Input!$AE547","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC547),0,EC547*Input!AX547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(ED547),0,ED547*Input!AY547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EE547),0,EE547*Input!AZ547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EF547),0,EF547*Input!BA547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EG547),0,EG547*Input!BB547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EH547),0,EH547*Input!BC547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EI547),0,EI547*Input!BD547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EJ547),0,EJ547*Input!BE547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EK547),0,EK547*Input!BF547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EL547),0,EL547*Input!BG547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EM547),0,EM547*Input!BH547*$G547*$L547)","v":0},{"$f":"IF(ISERROR(EN547),0,EN547*Input!AX547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(EO547),0,EO547*Input!AY547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(EP547),0,EP547*Input!AZ547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(EQ547),0,EQ547*Input!BA547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(ER547),0,ER547*Input!BB547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(ES547),0,ES547*Input!BC547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(ET547),0,ET547*Input!BD547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(EU547),0,EU547*Input!BE547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(EV547),0,EV547*Input!BF547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(EW547),0,EW547*Input!BG547*$I547*$L547)","v":0},{"$f":"IF(ISERROR(EX547),0,EX547*Input!BH547*$I547*$L547)","v":0},{"$f":"MAX(0,SUM(Input!N547:P547)-Input!L547)","v":0},{"$f":"MAX(NPV(Disc,FU547*Input!$BJ547:$DA547),FY547-GA547,0)","v":0},0,{"$f":"NPV(Disc,Input!M547*Input!$BJ547:$DA547)","v":0},{"$f":"NPV(Disc,SUM(Input!N547:P547)*Input!$BJ547:$DA547)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ547:DA547)*(Input!L547-IF(Calcs!AD547>0,(Input!L547-Input!AA547)*((1+Input!AB547/Periods)/(1+Disc))^(Calcs!AD547*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ547:$DA547*Input!R547)*PV($C$3,$E547,-1,0,1)+ NPV(Disc,Input!$BJ547:$DA547*N547)*PV($C$3,Input!$Z547-$E547,-1,0,1)/(1+$C$3)^$E547)*L547","v":0},{"$f":"(NPV(Disc,Input!$BJ547:$DA547*Input!V547)*PV($C$3,$E547,-1,0,1)+NPV(Disc,Input!$BJ547:$DA547*Input!$AE547)*PV($C$3,Input!$Z547-$E547,-1,0,1)/(1+$C$3)^$E547)*L547","v":0},0,0,0,0,0,0,{"$f":"DY547+DZ547-(FZ547+GC547)-(Input!$Q$13-Input!$J$11)*GK547","v":0},0,0,{"$f":"IF(GF547<>0,GM547-(Input!$Q$13-Input!$J$11)*$GJ547*$GK547/GF547,0)","v":0},{"$f":"IF(GG547<>0,GN547-(Input!$Q$13-Input!$J$11)*(1-$GJ547)*$GK547/GG547,0)","v":0},0,0,{"$f":"IF(GF547<>0,GQ547-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ547*$GK547/GF547,0)","v":0},{"$f":"IF(GG547<>0,GR547-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ547)*$GK547/GG547,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ547+DY547)/((GC547+FZ547)+$GK547*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ547+DY547)/(FZ547+$GK547*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB547*O547*$G547*$L547","v":0},{"$f":"GY547*MAX(Input!$Z547,$E547)","v":0},{"$f":"Input!DB547*$I547*GasCalcs!G547*$L547","v":0},{"$f":"HA547*MAX(Input!$Z547,$E547)","v":0},{"$f":"IF(ISERROR(Loads!AY547*Input!DB547*$T547*$H547),0,Loads!AY547*Input!DB547*$T547*$H547)*$L547","v":0},{"$f":"IF(ISERROR(Loads!AZ547*Input!DB547*$T547*$H547),0,Loads!AZ547*Input!DB547*$T547*$H547)*$L547","v":0},null,{"$f":"IF(Calcs!F547<>0,(Input!U547*H547*$L547*E547+Input!AD547*H547*L547*(F547-E547))/F547*Input!DB547,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB547-1,0)),0,OFFSET(CostE!$AQ$5,$AB547-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB547-1,0)),0,OFFSET(CostE!$AR$5,$AB547-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB547-1,0)),0,OFFSET(CostE!$AS$5,$AB547-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L547)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L547))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L547)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L547))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z547),0,OFFSET(CostE!$F$5,Calcs!Z547-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E547<>0,GasCalcs!F547/GasCalcs!E547,1)","v":1}]
[{"$f":"Input!B596","v":0},{"$f":"Input!D596","v":0},{"$f":"TRIM(Input!E596)","v":""},{"$f":"TRIM(Input!F596)","v":""},{"$f":"IF(ISNUMBER(Input!AG596),Input!AG596,1)","v":0},{"$f":"MAX(E596,Input!Z596)","v":0},{"$f":"IF(ISNUMBER(Input!AH596),Input!AH596,1)+($J$8*Input!$T$11+$J$9*Input!$AU596)","v":1},{"$f":"IF(ISNUMBER(Input!AJ596),Input!AJ596+($J$8*Input!$T$11+$J$9*Input!$AU596),$G596)","v":1},{"$f":"IF(ISNUMBER(Input!AK596),Input!AK596+($J$8*Input!$T$11+$J$9*Input!$AU596),IF(ISNUMBER(Input!AI596),Input!AI596+($J$8*Input!$T$11+$J$9*Input!$AU596),$G596))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL596),Input!AL596<>0),Input!AL596,IF(Input!V596=0,G596,IF(Input!R596=0,I596,IF(Input!R596*0.03412>Input!V596,G596,I596)))-($J$8*Input!$T$11+$J$9*Input!AU596))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV596)","v":0},{"$f":"IF(ISBLANK(Input!AM596),100%,Input!AM596)*IF(ISBLANK(Input!AN596),100%,Input!AN596)","v":1},{"$f":"Input!R596","v":0},{"$f":"Input!AC596","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB596-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q596=\"kW\",Input!U596,Input!R596)),IF(Q596=\"kW\",Input!U596,Input!R596),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q596=\"kW\",Input!AD596,N596)),IF(Q596=\"kW\",Input!AD596,N596),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V596,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y596),MATCH(\"Gen:\"&C596&\":\"&D596&\":All\",CostE!$E$5:$E$1465,0),Y596)","v":{"$error":"#N/A"}},{"$f":"MATCH(W596,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y596),MATCH(\"Load:\"&C596&\":\"&$D596&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X596,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S596,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z596>Input!AG596,Input!AG596,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z596*Periods-(AE596+AF596+AG596)))","v":0},{"$f":"MAX(0,Input!Z596*Periods-AH596-AF596-AE596-AG596)","v":0},{"$f":"IF(OR(Input!E596=\"Residential\",Input!E596=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F596,1,0))=1","v":false},{"$f":"AJ596*AK596*Input!AW596","v":0},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!G$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!G$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!G$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!G$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!G$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!H$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!H$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!H$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!H$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!H$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!I$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!I$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!I$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!I$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!I$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!J$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!J$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!J$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!J$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!J$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!K$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!K$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!K$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!K$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!K$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!L$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!L$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!L$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!L$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!L$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!M$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!M$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!M$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!M$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!M$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!N$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!N$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!N$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!N$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!N$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!O$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!O$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!O$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!O$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!O$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!P$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!P$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!P$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!P$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!P$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!Q$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!Q$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!Q$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!Q$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!Q$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!R$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!R$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!R$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!R$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!R$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!S$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!S$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!S$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!S$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!S$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!T$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!T$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!T$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!T$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!T$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!U$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!U$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!U$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!U$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!U$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!V$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!V$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!V$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!V$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!V$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!W$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!W$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!W$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!W$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!W$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!X$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!X$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!X$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!X$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!X$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!Y$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!Y$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!Y$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!Y$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!Y$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!Z$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!Z$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!Z$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!Z$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!Z$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AA$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AA$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AA$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AA$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AA$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AB$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AB$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AB$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AB$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AB$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AC$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AC$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AC$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AC$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AC$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AD$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AD$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AD$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AD$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AD$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AE$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AE$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AE$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AE$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AE$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AF$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AF$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AF$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AF$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AF$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AG$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AG$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AG$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AG$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AG$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AH$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AH$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AH$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AH$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AH$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AI$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AI$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AI$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AI$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AI$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AJ$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AJ$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AJ$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AK$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AK$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AK$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AK$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AK$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AL$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AL$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AL$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AL$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AL$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AM$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AM$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AM$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AM$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AM$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AN$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AN$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AN$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AN$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AN$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AO$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AO$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AO$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AO$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AO$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AP$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AP$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AP$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AP$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AP$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AQ$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AQ$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AQ$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AR$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AR$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AR$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AR$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AR$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AS$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AS$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AS$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AS$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AS$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AT$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AT$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AT$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AT$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AT$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AU$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AU$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AU$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AU$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AU$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AV$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AV$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AV$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AV$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AV$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AW$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AW$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AW$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AW$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AW$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AX$5,$Z596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AX$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$M596*(1+$AL596)\n+\n(OFFSET(CostE!AX$5,$Z596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AX$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AX$5,$Z596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*Input!$AC596*(1+$AL596)","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!G$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!G$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!G$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!G$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!G$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!H$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!H$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!H$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!H$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!H$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!I$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!I$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!I$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!I$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!I$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!J$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!J$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!J$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!J$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!J$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!K$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!K$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!K$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!K$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!K$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!L$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!L$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!L$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!L$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!L$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!M$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!M$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!M$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!M$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!M$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!N$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!N$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!N$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!N$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!N$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!O$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!O$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!O$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!O$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!O$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!P$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!P$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!P$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!P$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!P$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!Q$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!Q$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!Q$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!Q$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!Q$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!R$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!R$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!R$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!R$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!R$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!S$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!S$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!S$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!S$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!S$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!T$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!T$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!T$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!T$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!T$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!U$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!U$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!U$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!U$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!U$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!V$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!V$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!V$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!V$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!V$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!W$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!W$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!W$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!W$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!W$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!X$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!X$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!X$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!X$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!X$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!Y$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!Y$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!Y$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!Y$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!Y$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!Z$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!Z$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!Z$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!Z$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!Z$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AA$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AA$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AA$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AA$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AA$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AB$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AB$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AB$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AB$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AB$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AC$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AC$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AC$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AC$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AC$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AD$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AD$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AD$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AD$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AD$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AE$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AE$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AE$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AE$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AE$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AF$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AF$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AF$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AF$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AF$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AG$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AG$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AG$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AG$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AG$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AH$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AH$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AH$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AH$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AH$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AI$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AI$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AI$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AI$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AI$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AJ$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AJ$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AJ$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AK$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AK$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AK$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AK$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AK$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AL$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AL$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AL$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AL$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AL$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AM$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AM$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AM$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AM$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AM$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AN$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AN$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AN$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AN$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AN$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AO$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AO$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AO$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AO$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AO$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AP$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AP$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AP$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AP$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AP$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AQ$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AQ$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AQ$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AR$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AR$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AR$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AR$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AR$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AS$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AS$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AS$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AS$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AS$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AT$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AT$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AT$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AT$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AT$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AU$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AU$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AU$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AU$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AU$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AV$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AV$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AV$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AV$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AV$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AW$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AW$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AW$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AW$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AW$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"(IF($AE596>0,NPV(Disc,OFFSET(CostE!AX$5,$AA596-1,SkipYrs*Periods+1,1,$AE596)),0)+OFFSET(CostE!AX$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AF596*(1/(1+Disc)^($AE596+1)))*$R596\n+\n(OFFSET(CostE!AX$5,$AA596-1,SkipYrs*Periods+1+$AE596)*$AG596*(1/(1+Disc)^($AE596+1))+\nIF($AH596>0,NPV(Disc,OFFSET(CostE!AX$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596,0)+1,1,$AH596)),0)*(1/(1+Disc)^($AE596+$AF596+$AG596))+\nOFFSET(CostE!AX$5,$AA596-1,SkipYrs*Periods+ROUND($AE596+$AF596+$AG596+$AH596,0)+1)*$AI596*(1/(1+Disc)^(ROUND($AE596+$AH596+$AF596+$AG596,0)+1)))*$S596","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV596),0,Input!BJ596:DA596*(AM596:CD596+CE596:DV596)))*L596","v":0},{"$f":"NPV(Disc,GasCalcs!M596:BD596*Input!BJ596:DA596)*L596","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV596),0,Input!BJ596:DA596*(AM596:CD596*$G596+CE596:DV596*$H596)))*$L596","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S596,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S596,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X596,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EC$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EC$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EC$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EC$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,ED$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,ED$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,ED$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,ED$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EE$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EE$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EE$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EE$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EF$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EF$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EF$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EF$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EG$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EG$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EG$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EG$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EH$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EH$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EH$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EH$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EI$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EI$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EI$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EI$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EJ$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EJ$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EJ$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EK$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EK$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EK$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EK$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EL$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EL$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EL$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EL$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EM$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA596-1,EM$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E596))))*$M596+(IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA596-1,EM$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1)+OFFSET(Rates!$B$4,$EA596-1,EM$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AC596","v":0},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EN$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EN$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EN$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EN$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EO$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EO$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EO$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EO$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EP$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EP$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EP$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EP$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EQ$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EQ$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EQ$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,ER$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,ER$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,ER$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,ER$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,ES$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,ES$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,ES$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,ES$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,ET$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,ET$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,ET$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,ET$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EU$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EU$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EU$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EU$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EV$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EV$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EV$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EV$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EW$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EW$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EW$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EW$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"(IF($E596>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EX$16-Rates!$B$3,1,TRUNC($E596))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB596-1,EX$16-Rates!$B$3+TRUNC($E596))*($E596-TRUNC($E596))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E596))))*Input!$V596 + (IF((Input!$Z596-$E596)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB596-1,EX$16-Rates!$B$3+TRUNC($E596),1,TRUNC(Input!$Z596-$E596))))/(1+$C$3)^(TRUNC($E596)-1) +OFFSET(Rates!$B$16,$EB596-1,EX$16-Rates!$B$3+TRUNC(Input!$Z596))*(Input!$Z596-TRUNC(Input!$Z596))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z596))))*Input!$AE596","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC596),0,EC596*Input!AX596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(ED596),0,ED596*Input!AY596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EE596),0,EE596*Input!AZ596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EF596),0,EF596*Input!BA596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EG596),0,EG596*Input!BB596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EH596),0,EH596*Input!BC596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EI596),0,EI596*Input!BD596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EJ596),0,EJ596*Input!BE596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EK596),0,EK596*Input!BF596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EL596),0,EL596*Input!BG596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EM596),0,EM596*Input!BH596*$G596*$L596)","v":0},{"$f":"IF(ISERROR(EN596),0,EN596*Input!AX596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(EO596),0,EO596*Input!AY596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(EP596),0,EP596*Input!AZ596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(EQ596),0,EQ596*Input!BA596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(ER596),0,ER596*Input!BB596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(ES596),0,ES596*Input!BC596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(ET596),0,ET596*Input!BD596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(EU596),0,EU596*Input!BE596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(EV596),0,EV596*Input!BF596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(EW596),0,EW596*Input!BG596*$I596*$L596)","v":0},{"$f":"IF(ISERROR(EX596),0,EX596*Input!BH596*$I596*$L596)","v":0},{"$f":"MAX(0,SUM(Input!N596:P596)-Input!L596)","v":0},{"$f":"MAX(NPV(Disc,FU596*Input!$BJ596:$DA596),FY596-GA596,0)","v":0},0,{"$f":"NPV(Disc,Input!M596*Input!$BJ596:$DA596)","v":0},{"$f":"NPV(Disc,SUM(Input!N596:P596)*Input!$BJ596:$DA596)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ596:DA596)*(Input!L596-IF(Calcs!AD596>0,(Input!L596-Input!AA596)*((1+Input!AB596/Periods)/(1+Disc))^(Calcs!AD596*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ596:$DA596*Input!R596)*PV($C$3,$E596,-1,0,1)+ NPV(Disc,Input!$BJ596:$DA596*N596)*PV($C$3,Input!$Z596-$E596,-1,0,1)/(1+$C$3)^$E596)*L596","v":0},{"$f":"(NPV(Disc,Input!$BJ596:$DA596*Input!V596)*PV($C$3,$E596,-1,0,1)+NPV(Disc,Input!$BJ596:$DA596*Input!$AE596)*PV($C$3,Input!$Z596-$E596,-1,0,1)/(1+$C$3)^$E596)*L596","v":0},0,0,0,0,0,0,{"$f":"DY596+DZ596-(FZ596+GC596)-(Input!$Q$13-Input!$J$11)*GK596","v":0},{"$f":"IF(GF596<>0,(DY596-(GC596+FZ596)*GJ596)/GF596,0)","v":0},{"$f":"IF(GG596<>0,(DZ596-(GC596+FZ596)*(1-GJ596))/GG596,0)","v":0},{"$f":"IF(GF596<>0,GM596-(Input!$Q$13-Input!$J$11)*$GJ596*$GK596/GF596,0)","v":0},{"$f":"IF(GG596<>0,GN596-(Input!$Q$13-Input!$J$11)*(1-$GJ596)*$GK596/GG596,0)","v":0},{"$f":"IF(GF596<>0,(DY596-(+$FZ596)*GJ596)/GF596,0)","v":0},{"$f":"IF(GG596<>0,(DZ596-($FZ596)*(1-GJ596))/GG596,0)","v":0},{"$f":"IF(GF596<>0,GQ596-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ596*$GK596/GF596,0)","v":0},{"$f":"IF(GG596<>0,GR596-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ596)*$GK596/GG596,0)","v":0},{"$f":"(DZ596+DY596)/(GC596+FZ596)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ596+DY596)/(FZ596)","v":{"$error":"#DIV/0!"}},{"$f":"(DZ596+DY596)/((GC596+FZ596)+$GK596*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ596+DY596)/(FZ596+$GK596*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB596*O596*$G596*$L596","v":0},{"$f":"GY596*MAX(Input!$Z596,$E596)","v":0},{"$f":"Input!DB596*$I596*GasCalcs!G596*$L596","v":0},{"$f":"HA596*MAX(Input!$Z596,$E596)","v":0},{"$f":"IF(ISERROR(Loads!AY596*Input!DB596*$T596*$H596),0,Loads!AY596*Input!DB596*$T596*$H596)*$L596","v":0},{"$f":"IF(ISERROR(Loads!AZ596*Input!DB596*$T596*$H596),0,Loads!AZ596*Input!DB596*$T596*$H596)*$L596","v":0},null,{"$f":"IF(Calcs!F596<>0,(Input!U596*H596*$L596*E596+Input!AD596*H596*L596*(F596-E596))/F596*Input!DB596,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB596-1,0)),0,OFFSET(CostE!$AQ$5,$AB596-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB596-1,0)),0,OFFSET(CostE!$AR$5,$AB596-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB596-1,0)),0,OFFSET(CostE!$AS$5,$AB596-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L596)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L596))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L596)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L596))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z596),0,OFFSET(CostE!$F$5,Calcs!Z596-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E596<>0,GasCalcs!F596/GasCalcs!E596,1)","v":1}]
[{"$f":"Input!B614","v":0},{"$f":"Input!D614","v":0},{"$f":"TRIM(Input!E614)","v":""},{"$f":"TRIM(Input!F614)","v":""},{"$f":"IF(ISNUMBER(Input!AG614),Input!AG614,1)","v":0},{"$f":"MAX(E614,Input!Z614)","v":0},{"$f":"IF(ISNUMBER(Input!AH614),Input!AH614,1)+($J$8*Input!$T$11+$J$9*Input!$AU614)","v":1},{"$f":"IF(ISNUMBER(Input!AJ614),Input!AJ614+($J$8*Input!$T$11+$J$9*Input!$AU614),$G614)","v":1},{"$f":"IF(ISNUMBER(Input!AK614),Input!AK614+($J$8*Input!$T$11+$J$9*Input!$AU614),IF(ISNUMBER(Input!AI614),Input!AI614+($J$8*Input!$T$11+$J$9*Input!$AU614),$G614))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL614),Input!AL614<>0),Input!AL614,IF(Input!V614=0,G614,IF(Input!R614=0,I614,IF(Input!R614*0.03412>Input!V614,G614,I614)))-($J$8*Input!$T$11+$J$9*Input!AU614))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV614)","v":0},{"$f":"IF(ISBLANK(Input!AM614),100%,Input!AM614)*IF(ISBLANK(Input!AN614),100%,Input!AN614)","v":1},{"$f":"Input!R614","v":0},{"$f":"Input!AC614","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB614-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q614=\"kW\",Input!U614,Input!R614)),IF(Q614=\"kW\",Input!U614,Input!R614),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q614=\"kW\",Input!AD614,N614)),IF(Q614=\"kW\",Input!AD614,N614),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V614,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y614),MATCH(\"Gen:\"&C614&\":\"&D614&\":All\",CostE!$E$5:$E$1465,0),Y614)","v":{"$error":"#N/A"}},{"$f":"MATCH(W614,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y614),MATCH(\"Load:\"&C614&\":\"&$D614&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X614,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S614,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z614>Input!AG614,Input!AG614,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z614*Periods-(AE614+AF614+AG614)))","v":0},{"$f":"MAX(0,Input!Z614*Periods-AH614-AF614-AE614-AG614)","v":0},{"$f":"IF(OR(Input!E614=\"Residential\",Input!E614=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F614,1,0))=1","v":false},{"$f":"AJ614*AK614*Input!AW614","v":0},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!G$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!G$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!G$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!G$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!G$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!H$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!H$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!H$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!H$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!H$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!I$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!I$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!I$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!I$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!I$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!J$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!J$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!J$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!J$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!J$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!K$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!K$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!K$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!K$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!K$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!L$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!L$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!L$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!L$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!L$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!M$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!M$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!M$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!M$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!M$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!N$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!N$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!N$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!N$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!N$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!O$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!O$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!O$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!O$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!O$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!P$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!P$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!P$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!P$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!P$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!Q$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!Q$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!Q$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!Q$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!Q$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!R$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!R$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!R$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!R$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!R$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!S$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!S$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!S$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!S$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!S$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!T$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!T$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!T$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!T$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!T$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!U$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!U$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!U$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!U$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!U$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!V$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!V$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!V$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!V$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!V$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!W$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!W$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!W$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!W$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!W$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!X$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!X$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!X$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!X$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!X$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!Y$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!Y$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!Y$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!Y$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!Y$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!Z$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!Z$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!Z$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!Z$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!Z$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AA$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AA$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AA$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AA$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AA$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AB$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AB$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AB$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AB$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AB$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AC$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AC$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AC$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AC$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AC$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AD$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AD$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AD$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AD$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AD$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AE$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AE$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AE$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AE$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AE$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AF$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AF$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AF$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AF$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AF$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AG$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AG$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AG$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AG$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AG$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AH$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AH$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AH$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AH$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AH$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AI$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AI$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AI$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AI$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AI$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AJ$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AJ$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AJ$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AK$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AK$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AK$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AK$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AK$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AL$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AL$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AL$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AL$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AL$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AM$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AM$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AM$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AM$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AM$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AN$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AN$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AN$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AN$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AN$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AO$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AO$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AO$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AO$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AO$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AP$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AP$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AP$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AP$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AP$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AQ$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AQ$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AQ$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AR$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AR$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AR$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AR$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AR$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AS$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AS$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AS$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AS$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AS$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AT$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AT$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AT$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AT$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AT$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AU$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AU$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AU$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AU$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AU$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AV$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AV$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AV$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AV$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AV$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AW$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AW$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AW$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AW$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AW$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AX$5,$Z614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AX$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$M614*(1+$AL614)\n+\n(OFFSET(CostE!AX$5,$Z614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AX$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AX$5,$Z614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*Input!$AC614*(1+$AL614)","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!G$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!G$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!G$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!G$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!G$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!H$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!H$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!H$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!H$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!H$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!I$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!I$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!I$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!I$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!I$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!J$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!J$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!J$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!J$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!J$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!K$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!K$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!K$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!K$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!K$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!L$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!L$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!L$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!L$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!L$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!M$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!M$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!M$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!M$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!M$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!N$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!N$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!N$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!N$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!N$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!O$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!O$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!O$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!O$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!O$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!P$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!P$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!P$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!P$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!P$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!Q$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!Q$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!Q$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!Q$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!Q$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!R$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!R$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!R$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!R$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!R$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!S$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!S$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!S$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!S$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!S$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!T$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!T$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!T$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!T$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!T$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!U$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!U$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!U$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!U$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!U$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!V$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!V$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!V$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!V$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!V$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!W$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!W$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!W$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!W$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!W$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!X$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!X$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!X$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!X$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!X$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!Y$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!Y$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!Y$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!Y$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!Y$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!Z$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!Z$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!Z$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!Z$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!Z$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AA$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AA$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AA$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AA$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AA$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AB$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AB$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AB$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AB$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AB$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AC$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AC$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AC$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AC$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AC$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AD$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AD$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AD$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AD$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AD$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AE$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AE$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AE$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AE$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AE$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AF$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AF$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AF$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AF$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AF$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AG$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AG$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AG$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AG$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AG$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AH$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AH$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AH$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AH$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AH$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AI$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AI$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AI$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AI$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AI$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AJ$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AJ$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AJ$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AK$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AK$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AK$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AK$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AK$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AL$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AL$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AL$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AL$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AL$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AM$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AM$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AM$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AM$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AM$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AN$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AN$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AN$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AN$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AN$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AO$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AO$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AO$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AO$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AO$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AP$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AP$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AP$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AP$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AP$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AQ$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AQ$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AQ$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AR$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AR$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AR$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AR$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AR$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AS$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AS$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AS$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AS$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AS$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AT$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AT$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AT$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AT$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AT$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AU$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AU$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AU$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AU$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AU$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AV$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AV$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AV$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AV$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AV$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AW$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AW$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AW$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AW$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AW$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"(IF($AE614>0,NPV(Disc,OFFSET(CostE!AX$5,$AA614-1,SkipYrs*Periods+1,1,$AE614)),0)+OFFSET(CostE!AX$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AF614*(1/(1+Disc)^($AE614+1)))*$R614\n+\n(OFFSET(CostE!AX$5,$AA614-1,SkipYrs*Periods+1+$AE614)*$AG614*(1/(1+Disc)^($AE614+1))+\nIF($AH614>0,NPV(Disc,OFFSET(CostE!AX$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614,0)+1,1,$AH614)),0)*(1/(1+Disc)^($AE614+$AF614+$AG614))+\nOFFSET(CostE!AX$5,$AA614-1,SkipYrs*Periods+ROUND($AE614+$AF614+$AG614+$AH614,0)+1)*$AI614*(1/(1+Disc)^(ROUND($AE614+$AH614+$AF614+$AG614,0)+1)))*$S614","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV614),0,Input!BJ614:DA614*(AM614:CD614+CE614:DV614)))*L614","v":0},{"$f":"NPV(Disc,GasCalcs!M614:BD614*Input!BJ614:DA614)*L614","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV614),0,Input!BJ614:DA614*(AM614:CD614*$G614+CE614:DV614*$H614)))*$L614","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S614,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S614,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X614,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EC$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EC$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EC$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EC$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,ED$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,ED$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,ED$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,ED$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EE$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EE$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EE$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EE$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EF$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EF$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EF$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EF$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EG$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EG$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EG$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EG$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EH$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EH$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EH$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EH$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EI$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EI$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EI$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EI$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EJ$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EJ$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EJ$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EK$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EK$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EK$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EK$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EL$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EL$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EL$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EL$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EM$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA614-1,EM$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E614))))*$M614+(IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA614-1,EM$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1)+OFFSET(Rates!$B$4,$EA614-1,EM$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AC614","v":0},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EN$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EN$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EN$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EN$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EO$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EO$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EO$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EO$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EP$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EP$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EP$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EP$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EQ$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EQ$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EQ$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,ER$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,ER$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,ER$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,ER$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,ES$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,ES$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,ES$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,ES$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,ET$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,ET$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,ET$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,ET$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EU$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EU$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EU$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EU$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EV$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EV$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EV$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EV$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EW$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EW$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EW$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EW$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"(IF($E614>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EX$16-Rates!$B$3,1,TRUNC($E614))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB614-1,EX$16-Rates!$B$3+TRUNC($E614))*($E614-TRUNC($E614))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E614))))*Input!$V614 + (IF((Input!$Z614-$E614)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB614-1,EX$16-Rates!$B$3+TRUNC($E614),1,TRUNC(Input!$Z614-$E614))))/(1+$C$3)^(TRUNC($E614)-1) +OFFSET(Rates!$B$16,$EB614-1,EX$16-Rates!$B$3+TRUNC(Input!$Z614))*(Input!$Z614-TRUNC(Input!$Z614))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z614))))*Input!$AE614","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC614),0,EC614*Input!AX614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(ED614),0,ED614*Input!AY614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EE614),0,EE614*Input!AZ614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EF614),0,EF614*Input!BA614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EG614),0,EG614*Input!BB614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EH614),0,EH614*Input!BC614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EI614),0,EI614*Input!BD614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EJ614),0,EJ614*Input!BE614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EK614),0,EK614*Input!BF614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EL614),0,EL614*Input!BG614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EM614),0,EM614*Input!BH614*$G614*$L614)","v":0},{"$f":"IF(ISERROR(EN614),0,EN614*Input!AX614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(EO614),0,EO614*Input!AY614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(EP614),0,EP614*Input!AZ614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(EQ614),0,EQ614*Input!BA614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(ER614),0,ER614*Input!BB614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(ES614),0,ES614*Input!BC614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(ET614),0,ET614*Input!BD614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(EU614),0,EU614*Input!BE614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(EV614),0,EV614*Input!BF614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(EW614),0,EW614*Input!BG614*$I614*$L614)","v":0},{"$f":"IF(ISERROR(EX614),0,EX614*Input!BH614*$I614*$L614)","v":0},{"$f":"MAX(0,SUM(Input!N614:P614)-Input!L614)","v":0},{"$f":"MAX(NPV(Disc,FU614*Input!$BJ614:$DA614),FY614-GA614,0)","v":0},0,{"$f":"NPV(Disc,Input!M614*Input!$BJ614:$DA614)","v":0},{"$f":"NPV(Disc,SUM(Input!N614:P614)*Input!$BJ614:$DA614)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ614:DA614)*(Input!L614-IF(Calcs!AD614>0,(Input!L614-Input!AA614)*((1+Input!AB614/Periods)/(1+Disc))^(Calcs!AD614*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ614:$DA614*Input!R614)*PV($C$3,$E614,-1,0,1)+ NPV(Disc,Input!$BJ614:$DA614*N614)*PV($C$3,Input!$Z614-$E614,-1,0,1)/(1+$C$3)^$E614)*L614","v":0},{"$f":"(NPV(Disc,Input!$BJ614:$DA614*Input!V614)*PV($C$3,$E614,-1,0,1)+NPV(Disc,Input!$BJ614:$DA614*Input!$AE614)*PV($C$3,Input!$Z614-$E614,-1,0,1)/(1+$C$3)^$E614)*L614","v":0},0,0,0,0,0,0,{"$f":"DY614+DZ614-(FZ614+GC614)-(Input!$Q$13-Input!$J$11)*GK614","v":0},0,0,{"$f":"IF(GF614<>0,GM614-(Input!$Q$13-Input!$J$11)*$GJ614*$GK614/GF614,0)","v":0},{"$f":"IF(GG614<>0,GN614-(Input!$Q$13-Input!$J$11)*(1-$GJ614)*$GK614/GG614,0)","v":0},0,0,{"$f":"IF(GF614<>0,GQ614-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ614*$GK614/GF614,0)","v":0},{"$f":"IF(GG614<>0,GR614-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ614)*$GK614/GG614,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ614+DY614)/((GC614+FZ614)+$GK614*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ614+DY614)/(FZ614+$GK614*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB614*O614*$G614*$L614","v":0},{"$f":"GY614*MAX(Input!$Z614,$E614)","v":0},{"$f":"Input!DB614*$I614*GasCalcs!G614*$L614","v":0},{"$f":"HA614*MAX(Input!$Z614,$E614)","v":0},{"$f":"IF(ISERROR(Loads!AY614*Input!DB614*$T614*$H614),0,Loads!AY614*Input!DB614*$T614*$H614)*$L614","v":0},{"$f":"IF(ISERROR(Loads!AZ614*Input!DB614*$T614*$H614),0,Loads!AZ614*Input!DB614*$T614*$H614)*$L614","v":0},null,{"$f":"IF(Calcs!F614<>0,(Input!U614*H614*$L614*E614+Input!AD614*H614*L614*(F614-E614))/F614*Input!DB614,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB614-1,0)),0,OFFSET(CostE!$AQ$5,$AB614-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB614-1,0)),0,OFFSET(CostE!$AR$5,$AB614-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB614-1,0)),0,OFFSET(CostE!$AS$5,$AB614-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L614)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L614))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L614)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L614))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z614),0,OFFSET(CostE!$F$5,Calcs!Z614-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E614<>0,GasCalcs!F614/GasCalcs!E614,1)","v":1}]
[{"$f":"Input!B661","v":0},{"$f":"Input!D661","v":0},{"$f":"TRIM(Input!E661)","v":""},{"$f":"TRIM(Input!F661)","v":""},{"$f":"IF(ISNUMBER(Input!AG661),Input!AG661,1)","v":0},{"$f":"MAX(E661,Input!Z661)","v":0},{"$f":"IF(ISNUMBER(Input!AH661),Input!AH661,1)+($J$8*Input!$T$11+$J$9*Input!$AU661)","v":1},{"$f":"IF(ISNUMBER(Input!AJ661),Input!AJ661+($J$8*Input!$T$11+$J$9*Input!$AU661),$G661)","v":1},{"$f":"IF(ISNUMBER(Input!AK661),Input!AK661+($J$8*Input!$T$11+$J$9*Input!$AU661),IF(ISNUMBER(Input!AI661),Input!AI661+($J$8*Input!$T$11+$J$9*Input!$AU661),$G661))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL661),Input!AL661<>0),Input!AL661,IF(Input!V661=0,G661,IF(Input!R661=0,I661,IF(Input!R661*0.03412>Input!V661,G661,I661)))-($J$8*Input!$T$11+$J$9*Input!AU661))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV661)","v":0},{"$f":"IF(ISBLANK(Input!AM661),100%,Input!AM661)*IF(ISBLANK(Input!AN661),100%,Input!AN661)","v":1},{"$f":"Input!R661","v":0},{"$f":"Input!AC661","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB661-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q661=\"kW\",Input!U661,Input!R661)),IF(Q661=\"kW\",Input!U661,Input!R661),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q661=\"kW\",Input!AD661,N661)),IF(Q661=\"kW\",Input!AD661,N661),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V661,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y661),MATCH(\"Gen:\"&C661&\":\"&D661&\":All\",CostE!$E$5:$E$1465,0),Y661)","v":{"$error":"#N/A"}},{"$f":"MATCH(W661,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y661),MATCH(\"Load:\"&C661&\":\"&$D661&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X661,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S661,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z661>Input!AG661,Input!AG661,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z661*Periods-(AE661+AF661+AG661)))","v":0},{"$f":"MAX(0,Input!Z661*Periods-AH661-AF661-AE661-AG661)","v":0},{"$f":"IF(OR(Input!E661=\"Residential\",Input!E661=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F661,1,0))=1","v":false},{"$f":"AJ661*AK661*Input!AW661","v":0},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!G$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!G$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!G$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!G$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!G$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!H$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!H$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!H$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!H$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!H$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!I$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!I$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!I$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!I$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!I$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!J$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!J$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!J$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!J$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!J$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!K$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!K$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!K$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!K$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!K$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!L$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!L$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!L$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!L$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!L$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!M$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!M$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!M$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!M$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!M$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!N$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!N$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!N$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!N$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!N$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!O$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!O$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!O$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!O$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!O$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!P$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!P$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!P$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!P$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!P$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!Q$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!Q$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!Q$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!Q$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!Q$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!R$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!R$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!R$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!R$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!R$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!S$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!S$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!S$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!S$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!S$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!T$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!T$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!T$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!T$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!T$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!U$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!U$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!U$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!U$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!U$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!V$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!V$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!V$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!V$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!V$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!W$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!W$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!W$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!W$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!W$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!X$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!X$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!X$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!X$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!X$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!Y$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!Y$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!Y$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!Y$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!Y$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!Z$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!Z$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!Z$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!Z$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!Z$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AA$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AA$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AA$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AA$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AA$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AB$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AB$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AB$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AB$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AB$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AC$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AC$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AC$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AC$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AC$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AD$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AD$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AD$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AD$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AD$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AE$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AE$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AE$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AE$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AE$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AF$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AF$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AF$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AF$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AF$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AG$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AG$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AG$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AG$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AG$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AH$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AH$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AH$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AH$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AH$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AI$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AI$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AI$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AI$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AI$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AJ$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AJ$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AJ$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AK$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AK$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AK$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AK$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AK$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AL$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AL$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AL$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AL$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AL$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AM$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AM$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AM$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AM$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AM$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AN$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AN$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AN$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AN$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AN$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AO$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AO$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AO$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AO$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AO$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AP$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AP$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AP$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AP$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AP$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AQ$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AQ$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AQ$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AR$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AR$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AR$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AR$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AR$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AS$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AS$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AS$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AS$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AS$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AT$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AT$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AT$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AT$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AT$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AU$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AU$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AU$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AU$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AU$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AV$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AV$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AV$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AV$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AV$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AW$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AW$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AW$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AW$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AW$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AX$5,$Z661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AX$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$M661*(1+$AL661)\n+\n(OFFSET(CostE!AX$5,$Z661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AX$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AX$5,$Z661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*Input!$AC661*(1+$AL661)","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!G$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!G$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!G$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!G$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!G$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!H$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!H$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!H$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!H$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!H$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!I$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!I$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!I$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!I$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!I$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!J$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!J$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!J$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!J$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!J$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!K$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!K$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!K$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!K$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!K$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!L$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!L$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!L$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!L$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!L$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!M$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!M$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!M$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!M$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!M$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!N$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!N$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!N$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!N$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!N$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!O$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!O$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!O$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!O$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!O$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!P$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!P$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!P$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!P$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!P$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!Q$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!Q$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!Q$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!Q$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!Q$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!R$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!R$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!R$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!R$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!R$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!S$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!S$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!S$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!S$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!S$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!T$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!T$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!T$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!T$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!T$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!U$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!U$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!U$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!U$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!U$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!V$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!V$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!V$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!V$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!V$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!W$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!W$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!W$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!W$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!W$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!X$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!X$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!X$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!X$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!X$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!Y$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!Y$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!Y$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!Y$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!Y$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!Z$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!Z$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!Z$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!Z$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!Z$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AA$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AA$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AA$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AA$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AA$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AB$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AB$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AB$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AB$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AB$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AC$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AC$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AC$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AC$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AC$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AD$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AD$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AD$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AD$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AD$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AE$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AE$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AE$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AE$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AE$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AF$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AF$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AF$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AF$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AF$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AG$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AG$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AG$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AG$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AG$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AH$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AH$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AH$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AH$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AH$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AI$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AI$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AI$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AI$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AI$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AJ$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AJ$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AJ$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AK$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AK$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AK$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AK$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AK$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AL$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AL$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AL$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AL$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AL$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AM$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AM$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AM$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AM$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AM$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AN$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AN$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AN$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AN$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AN$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AO$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AO$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AO$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AO$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AO$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AP$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AP$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AP$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AP$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AP$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AQ$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AQ$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AQ$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AR$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AR$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AR$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AR$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AR$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AS$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AS$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AS$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AS$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AS$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AT$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AT$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AT$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AT$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AT$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AU$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AU$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AU$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AU$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AU$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AV$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AV$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AV$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AV$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AV$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AW$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AW$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AW$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AW$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AW$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"(IF($AE661>0,NPV(Disc,OFFSET(CostE!AX$5,$AA661-1,SkipYrs*Periods+1,1,$AE661)),0)+OFFSET(CostE!AX$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AF661*(1/(1+Disc)^($AE661+1)))*$R661\n+\n(OFFSET(CostE!AX$5,$AA661-1,SkipYrs*Periods+1+$AE661)*$AG661*(1/(1+Disc)^($AE661+1))+\nIF($AH661>0,NPV(Disc,OFFSET(CostE!AX$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661,0)+1,1,$AH661)),0)*(1/(1+Disc)^($AE661+$AF661+$AG661))+\nOFFSET(CostE!AX$5,$AA661-1,SkipYrs*Periods+ROUND($AE661+$AF661+$AG661+$AH661,0)+1)*$AI661*(1/(1+Disc)^(ROUND($AE661+$AH661+$AF661+$AG661,0)+1)))*$S661","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV661),0,Input!BJ661:DA661*(AM661:CD661+CE661:DV661)))*L661","v":0},{"$f":"NPV(Disc,GasCalcs!M661:BD661*Input!BJ661:DA661)*L661","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV661),0,Input!BJ661:DA661*(AM661:CD661*$G661+CE661:DV661*$H661)))*$L661","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S661,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S661,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X661,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EC$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EC$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EC$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EC$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,ED$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,ED$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,ED$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,ED$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EE$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EE$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EE$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EE$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EF$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EF$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EF$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EF$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EG$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EG$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EG$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EG$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EH$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EH$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EH$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EH$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EI$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EI$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EI$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EI$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EJ$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EJ$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EJ$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EK$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EK$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EK$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EK$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EL$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EL$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EL$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EL$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EM$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA661-1,EM$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E661))))*$M661+(IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA661-1,EM$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1)+OFFSET(Rates!$B$4,$EA661-1,EM$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AC661","v":0},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EN$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EN$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EN$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EN$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EO$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EO$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EO$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EO$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EP$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EP$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EP$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EP$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EQ$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EQ$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EQ$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,ER$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,ER$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,ER$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,ER$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,ES$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,ES$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,ES$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,ES$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,ET$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,ET$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,ET$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,ET$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EU$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EU$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EU$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EU$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EV$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EV$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EV$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EV$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EW$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EW$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EW$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EW$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"(IF($E661>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EX$16-Rates!$B$3,1,TRUNC($E661))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB661-1,EX$16-Rates!$B$3+TRUNC($E661))*($E661-TRUNC($E661))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E661))))*Input!$V661 + (IF((Input!$Z661-$E661)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB661-1,EX$16-Rates!$B$3+TRUNC($E661),1,TRUNC(Input!$Z661-$E661))))/(1+$C$3)^(TRUNC($E661)-1) +OFFSET(Rates!$B$16,$EB661-1,EX$16-Rates!$B$3+TRUNC(Input!$Z661))*(Input!$Z661-TRUNC(Input!$Z661))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z661))))*Input!$AE661","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC661),0,EC661*Input!AX661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(ED661),0,ED661*Input!AY661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EE661),0,EE661*Input!AZ661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EF661),0,EF661*Input!BA661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EG661),0,EG661*Input!BB661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EH661),0,EH661*Input!BC661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EI661),0,EI661*Input!BD661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EJ661),0,EJ661*Input!BE661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EK661),0,EK661*Input!BF661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EL661),0,EL661*Input!BG661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EM661),0,EM661*Input!BH661*$G661*$L661)","v":0},{"$f":"IF(ISERROR(EN661),0,EN661*Input!AX661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(EO661),0,EO661*Input!AY661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(EP661),0,EP661*Input!AZ661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(EQ661),0,EQ661*Input!BA661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(ER661),0,ER661*Input!BB661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(ES661),0,ES661*Input!BC661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(ET661),0,ET661*Input!BD661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(EU661),0,EU661*Input!BE661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(EV661),0,EV661*Input!BF661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(EW661),0,EW661*Input!BG661*$I661*$L661)","v":0},{"$f":"IF(ISERROR(EX661),0,EX661*Input!BH661*$I661*$L661)","v":0},{"$f":"MAX(0,SUM(Input!N661:P661)-Input!L661)","v":0},{"$f":"MAX(NPV(Disc,FU661*Input!$BJ661:$DA661),FY661-GA661,0)","v":0},0,{"$f":"NPV(Disc,Input!M661*Input!$BJ661:$DA661)","v":0},{"$f":"NPV(Disc,SUM(Input!N661:P661)*Input!$BJ661:$DA661)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ661:DA661)*(Input!L661-IF(Calcs!AD661>0,(Input!L661-Input!AA661)*((1+Input!AB661/Periods)/(1+Disc))^(Calcs!AD661*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ661:$DA661*Input!R661)*PV($C$3,$E661,-1,0,1)+ NPV(Disc,Input!$BJ661:$DA661*N661)*PV($C$3,Input!$Z661-$E661,-1,0,1)/(1+$C$3)^$E661)*L661","v":0},{"$f":"(NPV(Disc,Input!$BJ661:$DA661*Input!V661)*PV($C$3,$E661,-1,0,1)+NPV(Disc,Input!$BJ661:$DA661*Input!$AE661)*PV($C$3,Input!$Z661-$E661,-1,0,1)/(1+$C$3)^$E661)*L661","v":0},0,0,0,0,0,0,{"$f":"DY661+DZ661-(FZ661+GC661)-(Input!$Q$13-Input!$J$11)*GK661","v":0},0,0,{"$f":"IF(GF661<>0,GM661-(Input!$Q$13-Input!$J$11)*$GJ661*$GK661/GF661,0)","v":0},{"$f":"IF(GG661<>0,GN661-(Input!$Q$13-Input!$J$11)*(1-$GJ661)*$GK661/GG661,0)","v":0},0,0,{"$f":"IF(GF661<>0,GQ661-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ661*$GK661/GF661,0)","v":0},{"$f":"IF(GG661<>0,GR661-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ661)*$GK661/GG661,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ661+DY661)/((GC661+FZ661)+$GK661*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ661+DY661)/(FZ661+$GK661*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB661*O661*$G661*$L661","v":0},{"$f":"GY661*MAX(Input!$Z661,$E661)","v":0},{"$f":"Input!DB661*$I661*GasCalcs!G661*$L661","v":0},{"$f":"HA661*MAX(Input!$Z661,$E661)","v":0},{"$f":"IF(ISERROR(Loads!AY661*Input!DB661*$T661*$H661),0,Loads!AY661*Input!DB661*$T661*$H661)*$L661","v":0},{"$f":"IF(ISERROR(Loads!AZ661*Input!DB661*$T661*$H661),0,Loads!AZ661*Input!DB661*$T661*$H661)*$L661","v":0},null,{"$f":"IF(Calcs!F661<>0,(Input!U661*H661*$L661*E661+Input!AD661*H661*L661*(F661-E661))/F661*Input!DB661,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB661-1,0)),0,OFFSET(CostE!$AQ$5,$AB661-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB661-1,0)),0,OFFSET(CostE!$AR$5,$AB661-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB661-1,0)),0,OFFSET(CostE!$AS$5,$AB661-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L661)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L661))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L661)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L661))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z661),0,OFFSET(CostE!$F$5,Calcs!Z661-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E661<>0,GasCalcs!F661/GasCalcs!E661,1)","v":1}]
[{"$f":"Input!B678","v":0},{"$f":"Input!D678","v":0},{"$f":"TRIM(Input!E678)","v":""},{"$f":"TRIM(Input!F678)","v":""},{"$f":"IF(ISNUMBER(Input!AG678),Input!AG678,1)","v":0},{"$f":"MAX(E678,Input!Z678)","v":0},{"$f":"IF(ISNUMBER(Input!AH678),Input!AH678,1)+($J$8*Input!$T$11+$J$9*Input!$AU678)","v":1},{"$f":"IF(ISNUMBER(Input!AJ678),Input!AJ678+($J$8*Input!$T$11+$J$9*Input!$AU678),$G678)","v":1},{"$f":"IF(ISNUMBER(Input!AK678),Input!AK678+($J$8*Input!$T$11+$J$9*Input!$AU678),IF(ISNUMBER(Input!AI678),Input!AI678+($J$8*Input!$T$11+$J$9*Input!$AU678),$G678))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL678),Input!AL678<>0),Input!AL678,IF(Input!V678=0,G678,IF(Input!R678=0,I678,IF(Input!R678*0.03412>Input!V678,G678,I678)))-($J$8*Input!$T$11+$J$9*Input!AU678))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV678)","v":0},{"$f":"IF(ISBLANK(Input!AM678),100%,Input!AM678)*IF(ISBLANK(Input!AN678),100%,Input!AN678)","v":1},{"$f":"Input!R678","v":0},{"$f":"Input!AC678","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB678-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q678=\"kW\",Input!U678,Input!R678)),IF(Q678=\"kW\",Input!U678,Input!R678),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q678=\"kW\",Input!AD678,N678)),IF(Q678=\"kW\",Input!AD678,N678),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V678,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y678),MATCH(\"Gen:\"&C678&\":\"&D678&\":All\",CostE!$E$5:$E$1465,0),Y678)","v":{"$error":"#N/A"}},{"$f":"MATCH(W678,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y678),MATCH(\"Load:\"&C678&\":\"&$D678&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X678,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S678,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z678>Input!AG678,Input!AG678,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z678*Periods-(AE678+AF678+AG678)))","v":0},{"$f":"MAX(0,Input!Z678*Periods-AH678-AF678-AE678-AG678)","v":0},{"$f":"IF(OR(Input!E678=\"Residential\",Input!E678=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F678,1,0))=1","v":false},{"$f":"AJ678*AK678*Input!AW678","v":0},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!G$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!G$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!G$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!G$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!G$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!H$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!H$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!H$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!H$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!H$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!I$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!I$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!I$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!I$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!I$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!J$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!J$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!J$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!J$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!J$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!K$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!K$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!K$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!K$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!K$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!L$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!L$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!L$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!L$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!L$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!M$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!M$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!M$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!M$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!M$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!N$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!N$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!N$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!N$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!N$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!O$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!O$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!O$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!O$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!O$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!P$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!P$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!P$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!P$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!P$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!Q$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!Q$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!Q$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!Q$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!Q$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!R$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!R$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!R$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!R$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!R$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!S$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!S$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!S$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!S$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!S$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!T$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!T$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!T$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!T$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!T$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!U$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!U$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!U$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!U$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!U$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!V$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!V$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!V$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!V$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!V$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!W$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!W$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!W$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!W$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!W$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!X$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!X$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!X$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!X$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!X$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!Y$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!Y$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!Y$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!Y$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!Y$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!Z$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!Z$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!Z$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!Z$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!Z$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AA$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AA$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AA$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AA$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AA$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AB$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AB$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AB$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AB$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AB$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AC$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AC$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AC$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AC$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AC$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AD$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AD$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AD$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AD$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AD$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AE$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AE$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AE$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AE$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AE$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AF$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AF$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AF$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AF$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AF$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AG$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AG$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AG$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AG$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AG$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AH$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AH$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AH$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AH$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AH$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AI$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AI$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AI$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AI$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AI$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AJ$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AJ$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AJ$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AK$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AK$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AK$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AK$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AK$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AL$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AL$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AL$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AL$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AL$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AM$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AM$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AM$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AM$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AM$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AN$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AN$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AN$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AN$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AN$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AO$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AO$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AO$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AO$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AO$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AP$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AP$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AP$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AP$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AP$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AQ$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AQ$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AQ$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AR$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AR$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AR$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AR$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AR$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AS$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AS$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AS$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AS$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AS$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AT$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AT$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AT$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AT$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AT$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AU$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AU$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AU$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AU$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AU$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AV$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AV$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AV$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AV$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AV$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AW$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AW$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AW$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AW$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AW$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AX$5,$Z678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AX$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$M678*(1+$AL678)\n+\n(OFFSET(CostE!AX$5,$Z678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AX$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AX$5,$Z678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*Input!$AC678*(1+$AL678)","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!G$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!G$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!G$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!G$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!G$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!H$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!H$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!H$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!H$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!H$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!I$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!I$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!I$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!I$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!I$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!J$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!J$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!J$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!J$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!J$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!K$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!K$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!K$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!K$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!K$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!L$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!L$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!L$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!L$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!L$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!M$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!M$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!M$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!M$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!M$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!N$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!N$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!N$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!N$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!N$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!O$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!O$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!O$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!O$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!O$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!P$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!P$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!P$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!P$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!P$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!Q$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!Q$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!Q$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!Q$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!Q$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!R$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!R$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!R$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!R$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!R$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!S$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!S$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!S$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!S$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!S$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!T$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!T$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!T$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!T$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!T$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!U$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!U$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!U$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!U$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!U$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!V$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!V$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!V$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!V$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!V$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!W$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!W$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!W$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!W$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!W$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!X$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!X$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!X$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!X$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!X$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!Y$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!Y$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!Y$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!Y$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!Y$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!Z$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!Z$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!Z$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!Z$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!Z$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AA$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AA$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AA$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AA$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AA$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AB$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AB$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AB$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AB$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AB$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AC$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AC$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AC$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AC$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AC$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AD$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AD$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AD$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AD$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AD$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AE$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AE$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AE$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AE$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AE$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AF$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AF$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AF$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AF$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AF$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AG$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AG$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AG$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AG$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AG$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AH$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AH$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AH$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AH$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AH$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AI$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AI$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AI$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AI$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AI$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AJ$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AJ$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AJ$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AK$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AK$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AK$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AK$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AK$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AL$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AL$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AL$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AL$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AL$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AM$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AM$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AM$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AM$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AM$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AN$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AN$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AN$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AN$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AN$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AO$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AO$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AO$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AO$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AO$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AP$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AP$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AP$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AP$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AP$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AQ$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AQ$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AQ$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AR$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AR$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AR$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AR$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AR$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AS$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AS$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AS$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AS$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AS$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AT$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AT$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AT$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AT$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AT$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AU$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AU$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AU$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AU$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AU$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AV$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AV$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AV$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AV$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AV$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AW$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AW$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AW$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AW$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AW$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"(IF($AE678>0,NPV(Disc,OFFSET(CostE!AX$5,$AA678-1,SkipYrs*Periods+1,1,$AE678)),0)+OFFSET(CostE!AX$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AF678*(1/(1+Disc)^($AE678+1)))*$R678\n+\n(OFFSET(CostE!AX$5,$AA678-1,SkipYrs*Periods+1+$AE678)*$AG678*(1/(1+Disc)^($AE678+1))+\nIF($AH678>0,NPV(Disc,OFFSET(CostE!AX$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678,0)+1,1,$AH678)),0)*(1/(1+Disc)^($AE678+$AF678+$AG678))+\nOFFSET(CostE!AX$5,$AA678-1,SkipYrs*Periods+ROUND($AE678+$AF678+$AG678+$AH678,0)+1)*$AI678*(1/(1+Disc)^(ROUND($AE678+$AH678+$AF678+$AG678,0)+1)))*$S678","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV678),0,Input!BJ678:DA678*(AM678:CD678+CE678:DV678)))*L678","v":0},{"$f":"NPV(Disc,GasCalcs!M678:BD678*Input!BJ678:DA678)*L678","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV678),0,Input!BJ678:DA678*(AM678:CD678*$G678+CE678:DV678*$H678)))*$L678","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S678,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S678,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X678,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EC$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EC$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EC$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EC$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,ED$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,ED$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,ED$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,ED$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EE$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EE$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EE$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EE$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EF$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EF$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EF$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EF$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EG$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EG$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EG$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EG$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EH$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EH$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EH$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EH$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EI$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EI$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EI$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EI$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EJ$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EJ$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EJ$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EK$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EK$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EK$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EK$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EL$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EL$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EL$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EL$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EM$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA678-1,EM$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E678))))*$M678+(IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA678-1,EM$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1)+OFFSET(Rates!$B$4,$EA678-1,EM$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AC678","v":0},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EN$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EN$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EN$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EN$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EO$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EO$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EO$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EO$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EP$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EP$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EP$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EP$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EQ$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EQ$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EQ$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,ER$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,ER$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,ER$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,ER$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,ES$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,ES$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,ES$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,ES$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,ET$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,ET$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,ET$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,ET$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EU$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EU$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EU$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EU$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EV$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EV$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EV$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EV$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EW$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EW$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EW$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EW$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"(IF($E678>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EX$16-Rates!$B$3,1,TRUNC($E678))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB678-1,EX$16-Rates!$B$3+TRUNC($E678))*($E678-TRUNC($E678))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E678))))*Input!$V678 + (IF((Input!$Z678-$E678)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB678-1,EX$16-Rates!$B$3+TRUNC($E678),1,TRUNC(Input!$Z678-$E678))))/(1+$C$3)^(TRUNC($E678)-1) +OFFSET(Rates!$B$16,$EB678-1,EX$16-Rates!$B$3+TRUNC(Input!$Z678))*(Input!$Z678-TRUNC(Input!$Z678))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z678))))*Input!$AE678","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC678),0,EC678*Input!AX678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(ED678),0,ED678*Input!AY678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EE678),0,EE678*Input!AZ678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EF678),0,EF678*Input!BA678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EG678),0,EG678*Input!BB678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EH678),0,EH678*Input!BC678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EI678),0,EI678*Input!BD678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EJ678),0,EJ678*Input!BE678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EK678),0,EK678*Input!BF678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EL678),0,EL678*Input!BG678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EM678),0,EM678*Input!BH678*$G678*$L678)","v":0},{"$f":"IF(ISERROR(EN678),0,EN678*Input!AX678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(EO678),0,EO678*Input!AY678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(EP678),0,EP678*Input!AZ678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(EQ678),0,EQ678*Input!BA678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(ER678),0,ER678*Input!BB678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(ES678),0,ES678*Input!BC678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(ET678),0,ET678*Input!BD678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(EU678),0,EU678*Input!BE678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(EV678),0,EV678*Input!BF678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(EW678),0,EW678*Input!BG678*$I678*$L678)","v":0},{"$f":"IF(ISERROR(EX678),0,EX678*Input!BH678*$I678*$L678)","v":0},{"$f":"MAX(0,SUM(Input!N678:P678)-Input!L678)","v":0},{"$f":"MAX(NPV(Disc,FU678*Input!$BJ678:$DA678),FY678-GA678,0)","v":0},0,{"$f":"NPV(Disc,Input!M678*Input!$BJ678:$DA678)","v":0},{"$f":"NPV(Disc,SUM(Input!N678:P678)*Input!$BJ678:$DA678)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ678:DA678)*(Input!L678-IF(Calcs!AD678>0,(Input!L678-Input!AA678)*((1+Input!AB678/Periods)/(1+Disc))^(Calcs!AD678*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ678:$DA678*Input!R678)*PV($C$3,$E678,-1,0,1)+ NPV(Disc,Input!$BJ678:$DA678*N678)*PV($C$3,Input!$Z678-$E678,-1,0,1)/(1+$C$3)^$E678)*L678","v":0},{"$f":"(NPV(Disc,Input!$BJ678:$DA678*Input!V678)*PV($C$3,$E678,-1,0,1)+NPV(Disc,Input!$BJ678:$DA678*Input!$AE678)*PV($C$3,Input!$Z678-$E678,-1,0,1)/(1+$C$3)^$E678)*L678","v":0},0,0,0,0,0,0,{"$f":"DY678+DZ678-(FZ678+GC678)-(Input!$Q$13-Input!$J$11)*GK678","v":0},0,0,{"$f":"IF(GF678<>0,GM678-(Input!$Q$13-Input!$J$11)*$GJ678*$GK678/GF678,0)","v":0},{"$f":"IF(GG678<>0,GN678-(Input!$Q$13-Input!$J$11)*(1-$GJ678)*$GK678/GG678,0)","v":0},0,0,{"$f":"IF(GF678<>0,GQ678-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ678*$GK678/GF678,0)","v":0},{"$f":"IF(GG678<>0,GR678-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ678)*$GK678/GG678,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ678+DY678)/((GC678+FZ678)+$GK678*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ678+DY678)/(FZ678+$GK678*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB678*O678*$G678*$L678","v":0},{"$f":"GY678*MAX(Input!$Z678,$E678)","v":0},{"$f":"Input!DB678*$I678*GasCalcs!G678*$L678","v":0},{"$f":"HA678*MAX(Input!$Z678,$E678)","v":0},{"$f":"IF(ISERROR(Loads!AY678*Input!DB678*$T678*$H678),0,Loads!AY678*Input!DB678*$T678*$H678)*$L678","v":0},{"$f":"IF(ISERROR(Loads!AZ678*Input!DB678*$T678*$H678),0,Loads!AZ678*Input!DB678*$T678*$H678)*$L678","v":0},null,{"$f":"IF(Calcs!F678<>0,(Input!U678*H678*$L678*E678+Input!AD678*H678*L678*(F678-E678))/F678*Input!DB678,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB678-1,0)),0,OFFSET(CostE!$AQ$5,$AB678-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB678-1,0)),0,OFFSET(CostE!$AR$5,$AB678-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB678-1,0)),0,OFFSET(CostE!$AS$5,$AB678-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L678)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L678))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L678)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L678))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z678),0,OFFSET(CostE!$F$5,Calcs!Z678-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E678<>0,GasCalcs!F678/GasCalcs!E678,1)","v":1}]
[{"$f":"Input!B708","v":0},{"$f":"Input!D708","v":0},{"$f":"TRIM(Input!E708)","v":""},{"$f":"TRIM(Input!F708)","v":""},{"$f":"IF(ISNUMBER(Input!AG708),Input!AG708,1)","v":0},{"$f":"MAX(E708,Input!Z708)","v":0},{"$f":"IF(ISNUMBER(Input!AH708),Input!AH708,1)+($J$8*Input!$T$11+$J$9*Input!$AU708)","v":1},{"$f":"IF(ISNUMBER(Input!AJ708),Input!AJ708+($J$8*Input!$T$11+$J$9*Input!$AU708),$G708)","v":1},{"$f":"IF(ISNUMBER(Input!AK708),Input!AK708+($J$8*Input!$T$11+$J$9*Input!$AU708),IF(ISNUMBER(Input!AI708),Input!AI708+($J$8*Input!$T$11+$J$9*Input!$AU708),$G708))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL708),Input!AL708<>0),Input!AL708,IF(Input!V708=0,G708,IF(Input!R708=0,I708,IF(Input!R708*0.03412>Input!V708,G708,I708)))-($J$8*Input!$T$11+$J$9*Input!AU708))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV708)","v":0},{"$f":"IF(ISBLANK(Input!AM708),100%,Input!AM708)*IF(ISBLANK(Input!AN708),100%,Input!AN708)","v":1},{"$f":"Input!R708","v":0},{"$f":"Input!AC708","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB708-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q708=\"kW\",Input!U708,Input!R708)),IF(Q708=\"kW\",Input!U708,Input!R708),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q708=\"kW\",Input!AD708,N708)),IF(Q708=\"kW\",Input!AD708,N708),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V708,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y708),MATCH(\"Gen:\"&C708&\":\"&D708&\":All\",CostE!$E$5:$E$1465,0),Y708)","v":{"$error":"#N/A"}},{"$f":"MATCH(W708,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y708),MATCH(\"Load:\"&C708&\":\"&$D708&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X708,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S708,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z708>Input!AG708,Input!AG708,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z708*Periods-(AE708+AF708+AG708)))","v":0},{"$f":"MAX(0,Input!Z708*Periods-AH708-AF708-AE708-AG708)","v":0},{"$f":"IF(OR(Input!E708=\"Residential\",Input!E708=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F708,1,0))=1","v":false},{"$f":"AJ708*AK708*Input!AW708","v":0},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!G$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!G$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!G$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!G$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!G$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!H$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!H$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!H$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!H$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!H$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!I$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!I$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!I$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!I$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!I$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!J$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!J$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!J$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!J$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!J$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!K$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!K$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!K$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!K$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!K$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!L$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!L$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!L$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!L$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!L$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!M$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!M$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!M$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!M$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!M$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!N$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!N$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!N$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!N$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!N$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!O$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!O$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!O$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!O$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!O$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!P$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!P$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!P$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!P$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!P$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!Q$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!Q$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!Q$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!Q$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!Q$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!R$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!R$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!R$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!R$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!R$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!S$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!S$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!S$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!S$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!S$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!T$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!T$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!T$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!T$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!T$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!U$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!U$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!U$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!U$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!U$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!V$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!V$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!V$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!V$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!V$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!W$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!W$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!W$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!W$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!W$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!X$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!X$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!X$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!X$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!X$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!Y$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!Y$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!Y$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!Y$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!Y$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!Z$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!Z$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!Z$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!Z$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!Z$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AA$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AA$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AA$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AA$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AA$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AB$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AB$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AB$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AB$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AB$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AC$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AC$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AC$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AC$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AC$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AD$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AD$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AD$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AD$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AD$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AE$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AE$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AE$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AE$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AE$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AF$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AF$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AF$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AF$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AF$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AG$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AG$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AG$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AG$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AG$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AH$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AH$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AH$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AH$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AH$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AI$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AI$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AI$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AI$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AI$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AJ$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AJ$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AJ$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AK$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AK$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AK$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AK$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AK$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AL$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AL$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AL$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AL$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AL$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AM$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AM$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AM$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AM$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AM$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AN$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AN$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AN$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AN$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AN$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AO$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AO$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AO$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AO$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AO$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AP$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AP$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AP$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AP$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AP$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AQ$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AQ$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AQ$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AR$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AR$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AR$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AR$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AR$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AS$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AS$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AS$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AS$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AS$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AT$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AT$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AT$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AT$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AT$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AU$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AU$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AU$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AU$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AU$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AV$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AV$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AV$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AV$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AV$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AW$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AW$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AW$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AW$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AW$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AX$5,$Z708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AX$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$M708*(1+$AL708)\n+\n(OFFSET(CostE!AX$5,$Z708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AX$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AX$5,$Z708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*Input!$AC708*(1+$AL708)","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!G$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!G$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!G$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!G$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!G$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!H$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!H$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!H$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!H$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!H$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!I$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!I$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!I$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!I$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!I$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!J$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!J$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!J$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!J$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!J$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!K$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!K$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!K$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!K$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!K$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!L$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!L$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!L$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!L$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!L$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!M$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!M$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!M$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!M$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!M$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!N$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!N$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!N$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!N$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!N$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!O$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!O$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!O$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!O$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!O$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!P$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!P$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!P$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!P$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!P$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!Q$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!Q$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!Q$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!Q$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!Q$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!R$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!R$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!R$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!R$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!R$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!S$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!S$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!S$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!S$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!S$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!T$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!T$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!T$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!T$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!T$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!U$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!U$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!U$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!U$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!U$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!V$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!V$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!V$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!V$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!V$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!W$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!W$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!W$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!W$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!W$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!X$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!X$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!X$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!X$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!X$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!Y$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!Y$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!Y$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!Y$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!Y$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!Z$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!Z$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!Z$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!Z$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!Z$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AA$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AA$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AA$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AA$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AA$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AB$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AB$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AB$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AB$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AB$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AC$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AC$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AC$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AC$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AC$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AD$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AD$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AD$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AD$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AD$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AE$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AE$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AE$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AE$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AE$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AF$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AF$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AF$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AF$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AF$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AG$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AG$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AG$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AG$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AG$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AH$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AH$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AH$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AH$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AH$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AI$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AI$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AI$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AI$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AI$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AJ$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AJ$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AJ$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AK$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AK$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AK$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AK$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AK$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AL$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AL$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AL$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AL$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AL$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AM$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AM$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AM$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AM$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AM$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AN$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AN$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AN$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AN$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AN$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AO$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AO$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AO$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AO$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AO$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AP$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AP$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AP$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AP$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AP$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AQ$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AQ$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AQ$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AR$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AR$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AR$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AR$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AR$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AS$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AS$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AS$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AS$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AS$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AT$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AT$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AT$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AT$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AT$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AU$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AU$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AU$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AU$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AU$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AV$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AV$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AV$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AV$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AV$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AW$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AW$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AW$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AW$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AW$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"(IF($AE708>0,NPV(Disc,OFFSET(CostE!AX$5,$AA708-1,SkipYrs*Periods+1,1,$AE708)),0)+OFFSET(CostE!AX$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AF708*(1/(1+Disc)^($AE708+1)))*$R708\n+\n(OFFSET(CostE!AX$5,$AA708-1,SkipYrs*Periods+1+$AE708)*$AG708*(1/(1+Disc)^($AE708+1))+\nIF($AH708>0,NPV(Disc,OFFSET(CostE!AX$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708,0)+1,1,$AH708)),0)*(1/(1+Disc)^($AE708+$AF708+$AG708))+\nOFFSET(CostE!AX$5,$AA708-1,SkipYrs*Periods+ROUND($AE708+$AF708+$AG708+$AH708,0)+1)*$AI708*(1/(1+Disc)^(ROUND($AE708+$AH708+$AF708+$AG708,0)+1)))*$S708","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV708),0,Input!BJ708:DA708*(AM708:CD708+CE708:DV708)))*L708","v":0},{"$f":"NPV(Disc,GasCalcs!M708:BD708*Input!BJ708:DA708)*L708","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV708),0,Input!BJ708:DA708*(AM708:CD708*$G708+CE708:DV708*$H708)))*$L708","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S708,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S708,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X708,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EC$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EC$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EC$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EC$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,ED$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,ED$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,ED$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,ED$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EE$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EE$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EE$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EE$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EF$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EF$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EF$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EF$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EG$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EG$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EG$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EG$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EH$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EH$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EH$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EH$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EI$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EI$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EI$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EI$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EJ$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EJ$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EJ$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EK$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EK$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EK$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EK$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EL$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EL$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EL$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EL$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EM$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA708-1,EM$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E708))))*$M708+(IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA708-1,EM$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1)+OFFSET(Rates!$B$4,$EA708-1,EM$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AC708","v":0},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EN$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EN$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EN$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EN$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EO$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EO$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EO$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EO$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EP$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EP$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EP$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EP$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EQ$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EQ$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EQ$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,ER$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,ER$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,ER$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,ER$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,ES$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,ES$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,ES$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,ES$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,ET$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,ET$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,ET$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,ET$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EU$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EU$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EU$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EU$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EV$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EV$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EV$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EV$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EW$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EW$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EW$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EW$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"(IF($E708>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EX$16-Rates!$B$3,1,TRUNC($E708))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB708-1,EX$16-Rates!$B$3+TRUNC($E708))*($E708-TRUNC($E708))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E708))))*Input!$V708 + (IF((Input!$Z708-$E708)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB708-1,EX$16-Rates!$B$3+TRUNC($E708),1,TRUNC(Input!$Z708-$E708))))/(1+$C$3)^(TRUNC($E708)-1) +OFFSET(Rates!$B$16,$EB708-1,EX$16-Rates!$B$3+TRUNC(Input!$Z708))*(Input!$Z708-TRUNC(Input!$Z708))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z708))))*Input!$AE708","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC708),0,EC708*Input!AX708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(ED708),0,ED708*Input!AY708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EE708),0,EE708*Input!AZ708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EF708),0,EF708*Input!BA708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EG708),0,EG708*Input!BB708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EH708),0,EH708*Input!BC708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EI708),0,EI708*Input!BD708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EJ708),0,EJ708*Input!BE708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EK708),0,EK708*Input!BF708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EL708),0,EL708*Input!BG708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EM708),0,EM708*Input!BH708*$G708*$L708)","v":0},{"$f":"IF(ISERROR(EN708),0,EN708*Input!AX708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(EO708),0,EO708*Input!AY708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(EP708),0,EP708*Input!AZ708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(EQ708),0,EQ708*Input!BA708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(ER708),0,ER708*Input!BB708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(ES708),0,ES708*Input!BC708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(ET708),0,ET708*Input!BD708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(EU708),0,EU708*Input!BE708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(EV708),0,EV708*Input!BF708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(EW708),0,EW708*Input!BG708*$I708*$L708)","v":0},{"$f":"IF(ISERROR(EX708),0,EX708*Input!BH708*$I708*$L708)","v":0},{"$f":"MAX(0,SUM(Input!N708:P708)-Input!L708)","v":0},{"$f":"MAX(NPV(Disc,FU708*Input!$BJ708:$DA708),FY708-GA708,0)","v":0},0,{"$f":"NPV(Disc,Input!M708*Input!$BJ708:$DA708)","v":0},{"$f":"NPV(Disc,SUM(Input!N708:P708)*Input!$BJ708:$DA708)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ708:DA708)*(Input!L708-IF(Calcs!AD708>0,(Input!L708-Input!AA708)*((1+Input!AB708/Periods)/(1+Disc))^(Calcs!AD708*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ708:$DA708*Input!R708)*PV($C$3,$E708,-1,0,1)+ NPV(Disc,Input!$BJ708:$DA708*N708)*PV($C$3,Input!$Z708-$E708,-1,0,1)/(1+$C$3)^$E708)*L708","v":0},{"$f":"(NPV(Disc,Input!$BJ708:$DA708*Input!V708)*PV($C$3,$E708,-1,0,1)+NPV(Disc,Input!$BJ708:$DA708*Input!$AE708)*PV($C$3,Input!$Z708-$E708,-1,0,1)/(1+$C$3)^$E708)*L708","v":0},0,0,0,0,0,0,{"$f":"DY708+DZ708-(FZ708+GC708)-(Input!$Q$13-Input!$J$11)*GK708","v":0},0,0,{"$f":"IF(GF708<>0,GM708-(Input!$Q$13-Input!$J$11)*$GJ708*$GK708/GF708,0)","v":0},{"$f":"IF(GG708<>0,GN708-(Input!$Q$13-Input!$J$11)*(1-$GJ708)*$GK708/GG708,0)","v":0},0,0,{"$f":"IF(GF708<>0,GQ708-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ708*$GK708/GF708,0)","v":0},{"$f":"IF(GG708<>0,GR708-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ708)*$GK708/GG708,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ708+DY708)/((GC708+FZ708)+$GK708*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ708+DY708)/(FZ708+$GK708*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB708*O708*$G708*$L708","v":0},{"$f":"GY708*MAX(Input!$Z708,$E708)","v":0},{"$f":"Input!DB708*$I708*GasCalcs!G708*$L708","v":0},{"$f":"HA708*MAX(Input!$Z708,$E708)","v":0},{"$f":"IF(ISERROR(Loads!AY708*Input!DB708*$T708*$H708),0,Loads!AY708*Input!DB708*$T708*$H708)*$L708","v":0},{"$f":"IF(ISERROR(Loads!AZ708*Input!DB708*$T708*$H708),0,Loads!AZ708*Input!DB708*$T708*$H708)*$L708","v":0},null,{"$f":"IF(Calcs!F708<>0,(Input!U708*H708*$L708*E708+Input!AD708*H708*L708*(F708-E708))/F708*Input!DB708,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB708-1,0)),0,OFFSET(CostE!$AQ$5,$AB708-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB708-1,0)),0,OFFSET(CostE!$AR$5,$AB708-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB708-1,0)),0,OFFSET(CostE!$AS$5,$AB708-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L708)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L708))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L708)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L708))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z708),0,OFFSET(CostE!$F$5,Calcs!Z708-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E708<>0,GasCalcs!F708/GasCalcs!E708,1)","v":1}]
[{"$f":"Input!B743","v":0},{"$f":"Input!D743","v":0},{"$f":"TRIM(Input!E743)","v":""},{"$f":"TRIM(Input!F743)","v":""},{"$f":"IF(ISNUMBER(Input!AG743),Input!AG743,1)","v":0},{"$f":"MAX(E743,Input!Z743)","v":0},{"$f":"IF(ISNUMBER(Input!AH743),Input!AH743,1)+($J$8*Input!$T$11+$J$9*Input!$AU743)","v":1},{"$f":"IF(ISNUMBER(Input!AJ743),Input!AJ743+($J$8*Input!$T$11+$J$9*Input!$AU743),$G743)","v":1},{"$f":"IF(ISNUMBER(Input!AK743),Input!AK743+($J$8*Input!$T$11+$J$9*Input!$AU743),IF(ISNUMBER(Input!AI743),Input!AI743+($J$8*Input!$T$11+$J$9*Input!$AU743),$G743))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL743),Input!AL743<>0),Input!AL743,IF(Input!V743=0,G743,IF(Input!R743=0,I743,IF(Input!R743*0.03412>Input!V743,G743,I743)))-($J$8*Input!$T$11+$J$9*Input!AU743))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV743)","v":0},{"$f":"IF(ISBLANK(Input!AM743),100%,Input!AM743)*IF(ISBLANK(Input!AN743),100%,Input!AN743)","v":1},{"$f":"Input!R743","v":0},{"$f":"Input!AC743","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB743-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q743=\"kW\",Input!U743,Input!R743)),IF(Q743=\"kW\",Input!U743,Input!R743),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q743=\"kW\",Input!AD743,N743)),IF(Q743=\"kW\",Input!AD743,N743),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V743,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y743),MATCH(\"Gen:\"&C743&\":\"&D743&\":All\",CostE!$E$5:$E$1465,0),Y743)","v":{"$error":"#N/A"}},{"$f":"MATCH(W743,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y743),MATCH(\"Load:\"&C743&\":\"&$D743&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X743,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S743,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z743>Input!AG743,Input!AG743,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z743*Periods-(AE743+AF743+AG743)))","v":0},{"$f":"MAX(0,Input!Z743*Periods-AH743-AF743-AE743-AG743)","v":0},{"$f":"IF(OR(Input!E743=\"Residential\",Input!E743=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F743,1,0))=1","v":false},{"$f":"AJ743*AK743*Input!AW743","v":0},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!G$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!G$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!G$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!G$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!G$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!H$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!H$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!H$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!H$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!H$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!I$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!I$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!I$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!I$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!I$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!J$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!J$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!J$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!J$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!J$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!K$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!K$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!K$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!K$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!K$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!L$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!L$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!L$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!L$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!L$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!M$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!M$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!M$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!M$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!M$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!N$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!N$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!N$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!N$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!N$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!O$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!O$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!O$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!O$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!O$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!P$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!P$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!P$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!P$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!P$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!Q$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!Q$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!Q$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!Q$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!Q$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!R$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!R$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!R$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!R$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!R$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!S$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!S$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!S$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!S$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!S$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!T$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!T$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!T$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!T$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!T$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!U$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!U$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!U$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!U$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!U$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!V$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!V$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!V$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!V$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!V$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!W$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!W$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!W$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!W$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!W$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!X$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!X$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!X$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!X$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!X$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!Y$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!Y$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!Y$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!Y$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!Y$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!Z$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!Z$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!Z$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!Z$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!Z$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AA$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AA$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AA$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AA$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AA$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AB$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AB$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AB$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AB$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AB$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AC$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AC$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AC$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AC$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AC$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AD$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AD$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AD$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AD$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AD$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AE$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AE$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AE$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AE$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AE$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AF$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AF$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AF$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AF$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AF$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AG$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AG$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AG$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AG$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AG$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AH$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AH$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AH$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AH$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AH$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AI$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AI$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AI$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AI$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AI$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AJ$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AJ$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AJ$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AK$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AK$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AK$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AK$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AK$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AL$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AL$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AL$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AL$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AL$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AM$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AM$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AM$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AM$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AM$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AN$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AN$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AN$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AN$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AN$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AO$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AO$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AO$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AO$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AO$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AP$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AP$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AP$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AP$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AP$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AQ$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AQ$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AQ$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AR$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AR$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AR$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AR$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AR$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AS$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AS$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AS$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AS$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AS$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AT$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AT$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AT$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AT$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AT$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AU$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AU$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AU$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AU$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AU$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AV$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AV$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AV$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AV$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AV$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AW$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AW$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AW$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AW$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AW$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AX$5,$Z743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AX$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$M743*(1+$AL743)\n+\n(OFFSET(CostE!AX$5,$Z743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AX$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AX$5,$Z743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*Input!$AC743*(1+$AL743)","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!G$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!G$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!G$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!G$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!G$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!H$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!H$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!H$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!H$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!H$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!I$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!I$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!I$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!I$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!I$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!J$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!J$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!J$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!J$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!J$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!K$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!K$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!K$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!K$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!K$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!L$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!L$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!L$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!L$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!L$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!M$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!M$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!M$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!M$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!M$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!N$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!N$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!N$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!N$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!N$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!O$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!O$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!O$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!O$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!O$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!P$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!P$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!P$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!P$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!P$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!Q$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!Q$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!Q$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!Q$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!Q$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!R$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!R$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!R$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!R$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!R$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!S$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!S$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!S$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!S$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!S$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!T$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!T$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!T$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!T$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!T$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!U$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!U$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!U$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!U$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!U$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!V$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!V$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!V$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!V$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!V$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!W$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!W$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!W$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!W$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!W$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!X$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!X$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!X$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!X$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!X$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!Y$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!Y$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!Y$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!Y$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!Y$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!Z$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!Z$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!Z$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!Z$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!Z$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AA$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AA$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AA$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AA$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AA$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AB$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AB$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AB$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AB$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AB$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AC$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AC$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AC$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AC$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AC$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AD$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AD$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AD$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AD$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AD$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AE$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AE$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AE$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AE$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AE$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AF$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AF$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AF$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AF$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AF$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AG$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AG$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AG$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AG$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AG$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AH$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AH$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AH$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AH$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AH$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AI$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AI$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AI$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AI$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AI$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AJ$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AJ$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AJ$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AK$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AK$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AK$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AK$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AK$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AL$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AL$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AL$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AL$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AL$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AM$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AM$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AM$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AM$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AM$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AN$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AN$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AN$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AN$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AN$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AO$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AO$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AO$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AO$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AO$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AP$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AP$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AP$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AP$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AP$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AQ$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AQ$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AQ$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AR$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AR$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AR$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AR$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AR$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AS$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AS$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AS$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AS$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AS$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AT$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AT$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AT$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AT$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AT$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AU$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AU$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AU$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AU$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AU$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AV$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AV$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AV$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AV$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AV$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AW$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AW$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AW$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AW$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AW$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"(IF($AE743>0,NPV(Disc,OFFSET(CostE!AX$5,$AA743-1,SkipYrs*Periods+1,1,$AE743)),0)+OFFSET(CostE!AX$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AF743*(1/(1+Disc)^($AE743+1)))*$R743\n+\n(OFFSET(CostE!AX$5,$AA743-1,SkipYrs*Periods+1+$AE743)*$AG743*(1/(1+Disc)^($AE743+1))+\nIF($AH743>0,NPV(Disc,OFFSET(CostE!AX$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743,0)+1,1,$AH743)),0)*(1/(1+Disc)^($AE743+$AF743+$AG743))+\nOFFSET(CostE!AX$5,$AA743-1,SkipYrs*Periods+ROUND($AE743+$AF743+$AG743+$AH743,0)+1)*$AI743*(1/(1+Disc)^(ROUND($AE743+$AH743+$AF743+$AG743,0)+1)))*$S743","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV743),0,Input!BJ743:DA743*(AM743:CD743+CE743:DV743)))*L743","v":0},{"$f":"NPV(Disc,GasCalcs!M743:BD743*Input!BJ743:DA743)*L743","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV743),0,Input!BJ743:DA743*(AM743:CD743*$G743+CE743:DV743*$H743)))*$L743","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S743,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S743,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X743,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EC$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EC$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EC$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EC$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,ED$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,ED$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,ED$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,ED$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EE$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EE$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EE$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EE$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EF$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EF$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EF$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EF$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EG$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EG$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EG$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EG$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EH$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EH$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EH$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EH$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EI$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EI$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EI$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EI$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EJ$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EJ$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EJ$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EK$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EK$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EK$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EK$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EL$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EL$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EL$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EL$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EM$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA743-1,EM$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E743))))*$M743+(IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA743-1,EM$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1)+OFFSET(Rates!$B$4,$EA743-1,EM$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AC743","v":0},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EN$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EN$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EN$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EN$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EO$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EO$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EO$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EO$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EP$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EP$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EP$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EP$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EQ$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EQ$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EQ$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,ER$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,ER$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,ER$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,ER$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,ES$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,ES$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,ES$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,ES$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,ET$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,ET$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,ET$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,ET$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EU$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EU$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EU$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EU$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EV$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EV$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EV$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EV$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EW$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EW$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EW$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EW$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"(IF($E743>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EX$16-Rates!$B$3,1,TRUNC($E743))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB743-1,EX$16-Rates!$B$3+TRUNC($E743))*($E743-TRUNC($E743))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E743))))*Input!$V743 + (IF((Input!$Z743-$E743)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB743-1,EX$16-Rates!$B$3+TRUNC($E743),1,TRUNC(Input!$Z743-$E743))))/(1+$C$3)^(TRUNC($E743)-1) +OFFSET(Rates!$B$16,$EB743-1,EX$16-Rates!$B$3+TRUNC(Input!$Z743))*(Input!$Z743-TRUNC(Input!$Z743))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z743))))*Input!$AE743","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC743),0,EC743*Input!AX743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(ED743),0,ED743*Input!AY743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EE743),0,EE743*Input!AZ743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EF743),0,EF743*Input!BA743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EG743),0,EG743*Input!BB743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EH743),0,EH743*Input!BC743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EI743),0,EI743*Input!BD743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EJ743),0,EJ743*Input!BE743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EK743),0,EK743*Input!BF743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EL743),0,EL743*Input!BG743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EM743),0,EM743*Input!BH743*$G743*$L743)","v":0},{"$f":"IF(ISERROR(EN743),0,EN743*Input!AX743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(EO743),0,EO743*Input!AY743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(EP743),0,EP743*Input!AZ743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(EQ743),0,EQ743*Input!BA743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(ER743),0,ER743*Input!BB743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(ES743),0,ES743*Input!BC743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(ET743),0,ET743*Input!BD743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(EU743),0,EU743*Input!BE743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(EV743),0,EV743*Input!BF743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(EW743),0,EW743*Input!BG743*$I743*$L743)","v":0},{"$f":"IF(ISERROR(EX743),0,EX743*Input!BH743*$I743*$L743)","v":0},{"$f":"MAX(0,SUM(Input!N743:P743)-Input!L743)","v":0},{"$f":"MAX(NPV(Disc,FU743*Input!$BJ743:$DA743),FY743-GA743,0)","v":0},0,{"$f":"NPV(Disc,Input!M743*Input!$BJ743:$DA743)","v":0},{"$f":"NPV(Disc,SUM(Input!N743:P743)*Input!$BJ743:$DA743)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ743:DA743)*(Input!L743-IF(Calcs!AD743>0,(Input!L743-Input!AA743)*((1+Input!AB743/Periods)/(1+Disc))^(Calcs!AD743*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ743:$DA743*Input!R743)*PV($C$3,$E743,-1,0,1)+ NPV(Disc,Input!$BJ743:$DA743*N743)*PV($C$3,Input!$Z743-$E743,-1,0,1)/(1+$C$3)^$E743)*L743","v":0},{"$f":"(NPV(Disc,Input!$BJ743:$DA743*Input!V743)*PV($C$3,$E743,-1,0,1)+NPV(Disc,Input!$BJ743:$DA743*Input!$AE743)*PV($C$3,Input!$Z743-$E743,-1,0,1)/(1+$C$3)^$E743)*L743","v":0},0,0,0,0,0,0,{"$f":"DY743+DZ743-(FZ743+GC743)-(Input!$Q$13-Input!$J$11)*GK743","v":0},0,0,{"$f":"IF(GF743<>0,GM743-(Input!$Q$13-Input!$J$11)*$GJ743*$GK743/GF743,0)","v":0},{"$f":"IF(GG743<>0,GN743-(Input!$Q$13-Input!$J$11)*(1-$GJ743)*$GK743/GG743,0)","v":0},0,0,{"$f":"IF(GF743<>0,GQ743-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ743*$GK743/GF743,0)","v":0},{"$f":"IF(GG743<>0,GR743-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ743)*$GK743/GG743,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ743+DY743)/((GC743+FZ743)+$GK743*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ743+DY743)/(FZ743+$GK743*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB743*O743*$G743*$L743","v":0},{"$f":"GY743*MAX(Input!$Z743,$E743)","v":0},{"$f":"Input!DB743*$I743*GasCalcs!G743*$L743","v":0},{"$f":"HA743*MAX(Input!$Z743,$E743)","v":0},{"$f":"IF(ISERROR(Loads!AY743*Input!DB743*$T743*$H743),0,Loads!AY743*Input!DB743*$T743*$H743)*$L743","v":0},{"$f":"IF(ISERROR(Loads!AZ743*Input!DB743*$T743*$H743),0,Loads!AZ743*Input!DB743*$T743*$H743)*$L743","v":0},null,{"$f":"IF(Calcs!F743<>0,(Input!U743*H743*$L743*E743+Input!AD743*H743*L743*(F743-E743))/F743*Input!DB743,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB743-1,0)),0,OFFSET(CostE!$AQ$5,$AB743-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB743-1,0)),0,OFFSET(CostE!$AR$5,$AB743-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB743-1,0)),0,OFFSET(CostE!$AS$5,$AB743-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L743)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L743))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L743)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L743))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z743),0,OFFSET(CostE!$F$5,Calcs!Z743-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E743<>0,GasCalcs!F743/GasCalcs!E743,1)","v":1}]
[{"$f":"Input!B760","v":0},{"$f":"Input!D760","v":0},{"$f":"TRIM(Input!E760)","v":""},{"$f":"TRIM(Input!F760)","v":""},{"$f":"IF(ISNUMBER(Input!AG760),Input!AG760,1)","v":0},{"$f":"MAX(E760,Input!Z760)","v":0},{"$f":"IF(ISNUMBER(Input!AH760),Input!AH760,1)+($J$8*Input!$T$11+$J$9*Input!$AU760)","v":1},{"$f":"IF(ISNUMBER(Input!AJ760),Input!AJ760+($J$8*Input!$T$11+$J$9*Input!$AU760),$G760)","v":1},{"$f":"IF(ISNUMBER(Input!AK760),Input!AK760+($J$8*Input!$T$11+$J$9*Input!$AU760),IF(ISNUMBER(Input!AI760),Input!AI760+($J$8*Input!$T$11+$J$9*Input!$AU760),$G760))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL760),Input!AL760<>0),Input!AL760,IF(Input!V760=0,G760,IF(Input!R760=0,I760,IF(Input!R760*0.03412>Input!V760,G760,I760)))-($J$8*Input!$T$11+$J$9*Input!AU760))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV760)","v":0},{"$f":"IF(ISBLANK(Input!AM760),100%,Input!AM760)*IF(ISBLANK(Input!AN760),100%,Input!AN760)","v":1},{"$f":"Input!R760","v":0},{"$f":"Input!AC760","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB760-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q760=\"kW\",Input!U760,Input!R760)),IF(Q760=\"kW\",Input!U760,Input!R760),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q760=\"kW\",Input!AD760,N760)),IF(Q760=\"kW\",Input!AD760,N760),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V760,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y760),MATCH(\"Gen:\"&C760&\":\"&D760&\":All\",CostE!$E$5:$E$1465,0),Y760)","v":{"$error":"#N/A"}},{"$f":"MATCH(W760,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y760),MATCH(\"Load:\"&C760&\":\"&$D760&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X760,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S760,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z760>Input!AG760,Input!AG760,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z760*Periods-(AE760+AF760+AG760)))","v":0},{"$f":"MAX(0,Input!Z760*Periods-AH760-AF760-AE760-AG760)","v":0},{"$f":"IF(OR(Input!E760=\"Residential\",Input!E760=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F760,1,0))=1","v":false},{"$f":"AJ760*AK760*Input!AW760","v":0},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!G$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!G$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!G$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!G$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!G$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!H$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!H$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!H$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!H$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!H$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!I$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!I$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!I$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!I$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!I$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!J$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!J$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!J$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!J$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!J$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!K$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!K$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!K$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!K$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!K$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!L$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!L$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!L$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!L$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!L$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!M$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!M$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!M$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!M$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!M$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!N$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!N$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!N$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!N$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!N$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!O$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!O$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!O$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!O$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!O$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!P$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!P$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!P$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!P$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!P$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!Q$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!Q$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!Q$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!Q$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!Q$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!R$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!R$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!R$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!R$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!R$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!S$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!S$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!S$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!S$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!S$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!T$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!T$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!T$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!T$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!T$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!U$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!U$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!U$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!U$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!U$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!V$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!V$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!V$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!V$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!V$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!W$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!W$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!W$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!W$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!W$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!X$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!X$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!X$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!X$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!X$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!Y$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!Y$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!Y$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!Y$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!Y$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!Z$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!Z$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!Z$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!Z$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!Z$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AA$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AA$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AA$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AA$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AA$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AB$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AB$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AB$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AB$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AB$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AC$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AC$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AC$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AC$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AC$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AD$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AD$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AD$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AD$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AD$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AE$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AE$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AE$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AE$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AE$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AF$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AF$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AF$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AF$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AF$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AG$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AG$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AG$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AG$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AG$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AH$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AH$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AH$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AH$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AH$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AI$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AI$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AI$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AI$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AI$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AJ$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AJ$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AJ$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AK$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AK$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AK$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AK$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AK$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AL$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AL$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AL$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AL$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AL$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AM$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AM$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AM$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AM$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AM$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AN$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AN$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AN$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AN$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AN$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AO$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AO$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AO$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AO$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AO$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AP$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AP$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AP$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AP$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AP$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AQ$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AQ$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AQ$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AR$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AR$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AR$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AR$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AR$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AS$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AS$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AS$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AS$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AS$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AT$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AT$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AT$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AT$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AT$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AU$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AU$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AU$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AU$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AU$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AV$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AV$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AV$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AV$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AV$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AW$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AW$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AW$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AW$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AW$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AX$5,$Z760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AX$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$M760*(1+$AL760)\n+\n(OFFSET(CostE!AX$5,$Z760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AX$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AX$5,$Z760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*Input!$AC760*(1+$AL760)","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!G$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!G$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!G$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!G$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!G$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!H$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!H$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!H$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!H$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!H$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!I$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!I$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!I$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!I$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!I$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!J$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!J$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!J$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!J$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!J$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!K$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!K$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!K$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!K$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!K$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!L$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!L$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!L$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!L$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!L$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!M$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!M$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!M$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!M$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!M$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!N$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!N$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!N$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!N$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!N$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!O$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!O$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!O$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!O$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!O$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!P$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!P$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!P$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!P$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!P$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!Q$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!Q$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!Q$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!Q$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!Q$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!R$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!R$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!R$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!R$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!R$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!S$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!S$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!S$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!S$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!S$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!T$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!T$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!T$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!T$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!T$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!U$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!U$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!U$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!U$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!U$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!V$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!V$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!V$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!V$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!V$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!W$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!W$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!W$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!W$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!W$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!X$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!X$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!X$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!X$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!X$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!Y$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!Y$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!Y$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!Y$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!Y$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!Z$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!Z$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!Z$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!Z$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!Z$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AA$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AA$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AA$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AA$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AA$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AB$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AB$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AB$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AB$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AB$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AC$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AC$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AC$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AC$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AC$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AD$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AD$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AD$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AD$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AD$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AE$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AE$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AE$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AE$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AE$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AF$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AF$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AF$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AF$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AF$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AG$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AG$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AG$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AG$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AG$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AH$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AH$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AH$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AH$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AH$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AI$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AI$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AI$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AI$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AI$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AJ$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AJ$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AJ$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AK$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AK$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AK$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AK$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AK$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AL$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AL$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AL$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AL$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AL$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AM$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AM$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AM$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AM$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AM$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AN$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AN$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AN$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AN$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AN$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AO$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AO$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AO$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AO$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AO$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AP$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AP$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AP$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AP$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AP$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AQ$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AQ$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AQ$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AR$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AR$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AR$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AR$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AR$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AS$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AS$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AS$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AS$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AS$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AT$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AT$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AT$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AT$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AT$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AU$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AU$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AU$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AU$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AU$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AV$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AV$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AV$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AV$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AV$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AW$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AW$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AW$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AW$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AW$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"(IF($AE760>0,NPV(Disc,OFFSET(CostE!AX$5,$AA760-1,SkipYrs*Periods+1,1,$AE760)),0)+OFFSET(CostE!AX$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AF760*(1/(1+Disc)^($AE760+1)))*$R760\n+\n(OFFSET(CostE!AX$5,$AA760-1,SkipYrs*Periods+1+$AE760)*$AG760*(1/(1+Disc)^($AE760+1))+\nIF($AH760>0,NPV(Disc,OFFSET(CostE!AX$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760,0)+1,1,$AH760)),0)*(1/(1+Disc)^($AE760+$AF760+$AG760))+\nOFFSET(CostE!AX$5,$AA760-1,SkipYrs*Periods+ROUND($AE760+$AF760+$AG760+$AH760,0)+1)*$AI760*(1/(1+Disc)^(ROUND($AE760+$AH760+$AF760+$AG760,0)+1)))*$S760","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV760),0,Input!BJ760:DA760*(AM760:CD760+CE760:DV760)))*L760","v":0},{"$f":"NPV(Disc,GasCalcs!M760:BD760*Input!BJ760:DA760)*L760","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV760),0,Input!BJ760:DA760*(AM760:CD760*$G760+CE760:DV760*$H760)))*$L760","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S760,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S760,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X760,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EC$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EC$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EC$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EC$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,ED$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,ED$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,ED$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,ED$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EE$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EE$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EE$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EE$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EF$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EF$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EF$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EF$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EG$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EG$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EG$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EG$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EH$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EH$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EH$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EH$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EI$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EI$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EI$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EI$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EJ$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EJ$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EJ$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EK$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EK$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EK$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EK$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EL$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EL$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EL$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EL$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EM$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA760-1,EM$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E760))))*$M760+(IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA760-1,EM$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1)+OFFSET(Rates!$B$4,$EA760-1,EM$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AC760","v":0},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EN$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EN$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EN$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EN$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EO$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EO$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EO$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EO$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EP$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EP$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EP$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EP$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EQ$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EQ$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EQ$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,ER$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,ER$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,ER$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,ER$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,ES$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,ES$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,ES$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,ES$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,ET$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,ET$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,ET$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,ET$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EU$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EU$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EU$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EU$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EV$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EV$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EV$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EV$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EW$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EW$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EW$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EW$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"(IF($E760>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EX$16-Rates!$B$3,1,TRUNC($E760))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB760-1,EX$16-Rates!$B$3+TRUNC($E760))*($E760-TRUNC($E760))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E760))))*Input!$V760 + (IF((Input!$Z760-$E760)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB760-1,EX$16-Rates!$B$3+TRUNC($E760),1,TRUNC(Input!$Z760-$E760))))/(1+$C$3)^(TRUNC($E760)-1) +OFFSET(Rates!$B$16,$EB760-1,EX$16-Rates!$B$3+TRUNC(Input!$Z760))*(Input!$Z760-TRUNC(Input!$Z760))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z760))))*Input!$AE760","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC760),0,EC760*Input!AX760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(ED760),0,ED760*Input!AY760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EE760),0,EE760*Input!AZ760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EF760),0,EF760*Input!BA760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EG760),0,EG760*Input!BB760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EH760),0,EH760*Input!BC760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EI760),0,EI760*Input!BD760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EJ760),0,EJ760*Input!BE760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EK760),0,EK760*Input!BF760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EL760),0,EL760*Input!BG760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EM760),0,EM760*Input!BH760*$G760*$L760)","v":0},{"$f":"IF(ISERROR(EN760),0,EN760*Input!AX760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(EO760),0,EO760*Input!AY760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(EP760),0,EP760*Input!AZ760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(EQ760),0,EQ760*Input!BA760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(ER760),0,ER760*Input!BB760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(ES760),0,ES760*Input!BC760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(ET760),0,ET760*Input!BD760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(EU760),0,EU760*Input!BE760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(EV760),0,EV760*Input!BF760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(EW760),0,EW760*Input!BG760*$I760*$L760)","v":0},{"$f":"IF(ISERROR(EX760),0,EX760*Input!BH760*$I760*$L760)","v":0},{"$f":"MAX(0,SUM(Input!N760:P760)-Input!L760)","v":0},{"$f":"MAX(NPV(Disc,FU760*Input!$BJ760:$DA760),FY760-GA760,0)","v":0},0,{"$f":"NPV(Disc,Input!M760*Input!$BJ760:$DA760)","v":0},{"$f":"NPV(Disc,SUM(Input!N760:P760)*Input!$BJ760:$DA760)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ760:DA760)*(Input!L760-IF(Calcs!AD760>0,(Input!L760-Input!AA760)*((1+Input!AB760/Periods)/(1+Disc))^(Calcs!AD760*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ760:$DA760*Input!R760)*PV($C$3,$E760,-1,0,1)+ NPV(Disc,Input!$BJ760:$DA760*N760)*PV($C$3,Input!$Z760-$E760,-1,0,1)/(1+$C$3)^$E760)*L760","v":0},{"$f":"(NPV(Disc,Input!$BJ760:$DA760*Input!V760)*PV($C$3,$E760,-1,0,1)+NPV(Disc,Input!$BJ760:$DA760*Input!$AE760)*PV($C$3,Input!$Z760-$E760,-1,0,1)/(1+$C$3)^$E760)*L760","v":0},0,0,0,0,0,0,{"$f":"DY760+DZ760-(FZ760+GC760)-(Input!$Q$13-Input!$J$11)*GK760","v":0},0,0,{"$f":"IF(GF760<>0,GM760-(Input!$Q$13-Input!$J$11)*$GJ760*$GK760/GF760,0)","v":0},{"$f":"IF(GG760<>0,GN760-(Input!$Q$13-Input!$J$11)*(1-$GJ760)*$GK760/GG760,0)","v":0},0,0,{"$f":"IF(GF760<>0,GQ760-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ760*$GK760/GF760,0)","v":0},{"$f":"IF(GG760<>0,GR760-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ760)*$GK760/GG760,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ760+DY760)/((GC760+FZ760)+$GK760*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ760+DY760)/(FZ760+$GK760*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB760*O760*$G760*$L760","v":0},{"$f":"GY760*MAX(Input!$Z760,$E760)","v":0},{"$f":"Input!DB760*$I760*GasCalcs!G760*$L760","v":0},{"$f":"HA760*MAX(Input!$Z760,$E760)","v":0},{"$f":"IF(ISERROR(Loads!AY760*Input!DB760*$T760*$H760),0,Loads!AY760*Input!DB760*$T760*$H760)*$L760","v":0},{"$f":"IF(ISERROR(Loads!AZ760*Input!DB760*$T760*$H760),0,Loads!AZ760*Input!DB760*$T760*$H760)*$L760","v":0},null,{"$f":"IF(Calcs!F760<>0,(Input!U760*H760*$L760*E760+Input!AD760*H760*L760*(F760-E760))/F760*Input!DB760,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB760-1,0)),0,OFFSET(CostE!$AQ$5,$AB760-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB760-1,0)),0,OFFSET(CostE!$AR$5,$AB760-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB760-1,0)),0,OFFSET(CostE!$AS$5,$AB760-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L760)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L760))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L760)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L760))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z760),0,OFFSET(CostE!$F$5,Calcs!Z760-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E760<>0,GasCalcs!F760/GasCalcs!E760,1)","v":1}]
[{"$f":"Input!B798","v":0},{"$f":"Input!D798","v":0},{"$f":"TRIM(Input!E798)","v":""},{"$f":"TRIM(Input!F798)","v":""},{"$f":"IF(ISNUMBER(Input!AG798),Input!AG798,1)","v":0},{"$f":"MAX(E798,Input!Z798)","v":0},{"$f":"IF(ISNUMBER(Input!AH798),Input!AH798,1)+($J$8*Input!$T$11+$J$9*Input!$AU798)","v":1},{"$f":"IF(ISNUMBER(Input!AJ798),Input!AJ798+($J$8*Input!$T$11+$J$9*Input!$AU798),$G798)","v":1},{"$f":"IF(ISNUMBER(Input!AK798),Input!AK798+($J$8*Input!$T$11+$J$9*Input!$AU798),IF(ISNUMBER(Input!AI798),Input!AI798+($J$8*Input!$T$11+$J$9*Input!$AU798),$G798))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL798),Input!AL798<>0),Input!AL798,IF(Input!V798=0,G798,IF(Input!R798=0,I798,IF(Input!R798*0.03412>Input!V798,G798,I798)))-($J$8*Input!$T$11+$J$9*Input!AU798))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV798)","v":0},{"$f":"IF(ISBLANK(Input!AM798),100%,Input!AM798)*IF(ISBLANK(Input!AN798),100%,Input!AN798)","v":1},{"$f":"Input!R798","v":0},{"$f":"Input!AC798","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB798-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q798=\"kW\",Input!U798,Input!R798)),IF(Q798=\"kW\",Input!U798,Input!R798),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q798=\"kW\",Input!AD798,N798)),IF(Q798=\"kW\",Input!AD798,N798),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V798,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y798),MATCH(\"Gen:\"&C798&\":\"&D798&\":All\",CostE!$E$5:$E$1465,0),Y798)","v":{"$error":"#N/A"}},{"$f":"MATCH(W798,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y798),MATCH(\"Load:\"&C798&\":\"&$D798&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X798,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S798,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z798>Input!AG798,Input!AG798,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z798*Periods-(AE798+AF798+AG798)))","v":0},{"$f":"MAX(0,Input!Z798*Periods-AH798-AF798-AE798-AG798)","v":0},{"$f":"IF(OR(Input!E798=\"Residential\",Input!E798=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F798,1,0))=1","v":false},{"$f":"AJ798*AK798*Input!AW798","v":0},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!G$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!G$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!G$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!G$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!G$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!H$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!H$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!H$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!H$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!H$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!I$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!I$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!I$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!I$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!I$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!J$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!J$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!J$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!J$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!J$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!K$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!K$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!K$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!K$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!K$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!L$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!L$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!L$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!L$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!L$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!M$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!M$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!M$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!M$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!M$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!N$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!N$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!N$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!N$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!N$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!O$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!O$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!O$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!O$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!O$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!P$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!P$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!P$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!P$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!P$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!Q$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!Q$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!Q$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!Q$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!Q$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!R$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!R$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!R$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!R$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!R$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!S$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!S$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!S$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!S$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!S$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!T$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!T$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!T$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!T$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!T$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!U$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!U$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!U$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!U$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!U$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!V$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!V$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!V$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!V$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!V$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!W$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!W$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!W$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!W$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!W$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!X$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!X$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!X$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!X$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!X$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!Y$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!Y$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!Y$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!Y$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!Y$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!Z$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!Z$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!Z$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!Z$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!Z$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AA$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AA$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AA$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AA$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AA$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AB$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AB$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AB$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AB$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AB$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AC$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AC$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AC$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AC$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AC$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AD$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AD$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AD$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AD$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AD$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AE$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AE$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AE$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AE$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AE$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AF$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AF$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AF$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AF$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AF$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AG$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AG$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AG$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AG$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AG$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AH$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AH$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AH$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AH$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AH$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AI$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AI$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AI$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AI$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AI$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AJ$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AJ$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AJ$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AK$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AK$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AK$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AK$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AK$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AL$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AL$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AL$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AL$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AL$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AM$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AM$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AM$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AM$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AM$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AN$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AN$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AN$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AN$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AN$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AO$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AO$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AO$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AO$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AO$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AP$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AP$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AP$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AP$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AP$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AQ$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AQ$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AQ$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AR$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AR$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AR$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AR$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AR$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AS$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AS$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AS$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AS$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AS$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AT$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AT$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AT$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AT$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AT$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AU$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AU$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AU$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AU$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AU$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AV$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AV$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AV$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AV$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AV$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AW$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AW$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AW$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AW$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AW$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AX$5,$Z798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AX$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$M798*(1+$AL798)\n+\n(OFFSET(CostE!AX$5,$Z798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AX$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AX$5,$Z798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*Input!$AC798*(1+$AL798)","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!G$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!G$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!G$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!G$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!G$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!H$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!H$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!H$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!H$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!H$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!I$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!I$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!I$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!I$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!I$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!J$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!J$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!J$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!J$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!J$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!K$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!K$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!K$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!K$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!K$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!L$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!L$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!L$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!L$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!L$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!M$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!M$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!M$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!M$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!M$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!N$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!N$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!N$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!N$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!N$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!O$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!O$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!O$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!O$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!O$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!P$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!P$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!P$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!P$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!P$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!Q$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!Q$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!Q$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!Q$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!Q$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!R$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!R$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!R$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!R$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!R$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!S$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!S$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!S$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!S$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!S$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!T$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!T$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!T$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!T$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!T$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!U$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!U$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!U$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!U$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!U$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!V$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!V$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!V$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!V$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!V$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!W$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!W$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!W$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!W$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!W$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!X$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!X$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!X$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!X$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!X$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!Y$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!Y$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!Y$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!Y$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!Y$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!Z$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!Z$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!Z$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!Z$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!Z$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AA$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AA$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AA$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AA$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AA$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AB$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AB$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AB$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AB$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AB$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AC$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AC$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AC$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AC$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AC$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AD$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AD$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AD$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AD$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AD$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AE$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AE$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AE$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AE$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AE$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AF$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AF$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AF$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AF$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AF$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AG$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AG$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AG$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AG$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AG$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AH$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AH$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AH$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AH$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AH$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AI$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AI$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AI$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AI$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AI$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AJ$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AJ$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AJ$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AK$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AK$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AK$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AK$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AK$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AL$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AL$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AL$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AL$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AL$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AM$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AM$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AM$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AM$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AM$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AN$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AN$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AN$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AN$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AN$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AO$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AO$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AO$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AO$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AO$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AP$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AP$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AP$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AP$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AP$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AQ$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AQ$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AQ$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AR$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AR$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AR$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AR$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AR$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AS$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AS$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AS$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AS$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AS$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AT$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AT$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AT$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AT$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AT$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AU$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AU$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AU$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AU$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AU$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AV$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AV$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AV$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AV$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AV$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AW$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AW$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AW$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AW$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AW$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"(IF($AE798>0,NPV(Disc,OFFSET(CostE!AX$5,$AA798-1,SkipYrs*Periods+1,1,$AE798)),0)+OFFSET(CostE!AX$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AF798*(1/(1+Disc)^($AE798+1)))*$R798\n+\n(OFFSET(CostE!AX$5,$AA798-1,SkipYrs*Periods+1+$AE798)*$AG798*(1/(1+Disc)^($AE798+1))+\nIF($AH798>0,NPV(Disc,OFFSET(CostE!AX$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798,0)+1,1,$AH798)),0)*(1/(1+Disc)^($AE798+$AF798+$AG798))+\nOFFSET(CostE!AX$5,$AA798-1,SkipYrs*Periods+ROUND($AE798+$AF798+$AG798+$AH798,0)+1)*$AI798*(1/(1+Disc)^(ROUND($AE798+$AH798+$AF798+$AG798,0)+1)))*$S798","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV798),0,Input!BJ798:DA798*(AM798:CD798+CE798:DV798)))*L798","v":0},{"$f":"NPV(Disc,GasCalcs!M798:BD798*Input!BJ798:DA798)*L798","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV798),0,Input!BJ798:DA798*(AM798:CD798*$G798+CE798:DV798*$H798)))*$L798","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S798,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S798,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X798,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EC$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EC$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EC$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EC$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,ED$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,ED$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,ED$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,ED$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EE$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EE$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EE$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EE$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EF$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EF$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EF$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EF$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EG$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EG$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EG$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EG$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EH$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EH$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EH$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EH$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EI$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EI$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EI$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EI$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EJ$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EJ$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EJ$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EK$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EK$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EK$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EK$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EL$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EL$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EL$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EL$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EM$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA798-1,EM$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E798))))*$M798+(IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA798-1,EM$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1)+OFFSET(Rates!$B$4,$EA798-1,EM$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AC798","v":0},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EN$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EN$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EN$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EN$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EO$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EO$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EO$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EO$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EP$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EP$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EP$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EP$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EQ$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EQ$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EQ$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,ER$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,ER$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,ER$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,ER$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,ES$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,ES$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,ES$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,ES$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,ET$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,ET$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,ET$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,ET$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EU$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EU$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EU$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EU$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EV$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EV$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EV$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EV$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EW$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EW$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EW$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EW$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"(IF($E798>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EX$16-Rates!$B$3,1,TRUNC($E798))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB798-1,EX$16-Rates!$B$3+TRUNC($E798))*($E798-TRUNC($E798))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E798))))*Input!$V798 + (IF((Input!$Z798-$E798)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB798-1,EX$16-Rates!$B$3+TRUNC($E798),1,TRUNC(Input!$Z798-$E798))))/(1+$C$3)^(TRUNC($E798)-1) +OFFSET(Rates!$B$16,$EB798-1,EX$16-Rates!$B$3+TRUNC(Input!$Z798))*(Input!$Z798-TRUNC(Input!$Z798))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z798))))*Input!$AE798","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC798),0,EC798*Input!AX798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(ED798),0,ED798*Input!AY798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EE798),0,EE798*Input!AZ798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EF798),0,EF798*Input!BA798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EG798),0,EG798*Input!BB798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EH798),0,EH798*Input!BC798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EI798),0,EI798*Input!BD798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EJ798),0,EJ798*Input!BE798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EK798),0,EK798*Input!BF798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EL798),0,EL798*Input!BG798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EM798),0,EM798*Input!BH798*$G798*$L798)","v":0},{"$f":"IF(ISERROR(EN798),0,EN798*Input!AX798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(EO798),0,EO798*Input!AY798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(EP798),0,EP798*Input!AZ798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(EQ798),0,EQ798*Input!BA798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(ER798),0,ER798*Input!BB798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(ES798),0,ES798*Input!BC798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(ET798),0,ET798*Input!BD798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(EU798),0,EU798*Input!BE798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(EV798),0,EV798*Input!BF798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(EW798),0,EW798*Input!BG798*$I798*$L798)","v":0},{"$f":"IF(ISERROR(EX798),0,EX798*Input!BH798*$I798*$L798)","v":0},{"$f":"MAX(0,SUM(Input!N798:P798)-Input!L798)","v":0},{"$f":"MAX(NPV(Disc,FU798*Input!$BJ798:$DA798),FY798-GA798,0)","v":0},0,{"$f":"NPV(Disc,Input!M798*Input!$BJ798:$DA798)","v":0},{"$f":"NPV(Disc,SUM(Input!N798:P798)*Input!$BJ798:$DA798)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ798:DA798)*(Input!L798-IF(Calcs!AD798>0,(Input!L798-Input!AA798)*((1+Input!AB798/Periods)/(1+Disc))^(Calcs!AD798*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ798:$DA798*Input!R798)*PV($C$3,$E798,-1,0,1)+ NPV(Disc,Input!$BJ798:$DA798*N798)*PV($C$3,Input!$Z798-$E798,-1,0,1)/(1+$C$3)^$E798)*L798","v":0},{"$f":"(NPV(Disc,Input!$BJ798:$DA798*Input!V798)*PV($C$3,$E798,-1,0,1)+NPV(Disc,Input!$BJ798:$DA798*Input!$AE798)*PV($C$3,Input!$Z798-$E798,-1,0,1)/(1+$C$3)^$E798)*L798","v":0},0,0,0,0,0,0,{"$f":"DY798+DZ798-(FZ798+GC798)-(Input!$Q$13-Input!$J$11)*GK798","v":0},0,0,{"$f":"IF(GF798<>0,GM798-(Input!$Q$13-Input!$J$11)*$GJ798*$GK798/GF798,0)","v":0},{"$f":"IF(GG798<>0,GN798-(Input!$Q$13-Input!$J$11)*(1-$GJ798)*$GK798/GG798,0)","v":0},0,0,{"$f":"IF(GF798<>0,GQ798-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ798*$GK798/GF798,0)","v":0},{"$f":"IF(GG798<>0,GR798-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ798)*$GK798/GG798,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ798+DY798)/((GC798+FZ798)+$GK798*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ798+DY798)/(FZ798+$GK798*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB798*O798*$G798*$L798","v":0},{"$f":"GY798*MAX(Input!$Z798,$E798)","v":0},{"$f":"Input!DB798*$I798*GasCalcs!G798*$L798","v":0},{"$f":"HA798*MAX(Input!$Z798,$E798)","v":0},{"$f":"IF(ISERROR(Loads!AY798*Input!DB798*$T798*$H798),0,Loads!AY798*Input!DB798*$T798*$H798)*$L798","v":0},{"$f":"IF(ISERROR(Loads!AZ798*Input!DB798*$T798*$H798),0,Loads!AZ798*Input!DB798*$T798*$H798)*$L798","v":0},null,{"$f":"IF(Calcs!F798<>0,(Input!U798*H798*$L798*E798+Input!AD798*H798*L798*(F798-E798))/F798*Input!DB798,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB798-1,0)),0,OFFSET(CostE!$AQ$5,$AB798-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB798-1,0)),0,OFFSET(CostE!$AR$5,$AB798-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB798-1,0)),0,OFFSET(CostE!$AS$5,$AB798-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L798)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L798))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L798)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L798))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z798),0,OFFSET(CostE!$F$5,Calcs!Z798-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E798<>0,GasCalcs!F798/GasCalcs!E798,1)","v":1}]
[{"$f":"Input!B825","v":0},{"$f":"Input!D825","v":0},{"$f":"TRIM(Input!E825)","v":""},{"$f":"TRIM(Input!F825)","v":""},{"$f":"IF(ISNUMBER(Input!AG825),Input!AG825,1)","v":0},{"$f":"MAX(E825,Input!Z825)","v":0},{"$f":"IF(ISNUMBER(Input!AH825),Input!AH825,1)+($J$8*Input!$T$11+$J$9*Input!$AU825)","v":1},{"$f":"IF(ISNUMBER(Input!AJ825),Input!AJ825+($J$8*Input!$T$11+$J$9*Input!$AU825),$G825)","v":1},{"$f":"IF(ISNUMBER(Input!AK825),Input!AK825+($J$8*Input!$T$11+$J$9*Input!$AU825),IF(ISNUMBER(Input!AI825),Input!AI825+($J$8*Input!$T$11+$J$9*Input!$AU825),$G825))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL825),Input!AL825<>0),Input!AL825,IF(Input!V825=0,G825,IF(Input!R825=0,I825,IF(Input!R825*0.03412>Input!V825,G825,I825)))-($J$8*Input!$T$11+$J$9*Input!AU825))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV825)","v":0},{"$f":"IF(ISBLANK(Input!AM825),100%,Input!AM825)*IF(ISBLANK(Input!AN825),100%,Input!AN825)","v":1},{"$f":"Input!R825","v":0},{"$f":"Input!AC825","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB825-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q825=\"kW\",Input!U825,Input!R825)),IF(Q825=\"kW\",Input!U825,Input!R825),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q825=\"kW\",Input!AD825,N825)),IF(Q825=\"kW\",Input!AD825,N825),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V825,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y825),MATCH(\"Gen:\"&C825&\":\"&D825&\":All\",CostE!$E$5:$E$1465,0),Y825)","v":{"$error":"#N/A"}},{"$f":"MATCH(W825,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y825),MATCH(\"Load:\"&C825&\":\"&$D825&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X825,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S825,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z825>Input!AG825,Input!AG825,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z825*Periods-(AE825+AF825+AG825)))","v":0},{"$f":"MAX(0,Input!Z825*Periods-AH825-AF825-AE825-AG825)","v":0},{"$f":"IF(OR(Input!E825=\"Residential\",Input!E825=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F825,1,0))=1","v":false},{"$f":"AJ825*AK825*Input!AW825","v":0},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!G$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!G$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!G$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!G$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!G$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!H$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!H$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!H$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!H$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!H$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!I$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!I$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!I$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!I$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!I$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!J$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!J$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!J$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!J$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!J$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!K$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!K$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!K$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!K$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!K$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!L$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!L$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!L$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!L$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!L$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!M$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!M$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!M$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!M$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!M$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!N$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!N$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!N$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!N$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!N$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!O$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!O$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!O$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!O$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!O$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!P$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!P$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!P$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!P$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!P$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!Q$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!Q$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!Q$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!Q$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!Q$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!R$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!R$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!R$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!R$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!R$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!S$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!S$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!S$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!S$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!S$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!T$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!T$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!T$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!T$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!T$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!U$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!U$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!U$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!U$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!U$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!V$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!V$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!V$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!V$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!V$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!W$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!W$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!W$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!W$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!W$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!X$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!X$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!X$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!X$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!X$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!Y$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!Y$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!Y$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!Y$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!Y$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!Z$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!Z$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!Z$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!Z$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!Z$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AA$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AA$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AA$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AA$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AA$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AB$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AB$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AB$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AB$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AB$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AC$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AC$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AC$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AC$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AC$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AD$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AD$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AD$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AD$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AD$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AE$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AE$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AE$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AE$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AE$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AF$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AF$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AF$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AF$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AF$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AG$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AG$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AG$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AG$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AG$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AH$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AH$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AH$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AH$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AH$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AI$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AI$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AI$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AI$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AI$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AJ$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AJ$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AJ$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AK$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AK$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AK$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AK$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AK$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AL$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AL$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AL$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AL$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AL$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AM$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AM$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AM$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AM$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AM$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AN$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AN$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AN$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AN$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AN$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AO$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AO$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AO$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AO$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AO$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AP$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AP$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AP$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AP$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AP$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AQ$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AQ$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AQ$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AR$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AR$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AR$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AR$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AR$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AS$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AS$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AS$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AS$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AS$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AT$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AT$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AT$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AT$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AT$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AU$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AU$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AU$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AU$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AU$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AV$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AV$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AV$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AV$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AV$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AW$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AW$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AW$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AW$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AW$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AX$5,$Z825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AX$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$M825*(1+$AL825)\n+\n(OFFSET(CostE!AX$5,$Z825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AX$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AX$5,$Z825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*Input!$AC825*(1+$AL825)","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!G$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!G$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!G$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!G$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!G$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!H$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!H$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!H$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!H$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!H$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!I$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!I$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!I$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!I$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!I$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!J$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!J$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!J$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!J$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!J$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!K$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!K$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!K$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!K$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!K$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!L$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!L$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!L$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!L$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!L$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!M$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!M$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!M$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!M$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!M$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!N$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!N$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!N$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!N$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!N$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!O$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!O$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!O$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!O$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!O$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!P$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!P$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!P$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!P$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!P$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!Q$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!Q$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!Q$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!Q$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!Q$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!R$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!R$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!R$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!R$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!R$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!S$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!S$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!S$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!S$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!S$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!T$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!T$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!T$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!T$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!T$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!U$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!U$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!U$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!U$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!U$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!V$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!V$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!V$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!V$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!V$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!W$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!W$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!W$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!W$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!W$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!X$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!X$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!X$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!X$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!X$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!Y$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!Y$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!Y$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!Y$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!Y$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!Z$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!Z$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!Z$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!Z$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!Z$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AA$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AA$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AA$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AA$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AA$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AB$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AB$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AB$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AB$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AB$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AC$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AC$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AC$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AC$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AC$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AD$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AD$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AD$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AD$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AD$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AE$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AE$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AE$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AE$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AE$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AF$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AF$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AF$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AF$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AF$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AG$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AG$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AG$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AG$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AG$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AH$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AH$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AH$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AH$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AH$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AI$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AI$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AI$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AI$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AI$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AJ$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AJ$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AJ$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AK$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AK$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AK$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AK$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AK$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AL$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AL$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AL$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AL$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AL$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AM$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AM$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AM$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AM$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AM$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AN$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AN$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AN$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AN$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AN$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AO$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AO$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AO$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AO$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AO$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AP$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AP$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AP$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AP$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AP$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AQ$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AQ$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AQ$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AR$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AR$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AR$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AR$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AR$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AS$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AS$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AS$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AS$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AS$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AT$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AT$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AT$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AT$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AT$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AU$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AU$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AU$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AU$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AU$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AV$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AV$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AV$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AV$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AV$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AW$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AW$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AW$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AW$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AW$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"(IF($AE825>0,NPV(Disc,OFFSET(CostE!AX$5,$AA825-1,SkipYrs*Periods+1,1,$AE825)),0)+OFFSET(CostE!AX$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AF825*(1/(1+Disc)^($AE825+1)))*$R825\n+\n(OFFSET(CostE!AX$5,$AA825-1,SkipYrs*Periods+1+$AE825)*$AG825*(1/(1+Disc)^($AE825+1))+\nIF($AH825>0,NPV(Disc,OFFSET(CostE!AX$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825,0)+1,1,$AH825)),0)*(1/(1+Disc)^($AE825+$AF825+$AG825))+\nOFFSET(CostE!AX$5,$AA825-1,SkipYrs*Periods+ROUND($AE825+$AF825+$AG825+$AH825,0)+1)*$AI825*(1/(1+Disc)^(ROUND($AE825+$AH825+$AF825+$AG825,0)+1)))*$S825","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV825),0,Input!BJ825:DA825*(AM825:CD825+CE825:DV825)))*L825","v":0},{"$f":"NPV(Disc,GasCalcs!M825:BD825*Input!BJ825:DA825)*L825","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV825),0,Input!BJ825:DA825*(AM825:CD825*$G825+CE825:DV825*$H825)))*$L825","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S825,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S825,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X825,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EC$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EC$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EC$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EC$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,ED$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,ED$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,ED$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,ED$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EE$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EE$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EE$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EE$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EF$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EF$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EF$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EF$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EG$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EG$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EG$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EG$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EH$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EH$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EH$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EH$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EI$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EI$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EI$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EI$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EJ$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EJ$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EJ$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EK$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EK$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EK$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EK$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EL$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EL$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EL$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EL$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EM$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA825-1,EM$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E825))))*$M825+(IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA825-1,EM$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1)+OFFSET(Rates!$B$4,$EA825-1,EM$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AC825","v":0},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EN$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EN$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EN$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EN$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EO$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EO$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EO$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EO$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EP$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EP$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EP$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EP$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EQ$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EQ$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EQ$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,ER$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,ER$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,ER$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,ER$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,ES$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,ES$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,ES$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,ES$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,ET$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,ET$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,ET$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,ET$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EU$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EU$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EU$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EU$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EV$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EV$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EV$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EV$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EW$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EW$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EW$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EW$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"(IF($E825>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EX$16-Rates!$B$3,1,TRUNC($E825))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB825-1,EX$16-Rates!$B$3+TRUNC($E825))*($E825-TRUNC($E825))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E825))))*Input!$V825 + (IF((Input!$Z825-$E825)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB825-1,EX$16-Rates!$B$3+TRUNC($E825),1,TRUNC(Input!$Z825-$E825))))/(1+$C$3)^(TRUNC($E825)-1) +OFFSET(Rates!$B$16,$EB825-1,EX$16-Rates!$B$3+TRUNC(Input!$Z825))*(Input!$Z825-TRUNC(Input!$Z825))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z825))))*Input!$AE825","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC825),0,EC825*Input!AX825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(ED825),0,ED825*Input!AY825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EE825),0,EE825*Input!AZ825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EF825),0,EF825*Input!BA825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EG825),0,EG825*Input!BB825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EH825),0,EH825*Input!BC825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EI825),0,EI825*Input!BD825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EJ825),0,EJ825*Input!BE825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EK825),0,EK825*Input!BF825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EL825),0,EL825*Input!BG825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EM825),0,EM825*Input!BH825*$G825*$L825)","v":0},{"$f":"IF(ISERROR(EN825),0,EN825*Input!AX825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(EO825),0,EO825*Input!AY825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(EP825),0,EP825*Input!AZ825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(EQ825),0,EQ825*Input!BA825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(ER825),0,ER825*Input!BB825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(ES825),0,ES825*Input!BC825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(ET825),0,ET825*Input!BD825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(EU825),0,EU825*Input!BE825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(EV825),0,EV825*Input!BF825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(EW825),0,EW825*Input!BG825*$I825*$L825)","v":0},{"$f":"IF(ISERROR(EX825),0,EX825*Input!BH825*$I825*$L825)","v":0},{"$f":"MAX(0,SUM(Input!N825:P825)-Input!L825)","v":0},{"$f":"MAX(NPV(Disc,FU825*Input!$BJ825:$DA825),FY825-GA825,0)","v":0},0,{"$f":"NPV(Disc,Input!M825*Input!$BJ825:$DA825)","v":0},{"$f":"NPV(Disc,SUM(Input!N825:P825)*Input!$BJ825:$DA825)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ825:DA825)*(Input!L825-IF(Calcs!AD825>0,(Input!L825-Input!AA825)*((1+Input!AB825/Periods)/(1+Disc))^(Calcs!AD825*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ825:$DA825*Input!R825)*PV($C$3,$E825,-1,0,1)+ NPV(Disc,Input!$BJ825:$DA825*N825)*PV($C$3,Input!$Z825-$E825,-1,0,1)/(1+$C$3)^$E825)*L825","v":0},{"$f":"(NPV(Disc,Input!$BJ825:$DA825*Input!V825)*PV($C$3,$E825,-1,0,1)+NPV(Disc,Input!$BJ825:$DA825*Input!$AE825)*PV($C$3,Input!$Z825-$E825,-1,0,1)/(1+$C$3)^$E825)*L825","v":0},0,0,0,0,0,0,{"$f":"DY825+DZ825-(FZ825+GC825)-(Input!$Q$13-Input!$J$11)*GK825","v":0},0,0,{"$f":"IF(GF825<>0,GM825-(Input!$Q$13-Input!$J$11)*$GJ825*$GK825/GF825,0)","v":0},{"$f":"IF(GG825<>0,GN825-(Input!$Q$13-Input!$J$11)*(1-$GJ825)*$GK825/GG825,0)","v":0},0,0,{"$f":"IF(GF825<>0,GQ825-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ825*$GK825/GF825,0)","v":0},{"$f":"IF(GG825<>0,GR825-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ825)*$GK825/GG825,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ825+DY825)/((GC825+FZ825)+$GK825*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ825+DY825)/(FZ825+$GK825*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB825*O825*$G825*$L825","v":0},{"$f":"GY825*MAX(Input!$Z825,$E825)","v":0},{"$f":"Input!DB825*$I825*GasCalcs!G825*$L825","v":0},{"$f":"HA825*MAX(Input!$Z825,$E825)","v":0},{"$f":"IF(ISERROR(Loads!AY825*Input!DB825*$T825*$H825),0,Loads!AY825*Input!DB825*$T825*$H825)*$L825","v":0},{"$f":"IF(ISERROR(Loads!AZ825*Input!DB825*$T825*$H825),0,Loads!AZ825*Input!DB825*$T825*$H825)*$L825","v":0},null,{"$f":"IF(Calcs!F825<>0,(Input!U825*H825*$L825*E825+Input!AD825*H825*L825*(F825-E825))/F825*Input!DB825,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB825-1,0)),0,OFFSET(CostE!$AQ$5,$AB825-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB825-1,0)),0,OFFSET(CostE!$AR$5,$AB825-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB825-1,0)),0,OFFSET(CostE!$AS$5,$AB825-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L825)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L825))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L825)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L825))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z825),0,OFFSET(CostE!$F$5,Calcs!Z825-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E825<>0,GasCalcs!F825/GasCalcs!E825,1)","v":1}]
[{"$f":"Input!B874","v":0},{"$f":"Input!D874","v":0},{"$f":"TRIM(Input!E874)","v":""},{"$f":"TRIM(Input!F874)","v":""},{"$f":"IF(ISNUMBER(Input!AG874),Input!AG874,1)","v":0},{"$f":"MAX(E874,Input!Z874)","v":0},{"$f":"IF(ISNUMBER(Input!AH874),Input!AH874,1)+($J$8*Input!$T$11+$J$9*Input!$AU874)","v":1},{"$f":"IF(ISNUMBER(Input!AJ874),Input!AJ874+($J$8*Input!$T$11+$J$9*Input!$AU874),$G874)","v":1},{"$f":"IF(ISNUMBER(Input!AK874),Input!AK874+($J$8*Input!$T$11+$J$9*Input!$AU874),IF(ISNUMBER(Input!AI874),Input!AI874+($J$8*Input!$T$11+$J$9*Input!$AU874),$G874))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL874),Input!AL874<>0),Input!AL874,IF(Input!V874=0,G874,IF(Input!R874=0,I874,IF(Input!R874*0.03412>Input!V874,G874,I874)))-($J$8*Input!$T$11+$J$9*Input!AU874))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV874)","v":0},{"$f":"IF(ISBLANK(Input!AM874),100%,Input!AM874)*IF(ISBLANK(Input!AN874),100%,Input!AN874)","v":1},{"$f":"Input!R874","v":0},{"$f":"Input!AC874","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB874-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q874=\"kW\",Input!U874,Input!R874)),IF(Q874=\"kW\",Input!U874,Input!R874),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q874=\"kW\",Input!AD874,N874)),IF(Q874=\"kW\",Input!AD874,N874),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V874,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y874),MATCH(\"Gen:\"&C874&\":\"&D874&\":All\",CostE!$E$5:$E$1465,0),Y874)","v":{"$error":"#N/A"}},{"$f":"MATCH(W874,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y874),MATCH(\"Load:\"&C874&\":\"&$D874&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X874,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S874,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z874>Input!AG874,Input!AG874,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z874*Periods-(AE874+AF874+AG874)))","v":0},{"$f":"MAX(0,Input!Z874*Periods-AH874-AF874-AE874-AG874)","v":0},{"$f":"IF(OR(Input!E874=\"Residential\",Input!E874=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F874,1,0))=1","v":false},{"$f":"AJ874*AK874*Input!AW874","v":0},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!G$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!G$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!G$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!G$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!G$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!H$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!H$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!H$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!H$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!H$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!I$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!I$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!I$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!I$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!I$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!J$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!J$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!J$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!J$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!J$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!K$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!K$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!K$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!K$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!K$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!L$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!L$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!L$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!L$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!L$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!M$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!M$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!M$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!M$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!M$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!N$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!N$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!N$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!N$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!N$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!O$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!O$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!O$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!O$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!O$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!P$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!P$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!P$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!P$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!P$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!Q$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!Q$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!Q$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!Q$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!Q$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!R$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!R$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!R$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!R$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!R$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!S$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!S$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!S$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!S$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!S$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!T$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!T$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!T$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!T$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!T$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!U$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!U$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!U$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!U$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!U$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!V$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!V$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!V$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!V$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!V$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!W$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!W$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!W$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!W$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!W$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!X$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!X$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!X$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!X$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!X$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!Y$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!Y$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!Y$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!Y$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!Y$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!Z$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!Z$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!Z$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!Z$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!Z$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AA$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AA$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AA$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AA$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AA$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AB$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AB$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AB$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AB$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AB$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AC$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AC$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AC$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AC$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AC$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AD$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AD$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AD$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AD$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AD$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AE$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AE$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AE$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AE$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AE$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AF$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AF$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AF$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AF$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AF$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AG$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AG$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AG$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AG$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AG$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AH$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AH$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AH$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AH$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AH$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AI$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AI$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AI$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AI$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AI$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AJ$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AJ$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AJ$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AK$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AK$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AK$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AK$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AK$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AL$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AL$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AL$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AL$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AL$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AM$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AM$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AM$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AM$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AM$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AN$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AN$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AN$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AN$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AN$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AO$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AO$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AO$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AO$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AO$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AP$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AP$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AP$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AP$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AP$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AQ$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AQ$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AQ$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AR$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AR$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AR$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AR$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AR$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AS$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AS$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AS$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AS$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AS$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AT$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AT$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AT$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AT$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AT$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AU$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AU$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AU$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AU$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AU$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AV$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AV$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AV$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AV$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AV$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AW$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AW$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AW$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AW$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AW$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AX$5,$Z874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AX$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$M874*(1+$AL874)\n+\n(OFFSET(CostE!AX$5,$Z874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AX$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AX$5,$Z874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*Input!$AC874*(1+$AL874)","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!G$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!G$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!G$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!G$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!G$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!H$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!H$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!H$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!H$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!H$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!I$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!I$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!I$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!I$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!I$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!J$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!J$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!J$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!J$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!J$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!K$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!K$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!K$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!K$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!K$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!L$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!L$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!L$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!L$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!L$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!M$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!M$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!M$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!M$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!M$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!N$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!N$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!N$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!N$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!N$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!O$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!O$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!O$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!O$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!O$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!P$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!P$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!P$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!P$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!P$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!Q$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!Q$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!Q$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!Q$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!Q$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!R$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!R$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!R$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!R$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!R$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!S$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!S$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!S$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!S$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!S$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!T$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!T$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!T$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!T$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!T$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!U$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!U$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!U$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!U$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!U$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!V$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!V$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!V$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!V$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!V$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!W$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!W$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!W$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!W$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!W$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!X$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!X$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!X$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!X$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!X$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!Y$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!Y$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!Y$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!Y$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!Y$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!Z$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!Z$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!Z$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!Z$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!Z$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AA$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AA$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AA$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AA$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AA$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AB$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AB$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AB$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AB$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AB$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AC$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AC$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AC$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AC$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AC$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AD$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AD$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AD$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AD$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AD$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AE$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AE$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AE$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AE$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AE$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AF$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AF$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AF$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AF$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AF$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AG$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AG$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AG$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AG$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AG$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AH$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AH$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AH$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AH$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AH$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AI$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AI$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AI$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AI$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AI$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AJ$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AJ$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AJ$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AK$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AK$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AK$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AK$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AK$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AL$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AL$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AL$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AL$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AL$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AM$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AM$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AM$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AM$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AM$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AN$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AN$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AN$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AN$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AN$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AO$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AO$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AO$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AO$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AO$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AP$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AP$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AP$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AP$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AP$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AQ$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AQ$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AQ$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AR$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AR$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AR$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AR$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AR$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AS$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AS$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AS$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AS$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AS$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AT$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AT$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AT$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AT$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AT$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AU$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AU$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AU$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AU$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AU$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AV$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AV$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AV$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AV$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AV$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AW$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AW$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AW$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AW$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AW$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"(IF($AE874>0,NPV(Disc,OFFSET(CostE!AX$5,$AA874-1,SkipYrs*Periods+1,1,$AE874)),0)+OFFSET(CostE!AX$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AF874*(1/(1+Disc)^($AE874+1)))*$R874\n+\n(OFFSET(CostE!AX$5,$AA874-1,SkipYrs*Periods+1+$AE874)*$AG874*(1/(1+Disc)^($AE874+1))+\nIF($AH874>0,NPV(Disc,OFFSET(CostE!AX$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874,0)+1,1,$AH874)),0)*(1/(1+Disc)^($AE874+$AF874+$AG874))+\nOFFSET(CostE!AX$5,$AA874-1,SkipYrs*Periods+ROUND($AE874+$AF874+$AG874+$AH874,0)+1)*$AI874*(1/(1+Disc)^(ROUND($AE874+$AH874+$AF874+$AG874,0)+1)))*$S874","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV874),0,Input!BJ874:DA874*(AM874:CD874+CE874:DV874)))*L874","v":0},{"$f":"NPV(Disc,GasCalcs!M874:BD874*Input!BJ874:DA874)*L874","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV874),0,Input!BJ874:DA874*(AM874:CD874*$G874+CE874:DV874*$H874)))*$L874","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S874,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S874,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X874,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EC$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EC$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EC$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EC$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,ED$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,ED$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,ED$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,ED$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EE$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EE$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EE$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EE$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EF$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EF$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EF$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EF$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EG$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EG$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EG$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EG$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EH$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EH$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EH$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EH$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EI$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EI$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EI$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EI$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EJ$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EJ$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EJ$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EK$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EK$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EK$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EK$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EL$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EL$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EL$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EL$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EM$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA874-1,EM$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E874))))*$M874+(IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA874-1,EM$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1)+OFFSET(Rates!$B$4,$EA874-1,EM$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AC874","v":0},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EN$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EN$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EN$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EN$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EO$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EO$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EO$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EO$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EP$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EP$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EP$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EP$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EQ$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EQ$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EQ$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,ER$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,ER$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,ER$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,ER$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,ES$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,ES$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,ES$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,ES$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,ET$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,ET$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,ET$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,ET$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EU$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EU$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EU$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EU$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EV$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EV$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EV$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EV$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EW$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EW$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EW$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EW$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"(IF($E874>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EX$16-Rates!$B$3,1,TRUNC($E874))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB874-1,EX$16-Rates!$B$3+TRUNC($E874))*($E874-TRUNC($E874))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E874))))*Input!$V874 + (IF((Input!$Z874-$E874)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB874-1,EX$16-Rates!$B$3+TRUNC($E874),1,TRUNC(Input!$Z874-$E874))))/(1+$C$3)^(TRUNC($E874)-1) +OFFSET(Rates!$B$16,$EB874-1,EX$16-Rates!$B$3+TRUNC(Input!$Z874))*(Input!$Z874-TRUNC(Input!$Z874))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z874))))*Input!$AE874","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC874),0,EC874*Input!AX874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(ED874),0,ED874*Input!AY874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EE874),0,EE874*Input!AZ874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EF874),0,EF874*Input!BA874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EG874),0,EG874*Input!BB874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EH874),0,EH874*Input!BC874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EI874),0,EI874*Input!BD874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EJ874),0,EJ874*Input!BE874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EK874),0,EK874*Input!BF874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EL874),0,EL874*Input!BG874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EM874),0,EM874*Input!BH874*$G874*$L874)","v":0},{"$f":"IF(ISERROR(EN874),0,EN874*Input!AX874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(EO874),0,EO874*Input!AY874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(EP874),0,EP874*Input!AZ874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(EQ874),0,EQ874*Input!BA874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(ER874),0,ER874*Input!BB874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(ES874),0,ES874*Input!BC874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(ET874),0,ET874*Input!BD874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(EU874),0,EU874*Input!BE874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(EV874),0,EV874*Input!BF874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(EW874),0,EW874*Input!BG874*$I874*$L874)","v":0},{"$f":"IF(ISERROR(EX874),0,EX874*Input!BH874*$I874*$L874)","v":0},{"$f":"MAX(0,SUM(Input!N874:P874)-Input!L874)","v":0},{"$f":"MAX(NPV(Disc,FU874*Input!$BJ874:$DA874),FY874-GA874,0)","v":0},0,{"$f":"NPV(Disc,Input!M874*Input!$BJ874:$DA874)","v":0},{"$f":"NPV(Disc,SUM(Input!N874:P874)*Input!$BJ874:$DA874)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ874:DA874)*(Input!L874-IF(Calcs!AD874>0,(Input!L874-Input!AA874)*((1+Input!AB874/Periods)/(1+Disc))^(Calcs!AD874*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ874:$DA874*Input!R874)*PV($C$3,$E874,-1,0,1)+ NPV(Disc,Input!$BJ874:$DA874*N874)*PV($C$3,Input!$Z874-$E874,-1,0,1)/(1+$C$3)^$E874)*L874","v":0},{"$f":"(NPV(Disc,Input!$BJ874:$DA874*Input!V874)*PV($C$3,$E874,-1,0,1)+NPV(Disc,Input!$BJ874:$DA874*Input!$AE874)*PV($C$3,Input!$Z874-$E874,-1,0,1)/(1+$C$3)^$E874)*L874","v":0},0,0,0,0,0,0,{"$f":"DY874+DZ874-(FZ874+GC874)-(Input!$Q$13-Input!$J$11)*GK874","v":0},0,0,{"$f":"IF(GF874<>0,GM874-(Input!$Q$13-Input!$J$11)*$GJ874*$GK874/GF874,0)","v":0},{"$f":"IF(GG874<>0,GN874-(Input!$Q$13-Input!$J$11)*(1-$GJ874)*$GK874/GG874,0)","v":0},0,0,{"$f":"IF(GF874<>0,GQ874-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ874*$GK874/GF874,0)","v":0},{"$f":"IF(GG874<>0,GR874-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ874)*$GK874/GG874,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ874+DY874)/((GC874+FZ874)+$GK874*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ874+DY874)/(FZ874+$GK874*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB874*O874*$G874*$L874","v":0},{"$f":"GY874*MAX(Input!$Z874,$E874)","v":0},{"$f":"Input!DB874*$I874*GasCalcs!G874*$L874","v":0},{"$f":"HA874*MAX(Input!$Z874,$E874)","v":0},{"$f":"IF(ISERROR(Loads!AY874*Input!DB874*$T874*$H874),0,Loads!AY874*Input!DB874*$T874*$H874)*$L874","v":0},{"$f":"IF(ISERROR(Loads!AZ874*Input!DB874*$T874*$H874),0,Loads!AZ874*Input!DB874*$T874*$H874)*$L874","v":0},null,{"$f":"IF(Calcs!F874<>0,(Input!U874*H874*$L874*E874+Input!AD874*H874*L874*(F874-E874))/F874*Input!DB874,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB874-1,0)),0,OFFSET(CostE!$AQ$5,$AB874-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB874-1,0)),0,OFFSET(CostE!$AR$5,$AB874-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB874-1,0)),0,OFFSET(CostE!$AS$5,$AB874-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L874)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L874))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L874)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L874))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z874),0,OFFSET(CostE!$F$5,Calcs!Z874-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E874<>0,GasCalcs!F874/GasCalcs!E874,1)","v":1}]
[{"$f":"Input!B888","v":0},{"$f":"Input!D888","v":0},{"$f":"TRIM(Input!E888)","v":""},{"$f":"TRIM(Input!F888)","v":""},{"$f":"IF(ISNUMBER(Input!AG888),Input!AG888,1)","v":0},{"$f":"MAX(E888,Input!Z888)","v":0},{"$f":"IF(ISNUMBER(Input!AH888),Input!AH888,1)+($J$8*Input!$T$11+$J$9*Input!$AU888)","v":1},{"$f":"IF(ISNUMBER(Input!AJ888),Input!AJ888+($J$8*Input!$T$11+$J$9*Input!$AU888),$G888)","v":1},{"$f":"IF(ISNUMBER(Input!AK888),Input!AK888+($J$8*Input!$T$11+$J$9*Input!$AU888),IF(ISNUMBER(Input!AI888),Input!AI888+($J$8*Input!$T$11+$J$9*Input!$AU888),$G888))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL888),Input!AL888<>0),Input!AL888,IF(Input!V888=0,G888,IF(Input!R888=0,I888,IF(Input!R888*0.03412>Input!V888,G888,I888)))-($J$8*Input!$T$11+$J$9*Input!AU888))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV888)","v":0},{"$f":"IF(ISBLANK(Input!AM888),100%,Input!AM888)*IF(ISBLANK(Input!AN888),100%,Input!AN888)","v":1},{"$f":"Input!R888","v":0},{"$f":"Input!AC888","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB888-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q888=\"kW\",Input!U888,Input!R888)),IF(Q888=\"kW\",Input!U888,Input!R888),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q888=\"kW\",Input!AD888,N888)),IF(Q888=\"kW\",Input!AD888,N888),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V888,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y888),MATCH(\"Gen:\"&C888&\":\"&D888&\":All\",CostE!$E$5:$E$1465,0),Y888)","v":{"$error":"#N/A"}},{"$f":"MATCH(W888,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y888),MATCH(\"Load:\"&C888&\":\"&$D888&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X888,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S888,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z888>Input!AG888,Input!AG888,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z888*Periods-(AE888+AF888+AG888)))","v":0},{"$f":"MAX(0,Input!Z888*Periods-AH888-AF888-AE888-AG888)","v":0},{"$f":"IF(OR(Input!E888=\"Residential\",Input!E888=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F888,1,0))=1","v":false},{"$f":"AJ888*AK888*Input!AW888","v":0},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!G$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!G$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!G$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!G$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!G$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!H$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!H$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!H$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!H$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!H$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!I$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!I$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!I$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!I$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!I$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!J$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!J$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!J$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!J$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!J$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!K$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!K$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!K$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!K$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!K$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!L$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!L$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!L$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!L$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!L$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!M$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!M$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!M$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!M$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!M$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!N$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!N$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!N$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!N$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!N$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!O$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!O$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!O$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!O$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!O$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!P$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!P$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!P$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!P$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!P$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!Q$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!Q$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!Q$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!Q$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!Q$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!R$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!R$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!R$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!R$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!R$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!S$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!S$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!S$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!S$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!S$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!T$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!T$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!T$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!T$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!T$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!U$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!U$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!U$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!U$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!U$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!V$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!V$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!V$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!V$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!V$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!W$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!W$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!W$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!W$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!W$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!X$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!X$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!X$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!X$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!X$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!Y$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!Y$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!Y$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!Y$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!Y$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!Z$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!Z$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!Z$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!Z$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!Z$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AA$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AA$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AA$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AA$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AA$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AB$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AB$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AB$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AB$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AB$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AC$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AC$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AC$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AC$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AC$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AD$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AD$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AD$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AD$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AD$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AE$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AE$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AE$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AE$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AE$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AF$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AF$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AF$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AF$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AF$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AG$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AG$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AG$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AG$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AG$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AH$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AH$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AH$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AH$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AH$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AI$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AI$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AI$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AI$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AI$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AJ$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AJ$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AJ$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AK$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AK$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AK$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AK$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AK$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AL$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AL$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AL$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AL$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AL$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AM$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AM$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AM$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AM$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AM$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AN$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AN$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AN$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AN$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AN$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AO$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AO$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AO$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AO$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AO$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AP$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AP$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AP$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AP$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AP$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AQ$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AQ$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AQ$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AR$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AR$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AR$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AR$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AR$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AS$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AS$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AS$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AS$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AS$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AT$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AT$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AT$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AT$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AT$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AU$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AU$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AU$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AU$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AU$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AV$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AV$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AV$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AV$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AV$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AW$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AW$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AW$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AW$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AW$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AX$5,$Z888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AX$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$M888*(1+$AL888)\n+\n(OFFSET(CostE!AX$5,$Z888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AX$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AX$5,$Z888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*Input!$AC888*(1+$AL888)","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!G$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!G$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!G$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!G$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!G$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!H$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!H$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!H$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!H$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!H$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!I$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!I$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!I$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!I$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!I$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!J$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!J$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!J$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!J$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!J$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!K$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!K$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!K$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!K$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!K$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!L$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!L$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!L$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!L$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!L$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!M$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!M$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!M$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!M$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!M$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!N$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!N$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!N$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!N$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!N$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!O$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!O$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!O$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!O$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!O$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!P$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!P$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!P$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!P$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!P$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!Q$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!Q$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!Q$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!Q$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!Q$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!R$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!R$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!R$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!R$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!R$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!S$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!S$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!S$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!S$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!S$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!T$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!T$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!T$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!T$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!T$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!U$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!U$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!U$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!U$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!U$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!V$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!V$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!V$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!V$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!V$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!W$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!W$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!W$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!W$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!W$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!X$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!X$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!X$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!X$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!X$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!Y$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!Y$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!Y$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!Y$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!Y$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!Z$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!Z$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!Z$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!Z$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!Z$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AA$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AA$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AA$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AA$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AA$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AB$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AB$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AB$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AB$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AB$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AC$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AC$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AC$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AC$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AC$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AD$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AD$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AD$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AD$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AD$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AE$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AE$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AE$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AE$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AE$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AF$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AF$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AF$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AF$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AF$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AG$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AG$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AG$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AG$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AG$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AH$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AH$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AH$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AH$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AH$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AI$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AI$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AI$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AI$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AI$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AJ$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AJ$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AJ$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AK$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AK$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AK$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AK$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AK$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AL$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AL$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AL$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AL$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AL$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AM$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AM$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AM$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AM$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AM$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AN$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AN$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AN$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AN$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AN$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AO$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AO$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AO$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AO$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AO$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AP$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AP$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AP$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AP$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AP$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AQ$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AQ$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AQ$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AR$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AR$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AR$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AR$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AR$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AS$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AS$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AS$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AS$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AS$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AT$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AT$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AT$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AT$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AT$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AU$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AU$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AU$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AU$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AU$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AV$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AV$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AV$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AV$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AV$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AW$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AW$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AW$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AW$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AW$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"(IF($AE888>0,NPV(Disc,OFFSET(CostE!AX$5,$AA888-1,SkipYrs*Periods+1,1,$AE888)),0)+OFFSET(CostE!AX$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AF888*(1/(1+Disc)^($AE888+1)))*$R888\n+\n(OFFSET(CostE!AX$5,$AA888-1,SkipYrs*Periods+1+$AE888)*$AG888*(1/(1+Disc)^($AE888+1))+\nIF($AH888>0,NPV(Disc,OFFSET(CostE!AX$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888,0)+1,1,$AH888)),0)*(1/(1+Disc)^($AE888+$AF888+$AG888))+\nOFFSET(CostE!AX$5,$AA888-1,SkipYrs*Periods+ROUND($AE888+$AF888+$AG888+$AH888,0)+1)*$AI888*(1/(1+Disc)^(ROUND($AE888+$AH888+$AF888+$AG888,0)+1)))*$S888","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV888),0,Input!BJ888:DA888*(AM888:CD888+CE888:DV888)))*L888","v":0},{"$f":"NPV(Disc,GasCalcs!M888:BD888*Input!BJ888:DA888)*L888","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV888),0,Input!BJ888:DA888*(AM888:CD888*$G888+CE888:DV888*$H888)))*$L888","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S888,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S888,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X888,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EC$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EC$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EC$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EC$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,ED$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,ED$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,ED$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,ED$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EE$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EE$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EE$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EE$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EF$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EF$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EF$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EF$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EG$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EG$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EG$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EG$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EH$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EH$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EH$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EH$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EI$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EI$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EI$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EI$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EJ$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EJ$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EJ$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EK$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EK$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EK$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EK$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EL$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EL$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EL$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EL$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EM$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA888-1,EM$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E888))))*$M888+(IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA888-1,EM$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1)+OFFSET(Rates!$B$4,$EA888-1,EM$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AC888","v":0},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EN$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EN$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EN$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EN$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EO$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EO$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EO$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EO$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EP$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EP$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EP$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EP$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EQ$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EQ$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EQ$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,ER$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,ER$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,ER$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,ER$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,ES$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,ES$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,ES$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,ES$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,ET$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,ET$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,ET$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,ET$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EU$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EU$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EU$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EU$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EV$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EV$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EV$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EV$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EW$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EW$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EW$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EW$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"(IF($E888>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EX$16-Rates!$B$3,1,TRUNC($E888))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB888-1,EX$16-Rates!$B$3+TRUNC($E888))*($E888-TRUNC($E888))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E888))))*Input!$V888 + (IF((Input!$Z888-$E888)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB888-1,EX$16-Rates!$B$3+TRUNC($E888),1,TRUNC(Input!$Z888-$E888))))/(1+$C$3)^(TRUNC($E888)-1) +OFFSET(Rates!$B$16,$EB888-1,EX$16-Rates!$B$3+TRUNC(Input!$Z888))*(Input!$Z888-TRUNC(Input!$Z888))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z888))))*Input!$AE888","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC888),0,EC888*Input!AX888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(ED888),0,ED888*Input!AY888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EE888),0,EE888*Input!AZ888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EF888),0,EF888*Input!BA888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EG888),0,EG888*Input!BB888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EH888),0,EH888*Input!BC888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EI888),0,EI888*Input!BD888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EJ888),0,EJ888*Input!BE888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EK888),0,EK888*Input!BF888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EL888),0,EL888*Input!BG888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EM888),0,EM888*Input!BH888*$G888*$L888)","v":0},{"$f":"IF(ISERROR(EN888),0,EN888*Input!AX888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(EO888),0,EO888*Input!AY888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(EP888),0,EP888*Input!AZ888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(EQ888),0,EQ888*Input!BA888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(ER888),0,ER888*Input!BB888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(ES888),0,ES888*Input!BC888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(ET888),0,ET888*Input!BD888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(EU888),0,EU888*Input!BE888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(EV888),0,EV888*Input!BF888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(EW888),0,EW888*Input!BG888*$I888*$L888)","v":0},{"$f":"IF(ISERROR(EX888),0,EX888*Input!BH888*$I888*$L888)","v":0},{"$f":"MAX(0,SUM(Input!N888:P888)-Input!L888)","v":0},{"$f":"MAX(NPV(Disc,FU888*Input!$BJ888:$DA888),FY888-GA888,0)","v":0},0,{"$f":"NPV(Disc,Input!M888*Input!$BJ888:$DA888)","v":0},{"$f":"NPV(Disc,SUM(Input!N888:P888)*Input!$BJ888:$DA888)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ888:DA888)*(Input!L888-IF(Calcs!AD888>0,(Input!L888-Input!AA888)*((1+Input!AB888/Periods)/(1+Disc))^(Calcs!AD888*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ888:$DA888*Input!R888)*PV($C$3,$E888,-1,0,1)+ NPV(Disc,Input!$BJ888:$DA888*N888)*PV($C$3,Input!$Z888-$E888,-1,0,1)/(1+$C$3)^$E888)*L888","v":0},{"$f":"(NPV(Disc,Input!$BJ888:$DA888*Input!V888)*PV($C$3,$E888,-1,0,1)+NPV(Disc,Input!$BJ888:$DA888*Input!$AE888)*PV($C$3,Input!$Z888-$E888,-1,0,1)/(1+$C$3)^$E888)*L888","v":0},0,0,0,0,0,0,{"$f":"DY888+DZ888-(FZ888+GC888)-(Input!$Q$13-Input!$J$11)*GK888","v":0},0,0,{"$f":"IF(GF888<>0,GM888-(Input!$Q$13-Input!$J$11)*$GJ888*$GK888/GF888,0)","v":0},{"$f":"IF(GG888<>0,GN888-(Input!$Q$13-Input!$J$11)*(1-$GJ888)*$GK888/GG888,0)","v":0},0,0,{"$f":"IF(GF888<>0,GQ888-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ888*$GK888/GF888,0)","v":0},{"$f":"IF(GG888<>0,GR888-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ888)*$GK888/GG888,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ888+DY888)/((GC888+FZ888)+$GK888*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ888+DY888)/(FZ888+$GK888*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB888*O888*$G888*$L888","v":0},{"$f":"GY888*MAX(Input!$Z888,$E888)","v":0},{"$f":"Input!DB888*$I888*GasCalcs!G888*$L888","v":0},{"$f":"HA888*MAX(Input!$Z888,$E888)","v":0},{"$f":"IF(ISERROR(Loads!AY888*Input!DB888*$T888*$H888),0,Loads!AY888*Input!DB888*$T888*$H888)*$L888","v":0},{"$f":"IF(ISERROR(Loads!AZ888*Input!DB888*$T888*$H888),0,Loads!AZ888*Input!DB888*$T888*$H888)*$L888","v":0},null,{"$f":"IF(Calcs!F888<>0,(Input!U888*H888*$L888*E888+Input!AD888*H888*L888*(F888-E888))/F888*Input!DB888,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB888-1,0)),0,OFFSET(CostE!$AQ$5,$AB888-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB888-1,0)),0,OFFSET(CostE!$AR$5,$AB888-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB888-1,0)),0,OFFSET(CostE!$AS$5,$AB888-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L888)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L888))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L888)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L888))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z888),0,OFFSET(CostE!$F$5,Calcs!Z888-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E888<>0,GasCalcs!F888/GasCalcs!E888,1)","v":1}]
[{"$f":"Input!B939","v":0},{"$f":"Input!D939","v":0},{"$f":"TRIM(Input!E939)","v":""},{"$f":"TRIM(Input!F939)","v":""},{"$f":"IF(ISNUMBER(Input!AG939),Input!AG939,1)","v":0},{"$f":"MAX(E939,Input!Z939)","v":0},{"$f":"IF(ISNUMBER(Input!AH939),Input!AH939,1)+($J$8*Input!$T$11+$J$9*Input!$AU939)","v":1},{"$f":"IF(ISNUMBER(Input!AJ939),Input!AJ939+($J$8*Input!$T$11+$J$9*Input!$AU939),$G939)","v":1},{"$f":"IF(ISNUMBER(Input!AK939),Input!AK939+($J$8*Input!$T$11+$J$9*Input!$AU939),IF(ISNUMBER(Input!AI939),Input!AI939+($J$8*Input!$T$11+$J$9*Input!$AU939),$G939))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL939),Input!AL939<>0),Input!AL939,IF(Input!V939=0,G939,IF(Input!R939=0,I939,IF(Input!R939*0.03412>Input!V939,G939,I939)))-($J$8*Input!$T$11+$J$9*Input!AU939))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV939)","v":0},{"$f":"IF(ISBLANK(Input!AM939),100%,Input!AM939)*IF(ISBLANK(Input!AN939),100%,Input!AN939)","v":1},{"$f":"Input!R939","v":0},{"$f":"Input!AC939","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB939-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q939=\"kW\",Input!U939,Input!R939)),IF(Q939=\"kW\",Input!U939,Input!R939),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q939=\"kW\",Input!AD939,N939)),IF(Q939=\"kW\",Input!AD939,N939),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V939,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y939),MATCH(\"Gen:\"&C939&\":\"&D939&\":All\",CostE!$E$5:$E$1465,0),Y939)","v":{"$error":"#N/A"}},{"$f":"MATCH(W939,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y939),MATCH(\"Load:\"&C939&\":\"&$D939&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X939,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S939,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z939>Input!AG939,Input!AG939,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z939*Periods-(AE939+AF939+AG939)))","v":0},{"$f":"MAX(0,Input!Z939*Periods-AH939-AF939-AE939-AG939)","v":0},{"$f":"IF(OR(Input!E939=\"Residential\",Input!E939=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F939,1,0))=1","v":false},{"$f":"AJ939*AK939*Input!AW939","v":0},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!G$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!G$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!G$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!G$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!G$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!H$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!H$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!H$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!H$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!H$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!I$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!I$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!I$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!I$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!I$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!J$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!J$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!J$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!J$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!J$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!K$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!K$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!K$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!K$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!K$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!L$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!L$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!L$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!L$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!L$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!M$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!M$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!M$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!M$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!M$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!N$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!N$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!N$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!N$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!N$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!O$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!O$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!O$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!O$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!O$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!P$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!P$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!P$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!P$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!P$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!Q$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!Q$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!Q$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!Q$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!Q$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!R$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!R$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!R$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!R$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!R$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!S$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!S$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!S$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!S$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!S$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!T$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!T$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!T$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!T$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!T$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!U$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!U$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!U$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!U$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!U$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!V$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!V$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!V$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!V$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!V$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!W$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!W$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!W$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!W$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!W$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!X$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!X$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!X$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!X$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!X$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!Y$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!Y$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!Y$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!Y$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!Y$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!Z$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!Z$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!Z$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!Z$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!Z$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AA$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AA$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AA$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AA$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AA$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AB$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AB$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AB$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AB$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AB$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AC$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AC$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AC$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AC$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AC$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AD$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AD$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AD$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AD$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AD$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AE$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AE$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AE$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AE$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AE$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AF$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AF$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AF$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AF$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AF$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AG$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AG$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AG$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AG$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AG$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AH$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AH$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AH$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AH$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AH$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AI$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AI$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AI$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AI$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AI$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AJ$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AJ$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AJ$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AK$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AK$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AK$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AK$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AK$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AL$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AL$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AL$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AL$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AL$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AM$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AM$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AM$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AM$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AM$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AN$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AN$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AN$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AN$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AN$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AO$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AO$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AO$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AO$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AO$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AP$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AP$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AP$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AP$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AP$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AQ$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AQ$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AQ$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AR$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AR$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AR$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AR$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AR$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AS$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AS$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AS$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AS$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AS$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AT$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AT$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AT$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AT$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AT$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AU$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AU$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AU$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AU$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AU$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AV$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AV$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AV$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AV$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AV$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AW$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AW$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AW$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AW$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AW$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AX$5,$Z939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AX$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$M939*(1+$AL939)\n+\n(OFFSET(CostE!AX$5,$Z939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AX$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AX$5,$Z939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*Input!$AC939*(1+$AL939)","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!G$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!G$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!G$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!G$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!G$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!H$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!H$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!H$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!H$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!H$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!I$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!I$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!I$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!I$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!I$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!J$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!J$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!J$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!J$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!J$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!K$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!K$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!K$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!K$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!K$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!L$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!L$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!L$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!L$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!L$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!M$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!M$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!M$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!M$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!M$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!N$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!N$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!N$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!N$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!N$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!O$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!O$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!O$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!O$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!O$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!P$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!P$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!P$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!P$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!P$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!Q$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!Q$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!Q$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!Q$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!Q$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!R$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!R$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!R$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!R$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!R$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!S$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!S$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!S$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!S$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!S$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!T$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!T$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!T$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!T$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!T$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!U$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!U$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!U$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!U$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!U$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!V$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!V$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!V$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!V$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!V$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!W$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!W$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!W$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!W$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!W$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!X$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!X$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!X$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!X$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!X$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!Y$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!Y$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!Y$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!Y$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!Y$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!Z$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!Z$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!Z$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!Z$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!Z$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AA$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AA$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AA$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AA$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AA$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AB$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AB$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AB$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AB$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AB$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AC$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AC$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AC$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AC$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AC$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AD$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AD$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AD$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AD$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AD$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AE$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AE$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AE$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AE$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AE$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AF$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AF$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AF$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AF$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AF$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AG$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AG$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AG$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AG$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AG$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AH$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AH$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AH$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AH$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AH$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AI$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AI$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AI$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AI$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AI$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AJ$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AJ$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AJ$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AK$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AK$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AK$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AK$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AK$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AL$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AL$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AL$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AL$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AL$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AM$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AM$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AM$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AM$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AM$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AN$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AN$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AN$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AN$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AN$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AO$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AO$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AO$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AO$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AO$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AP$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AP$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AP$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AP$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AP$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AQ$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AQ$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AQ$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AR$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AR$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AR$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AR$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AR$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AS$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AS$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AS$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AS$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AS$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AT$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AT$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AT$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AT$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AT$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AU$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AU$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AU$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AU$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AU$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AV$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AV$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AV$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AV$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AV$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AW$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AW$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AW$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AW$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AW$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"(IF($AE939>0,NPV(Disc,OFFSET(CostE!AX$5,$AA939-1,SkipYrs*Periods+1,1,$AE939)),0)+OFFSET(CostE!AX$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AF939*(1/(1+Disc)^($AE939+1)))*$R939\n+\n(OFFSET(CostE!AX$5,$AA939-1,SkipYrs*Periods+1+$AE939)*$AG939*(1/(1+Disc)^($AE939+1))+\nIF($AH939>0,NPV(Disc,OFFSET(CostE!AX$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939,0)+1,1,$AH939)),0)*(1/(1+Disc)^($AE939+$AF939+$AG939))+\nOFFSET(CostE!AX$5,$AA939-1,SkipYrs*Periods+ROUND($AE939+$AF939+$AG939+$AH939,0)+1)*$AI939*(1/(1+Disc)^(ROUND($AE939+$AH939+$AF939+$AG939,0)+1)))*$S939","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV939),0,Input!BJ939:DA939*(AM939:CD939+CE939:DV939)))*L939","v":0},{"$f":"NPV(Disc,GasCalcs!M939:BD939*Input!BJ939:DA939)*L939","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV939),0,Input!BJ939:DA939*(AM939:CD939*$G939+CE939:DV939*$H939)))*$L939","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S939,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S939,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X939,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EC$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EC$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EC$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EC$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,ED$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,ED$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,ED$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,ED$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EE$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EE$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EE$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EE$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EF$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EF$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EF$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EF$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EG$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EG$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EG$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EG$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EH$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EH$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EH$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EH$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EI$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EI$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EI$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EI$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EJ$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EJ$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EJ$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EK$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EK$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EK$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EK$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EL$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EL$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EL$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EL$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EM$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA939-1,EM$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E939))))*$M939+(IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA939-1,EM$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1)+OFFSET(Rates!$B$4,$EA939-1,EM$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AC939","v":0},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EN$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EN$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EN$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EN$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EO$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EO$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EO$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EO$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EP$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EP$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EP$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EP$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EQ$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EQ$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EQ$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,ER$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,ER$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,ER$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,ER$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,ES$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,ES$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,ES$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,ES$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,ET$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,ET$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,ET$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,ET$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EU$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EU$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EU$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EU$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EV$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EV$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EV$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EV$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EW$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EW$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EW$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EW$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"(IF($E939>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EX$16-Rates!$B$3,1,TRUNC($E939))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB939-1,EX$16-Rates!$B$3+TRUNC($E939))*($E939-TRUNC($E939))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E939))))*Input!$V939 + (IF((Input!$Z939-$E939)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB939-1,EX$16-Rates!$B$3+TRUNC($E939),1,TRUNC(Input!$Z939-$E939))))/(1+$C$3)^(TRUNC($E939)-1) +OFFSET(Rates!$B$16,$EB939-1,EX$16-Rates!$B$3+TRUNC(Input!$Z939))*(Input!$Z939-TRUNC(Input!$Z939))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z939))))*Input!$AE939","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC939),0,EC939*Input!AX939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(ED939),0,ED939*Input!AY939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EE939),0,EE939*Input!AZ939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EF939),0,EF939*Input!BA939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EG939),0,EG939*Input!BB939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EH939),0,EH939*Input!BC939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EI939),0,EI939*Input!BD939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EJ939),0,EJ939*Input!BE939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EK939),0,EK939*Input!BF939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EL939),0,EL939*Input!BG939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EM939),0,EM939*Input!BH939*$G939*$L939)","v":0},{"$f":"IF(ISERROR(EN939),0,EN939*Input!AX939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(EO939),0,EO939*Input!AY939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(EP939),0,EP939*Input!AZ939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(EQ939),0,EQ939*Input!BA939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(ER939),0,ER939*Input!BB939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(ES939),0,ES939*Input!BC939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(ET939),0,ET939*Input!BD939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(EU939),0,EU939*Input!BE939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(EV939),0,EV939*Input!BF939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(EW939),0,EW939*Input!BG939*$I939*$L939)","v":0},{"$f":"IF(ISERROR(EX939),0,EX939*Input!BH939*$I939*$L939)","v":0},{"$f":"MAX(0,SUM(Input!N939:P939)-Input!L939)","v":0},{"$f":"MAX(NPV(Disc,FU939*Input!$BJ939:$DA939),FY939-GA939,0)","v":0},0,{"$f":"NPV(Disc,Input!M939*Input!$BJ939:$DA939)","v":0},{"$f":"NPV(Disc,SUM(Input!N939:P939)*Input!$BJ939:$DA939)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ939:DA939)*(Input!L939-IF(Calcs!AD939>0,(Input!L939-Input!AA939)*((1+Input!AB939/Periods)/(1+Disc))^(Calcs!AD939*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ939:$DA939*Input!R939)*PV($C$3,$E939,-1,0,1)+ NPV(Disc,Input!$BJ939:$DA939*N939)*PV($C$3,Input!$Z939-$E939,-1,0,1)/(1+$C$3)^$E939)*L939","v":0},{"$f":"(NPV(Disc,Input!$BJ939:$DA939*Input!V939)*PV($C$3,$E939,-1,0,1)+NPV(Disc,Input!$BJ939:$DA939*Input!$AE939)*PV($C$3,Input!$Z939-$E939,-1,0,1)/(1+$C$3)^$E939)*L939","v":0},0,0,0,0,0,0,{"$f":"DY939+DZ939-(FZ939+GC939)-(Input!$Q$13-Input!$J$11)*GK939","v":0},0,0,{"$f":"IF(GF939<>0,GM939-(Input!$Q$13-Input!$J$11)*$GJ939*$GK939/GF939,0)","v":0},{"$f":"IF(GG939<>0,GN939-(Input!$Q$13-Input!$J$11)*(1-$GJ939)*$GK939/GG939,0)","v":0},0,0,{"$f":"IF(GF939<>0,GQ939-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ939*$GK939/GF939,0)","v":0},{"$f":"IF(GG939<>0,GR939-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ939)*$GK939/GG939,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ939+DY939)/((GC939+FZ939)+$GK939*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ939+DY939)/(FZ939+$GK939*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB939*O939*$G939*$L939","v":0},{"$f":"GY939*MAX(Input!$Z939,$E939)","v":0},{"$f":"Input!DB939*$I939*GasCalcs!G939*$L939","v":0},{"$f":"HA939*MAX(Input!$Z939,$E939)","v":0},{"$f":"IF(ISERROR(Loads!AY939*Input!DB939*$T939*$H939),0,Loads!AY939*Input!DB939*$T939*$H939)*$L939","v":0},{"$f":"IF(ISERROR(Loads!AZ939*Input!DB939*$T939*$H939),0,Loads!AZ939*Input!DB939*$T939*$H939)*$L939","v":0},null,{"$f":"IF(Calcs!F939<>0,(Input!U939*H939*$L939*E939+Input!AD939*H939*L939*(F939-E939))/F939*Input!DB939,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB939-1,0)),0,OFFSET(CostE!$AQ$5,$AB939-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB939-1,0)),0,OFFSET(CostE!$AR$5,$AB939-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB939-1,0)),0,OFFSET(CostE!$AS$5,$AB939-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L939)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L939))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L939)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L939))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z939),0,OFFSET(CostE!$F$5,Calcs!Z939-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E939<>0,GasCalcs!F939/GasCalcs!E939,1)","v":1}]
[{"$f":"Input!B956","v":0},{"$f":"Input!D956","v":0},{"$f":"TRIM(Input!E956)","v":""},{"$f":"TRIM(Input!F956)","v":""},{"$f":"IF(ISNUMBER(Input!AG956),Input!AG956,1)","v":0},{"$f":"MAX(E956,Input!Z956)","v":0},{"$f":"IF(ISNUMBER(Input!AH956),Input!AH956,1)+($J$8*Input!$T$11+$J$9*Input!$AU956)","v":1},{"$f":"IF(ISNUMBER(Input!AJ956),Input!AJ956+($J$8*Input!$T$11+$J$9*Input!$AU956),$G956)","v":1},{"$f":"IF(ISNUMBER(Input!AK956),Input!AK956+($J$8*Input!$T$11+$J$9*Input!$AU956),IF(ISNUMBER(Input!AI956),Input!AI956+($J$8*Input!$T$11+$J$9*Input!$AU956),$G956))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL956),Input!AL956<>0),Input!AL956,IF(Input!V956=0,G956,IF(Input!R956=0,I956,IF(Input!R956*0.03412>Input!V956,G956,I956)))-($J$8*Input!$T$11+$J$9*Input!AU956))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV956)","v":0},{"$f":"IF(ISBLANK(Input!AM956),100%,Input!AM956)*IF(ISBLANK(Input!AN956),100%,Input!AN956)","v":1},{"$f":"Input!R956","v":0},{"$f":"Input!AC956","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB956-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q956=\"kW\",Input!U956,Input!R956)),IF(Q956=\"kW\",Input!U956,Input!R956),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q956=\"kW\",Input!AD956,N956)),IF(Q956=\"kW\",Input!AD956,N956),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V956,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y956),MATCH(\"Gen:\"&C956&\":\"&D956&\":All\",CostE!$E$5:$E$1465,0),Y956)","v":{"$error":"#N/A"}},{"$f":"MATCH(W956,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y956),MATCH(\"Load:\"&C956&\":\"&$D956&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X956,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S956,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z956>Input!AG956,Input!AG956,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z956*Periods-(AE956+AF956+AG956)))","v":0},{"$f":"MAX(0,Input!Z956*Periods-AH956-AF956-AE956-AG956)","v":0},{"$f":"IF(OR(Input!E956=\"Residential\",Input!E956=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F956,1,0))=1","v":false},{"$f":"AJ956*AK956*Input!AW956","v":0},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!G$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!G$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!G$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!G$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!G$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!H$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!H$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!H$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!H$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!H$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!I$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!I$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!I$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!I$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!I$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!J$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!J$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!J$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!J$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!J$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!K$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!K$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!K$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!K$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!K$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!L$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!L$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!L$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!L$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!L$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!M$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!M$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!M$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!M$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!M$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!N$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!N$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!N$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!N$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!N$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!O$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!O$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!O$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!O$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!O$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!P$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!P$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!P$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!P$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!P$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!Q$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!Q$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!Q$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!Q$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!Q$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!R$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!R$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!R$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!R$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!R$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!S$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!S$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!S$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!S$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!S$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!T$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!T$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!T$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!T$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!T$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!U$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!U$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!U$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!U$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!U$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!V$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!V$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!V$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!V$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!V$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!W$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!W$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!W$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!W$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!W$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!X$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!X$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!X$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!X$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!X$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!Y$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!Y$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!Y$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!Y$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!Y$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!Z$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!Z$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!Z$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!Z$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!Z$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AA$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AA$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AA$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AA$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AA$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AB$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AB$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AB$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AB$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AB$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AC$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AC$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AC$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AC$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AC$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AD$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AD$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AD$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AD$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AD$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AE$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AE$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AE$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AE$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AE$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AF$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AF$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AF$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AF$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AF$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AG$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AG$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AG$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AG$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AG$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AH$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AH$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AH$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AH$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AH$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AI$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AI$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AI$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AI$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AI$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AJ$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AJ$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AJ$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AK$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AK$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AK$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AK$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AK$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AL$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AL$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AL$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AL$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AL$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AM$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AM$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AM$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AM$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AM$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AN$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AN$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AN$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AN$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AN$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AO$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AO$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AO$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AO$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AO$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AP$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AP$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AP$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AP$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AP$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AQ$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AQ$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AQ$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AR$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AR$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AR$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AR$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AR$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AS$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AS$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AS$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AS$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AS$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AT$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AT$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AT$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AT$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AT$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AU$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AU$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AU$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AU$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AU$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AV$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AV$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AV$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AV$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AV$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AW$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AW$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AW$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AW$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AW$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AX$5,$Z956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AX$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$M956*(1+$AL956)\n+\n(OFFSET(CostE!AX$5,$Z956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AX$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AX$5,$Z956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*Input!$AC956*(1+$AL956)","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!G$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!G$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!G$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!G$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!G$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!H$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!H$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!H$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!H$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!H$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!I$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!I$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!I$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!I$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!I$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!J$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!J$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!J$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!J$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!J$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!K$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!K$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!K$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!K$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!K$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!L$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!L$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!L$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!L$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!L$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!M$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!M$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!M$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!M$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!M$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!N$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!N$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!N$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!N$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!N$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!O$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!O$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!O$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!O$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!O$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!P$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!P$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!P$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!P$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!P$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!Q$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!Q$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!Q$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!Q$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!Q$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!R$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!R$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!R$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!R$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!R$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!S$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!S$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!S$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!S$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!S$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!T$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!T$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!T$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!T$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!T$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!U$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!U$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!U$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!U$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!U$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!V$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!V$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!V$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!V$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!V$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!W$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!W$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!W$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!W$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!W$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!X$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!X$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!X$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!X$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!X$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!Y$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!Y$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!Y$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!Y$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!Y$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!Z$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!Z$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!Z$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!Z$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!Z$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AA$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AA$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AA$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AA$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AA$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AB$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AB$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AB$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AB$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AB$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AC$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AC$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AC$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AC$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AC$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AD$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AD$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AD$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AD$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AD$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AE$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AE$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AE$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AE$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AE$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AF$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AF$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AF$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AF$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AF$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AG$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AG$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AG$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AG$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AG$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AH$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AH$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AH$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AH$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AH$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AI$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AI$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AI$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AI$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AI$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AJ$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AJ$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AJ$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AK$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AK$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AK$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AK$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AK$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AL$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AL$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AL$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AL$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AL$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AM$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AM$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AM$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AM$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AM$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AN$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AN$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AN$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AN$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AN$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AO$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AO$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AO$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AO$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AO$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AP$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AP$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AP$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AP$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AP$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AQ$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AQ$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AQ$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AR$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AR$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AR$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AR$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AR$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AS$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AS$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AS$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AS$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AS$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AT$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AT$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AT$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AT$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AT$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AU$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AU$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AU$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AU$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AU$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AV$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AV$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AV$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AV$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AV$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AW$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AW$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AW$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AW$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AW$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"(IF($AE956>0,NPV(Disc,OFFSET(CostE!AX$5,$AA956-1,SkipYrs*Periods+1,1,$AE956)),0)+OFFSET(CostE!AX$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AF956*(1/(1+Disc)^($AE956+1)))*$R956\n+\n(OFFSET(CostE!AX$5,$AA956-1,SkipYrs*Periods+1+$AE956)*$AG956*(1/(1+Disc)^($AE956+1))+\nIF($AH956>0,NPV(Disc,OFFSET(CostE!AX$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956,0)+1,1,$AH956)),0)*(1/(1+Disc)^($AE956+$AF956+$AG956))+\nOFFSET(CostE!AX$5,$AA956-1,SkipYrs*Periods+ROUND($AE956+$AF956+$AG956+$AH956,0)+1)*$AI956*(1/(1+Disc)^(ROUND($AE956+$AH956+$AF956+$AG956,0)+1)))*$S956","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV956),0,Input!BJ956:DA956*(AM956:CD956+CE956:DV956)))*L956","v":0},{"$f":"NPV(Disc,GasCalcs!M956:BD956*Input!BJ956:DA956)*L956","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV956),0,Input!BJ956:DA956*(AM956:CD956*$G956+CE956:DV956*$H956)))*$L956","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S956,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S956,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X956,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EC$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EC$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EC$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EC$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,ED$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,ED$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,ED$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,ED$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EE$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EE$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EE$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EE$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EF$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EF$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EF$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EF$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EG$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EG$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EG$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EG$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EH$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EH$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EH$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EH$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EI$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EI$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EI$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EI$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EJ$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EJ$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EJ$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EK$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EK$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EK$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EK$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EL$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EL$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EL$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EL$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EM$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA956-1,EM$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E956))))*$M956+(IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA956-1,EM$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1)+OFFSET(Rates!$B$4,$EA956-1,EM$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AC956","v":0},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EN$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EN$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EN$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EN$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EO$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EO$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EO$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EO$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EP$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EP$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EP$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EP$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EQ$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EQ$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EQ$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,ER$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,ER$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,ER$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,ER$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,ES$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,ES$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,ES$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,ES$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,ET$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,ET$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,ET$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,ET$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EU$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EU$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EU$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EU$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EV$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EV$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EV$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EV$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EW$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EW$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EW$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EW$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"(IF($E956>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EX$16-Rates!$B$3,1,TRUNC($E956))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB956-1,EX$16-Rates!$B$3+TRUNC($E956))*($E956-TRUNC($E956))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E956))))*Input!$V956 + (IF((Input!$Z956-$E956)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB956-1,EX$16-Rates!$B$3+TRUNC($E956),1,TRUNC(Input!$Z956-$E956))))/(1+$C$3)^(TRUNC($E956)-1) +OFFSET(Rates!$B$16,$EB956-1,EX$16-Rates!$B$3+TRUNC(Input!$Z956))*(Input!$Z956-TRUNC(Input!$Z956))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z956))))*Input!$AE956","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC956),0,EC956*Input!AX956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(ED956),0,ED956*Input!AY956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EE956),0,EE956*Input!AZ956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EF956),0,EF956*Input!BA956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EG956),0,EG956*Input!BB956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EH956),0,EH956*Input!BC956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EI956),0,EI956*Input!BD956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EJ956),0,EJ956*Input!BE956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EK956),0,EK956*Input!BF956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EL956),0,EL956*Input!BG956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EM956),0,EM956*Input!BH956*$G956*$L956)","v":0},{"$f":"IF(ISERROR(EN956),0,EN956*Input!AX956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(EO956),0,EO956*Input!AY956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(EP956),0,EP956*Input!AZ956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(EQ956),0,EQ956*Input!BA956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(ER956),0,ER956*Input!BB956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(ES956),0,ES956*Input!BC956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(ET956),0,ET956*Input!BD956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(EU956),0,EU956*Input!BE956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(EV956),0,EV956*Input!BF956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(EW956),0,EW956*Input!BG956*$I956*$L956)","v":0},{"$f":"IF(ISERROR(EX956),0,EX956*Input!BH956*$I956*$L956)","v":0},{"$f":"MAX(0,SUM(Input!N956:P956)-Input!L956)","v":0},{"$f":"MAX(NPV(Disc,FU956*Input!$BJ956:$DA956),FY956-GA956,0)","v":0},0,{"$f":"NPV(Disc,Input!M956*Input!$BJ956:$DA956)","v":0},{"$f":"NPV(Disc,SUM(Input!N956:P956)*Input!$BJ956:$DA956)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ956:DA956)*(Input!L956-IF(Calcs!AD956>0,(Input!L956-Input!AA956)*((1+Input!AB956/Periods)/(1+Disc))^(Calcs!AD956*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ956:$DA956*Input!R956)*PV($C$3,$E956,-1,0,1)+ NPV(Disc,Input!$BJ956:$DA956*N956)*PV($C$3,Input!$Z956-$E956,-1,0,1)/(1+$C$3)^$E956)*L956","v":0},{"$f":"(NPV(Disc,Input!$BJ956:$DA956*Input!V956)*PV($C$3,$E956,-1,0,1)+NPV(Disc,Input!$BJ956:$DA956*Input!$AE956)*PV($C$3,Input!$Z956-$E956,-1,0,1)/(1+$C$3)^$E956)*L956","v":0},0,0,0,0,0,0,{"$f":"DY956+DZ956-(FZ956+GC956)-(Input!$Q$13-Input!$J$11)*GK956","v":0},0,0,{"$f":"IF(GF956<>0,GM956-(Input!$Q$13-Input!$J$11)*$GJ956*$GK956/GF956,0)","v":0},{"$f":"IF(GG956<>0,GN956-(Input!$Q$13-Input!$J$11)*(1-$GJ956)*$GK956/GG956,0)","v":0},0,0,{"$f":"IF(GF956<>0,GQ956-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ956*$GK956/GF956,0)","v":0},{"$f":"IF(GG956<>0,GR956-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ956)*$GK956/GG956,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ956+DY956)/((GC956+FZ956)+$GK956*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ956+DY956)/(FZ956+$GK956*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB956*O956*$G956*$L956","v":0},{"$f":"GY956*MAX(Input!$Z956,$E956)","v":0},{"$f":"Input!DB956*$I956*GasCalcs!G956*$L956","v":0},{"$f":"HA956*MAX(Input!$Z956,$E956)","v":0},{"$f":"IF(ISERROR(Loads!AY956*Input!DB956*$T956*$H956),0,Loads!AY956*Input!DB956*$T956*$H956)*$L956","v":0},{"$f":"IF(ISERROR(Loads!AZ956*Input!DB956*$T956*$H956),0,Loads!AZ956*Input!DB956*$T956*$H956)*$L956","v":0},null,{"$f":"IF(Calcs!F956<>0,(Input!U956*H956*$L956*E956+Input!AD956*H956*L956*(F956-E956))/F956*Input!DB956,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB956-1,0)),0,OFFSET(CostE!$AQ$5,$AB956-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB956-1,0)),0,OFFSET(CostE!$AR$5,$AB956-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB956-1,0)),0,OFFSET(CostE!$AS$5,$AB956-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L956)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L956))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L956)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L956))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z956),0,OFFSET(CostE!$F$5,Calcs!Z956-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E956<>0,GasCalcs!F956/GasCalcs!E956,1)","v":1}]
[{"$f":"Input!B1005","v":0},{"$f":"Input!D1005","v":0},{"$f":"TRIM(Input!E1005)","v":""},{"$f":"TRIM(Input!F1005)","v":""},{"$f":"IF(ISNUMBER(Input!AG1005),Input!AG1005,1)","v":0},{"$f":"MAX(E1005,Input!Z1005)","v":0},{"$f":"IF(ISNUMBER(Input!AH1005),Input!AH1005,1)+($J$8*Input!$T$11+$J$9*Input!$AU1005)","v":1},{"$f":"IF(ISNUMBER(Input!AJ1005),Input!AJ1005+($J$8*Input!$T$11+$J$9*Input!$AU1005),$G1005)","v":1},{"$f":"IF(ISNUMBER(Input!AK1005),Input!AK1005+($J$8*Input!$T$11+$J$9*Input!$AU1005),IF(ISNUMBER(Input!AI1005),Input!AI1005+($J$8*Input!$T$11+$J$9*Input!$AU1005),$G1005))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL1005),Input!AL1005<>0),Input!AL1005,IF(Input!V1005=0,G1005,IF(Input!R1005=0,I1005,IF(Input!R1005*0.03412>Input!V1005,G1005,I1005)))-($J$8*Input!$T$11+$J$9*Input!AU1005))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV1005)","v":0},{"$f":"IF(ISBLANK(Input!AM1005),100%,Input!AM1005)*IF(ISBLANK(Input!AN1005),100%,Input!AN1005)","v":1},{"$f":"Input!R1005","v":0},{"$f":"Input!AC1005","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB1005-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q1005=\"kW\",Input!U1005,Input!R1005)),IF(Q1005=\"kW\",Input!U1005,Input!R1005),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q1005=\"kW\",Input!AD1005,N1005)),IF(Q1005=\"kW\",Input!AD1005,N1005),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V1005,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1005),MATCH(\"Gen:\"&C1005&\":\"&D1005&\":All\",CostE!$E$5:$E$1465,0),Y1005)","v":{"$error":"#N/A"}},{"$f":"MATCH(W1005,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1005),MATCH(\"Load:\"&C1005&\":\"&$D1005&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X1005,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S1005,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z1005>Input!AG1005,Input!AG1005,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z1005*Periods-(AE1005+AF1005+AG1005)))","v":0},{"$f":"MAX(0,Input!Z1005*Periods-AH1005-AF1005-AE1005-AG1005)","v":0},{"$f":"IF(OR(Input!E1005=\"Residential\",Input!E1005=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F1005,1,0))=1","v":false},{"$f":"AJ1005*AK1005*Input!AW1005","v":0},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!G$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!G$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!G$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!G$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!G$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!H$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!H$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!H$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!H$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!H$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!I$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!I$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!I$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!I$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!I$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!J$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!J$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!J$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!J$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!J$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!K$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!K$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!K$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!K$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!K$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!L$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!L$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!L$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!L$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!L$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!M$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!M$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!M$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!M$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!M$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!N$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!N$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!N$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!N$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!N$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!O$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!O$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!O$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!O$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!O$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!P$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!P$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!P$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!P$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!P$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!Q$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!Q$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!Q$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!R$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!R$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!R$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!R$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!R$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!S$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!S$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!S$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!S$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!S$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!T$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!T$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!T$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!T$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!T$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!U$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!U$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!U$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!U$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!U$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!V$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!V$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!V$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!V$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!V$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!W$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!W$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!W$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!W$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!W$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!X$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!X$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!X$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!X$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!X$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!Y$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!Y$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!Y$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!Z$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!Z$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!Z$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AA$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AA$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AA$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AB$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AB$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AB$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AC$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AC$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AC$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AD$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AD$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AD$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AE$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AE$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AE$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AF$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AF$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AF$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AG$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AG$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AG$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AH$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AH$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AH$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AI$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AI$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AI$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AJ$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AJ$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AJ$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AK$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AK$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AK$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AL$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AL$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AL$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AM$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AM$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AM$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AN$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AN$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AN$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AO$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AO$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AO$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AP$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AP$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AP$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AQ$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AQ$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AQ$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AR$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AR$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AR$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AS$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AS$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AS$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AT$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AT$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AT$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AU$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AU$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AU$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AV$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AV$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AV$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AW$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AW$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AW$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AX$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$M1005*(1+$AL1005)\n+\n(OFFSET(CostE!AX$5,$Z1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AX$5,$Z1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*Input!$AC1005*(1+$AL1005)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!G$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!G$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!G$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!G$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!G$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!H$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!H$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!H$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!H$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!H$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!I$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!I$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!I$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!I$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!I$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!J$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!J$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!J$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!J$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!J$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!K$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!K$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!K$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!K$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!K$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!L$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!L$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!L$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!L$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!L$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!M$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!M$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!M$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!M$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!M$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!N$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!N$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!N$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!N$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!N$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!O$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!O$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!O$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!O$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!O$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!P$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!P$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!P$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!P$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!P$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!Q$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!Q$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!Q$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!R$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!R$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!R$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!R$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!R$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!S$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!S$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!S$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!S$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!S$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!T$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!T$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!T$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!T$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!T$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!U$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!U$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!U$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!U$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!U$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!V$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!V$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!V$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!V$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!V$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!W$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!W$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!W$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!W$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!W$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!X$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!X$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!X$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!X$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!X$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!Y$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!Y$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!Y$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!Z$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!Z$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!Z$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AA$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AA$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AA$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AB$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AB$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AB$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AC$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AC$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AC$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AD$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AD$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AD$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AE$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AE$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AE$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AF$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AF$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AF$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AG$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AG$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AG$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AH$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AH$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AH$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AI$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AI$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AI$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AJ$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AJ$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AJ$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AK$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AK$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AK$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AL$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AL$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AL$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AM$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AM$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AM$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AN$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AN$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AN$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AO$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AO$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AO$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AP$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AP$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AP$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AQ$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AQ$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AQ$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AR$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AR$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AR$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AS$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AS$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AS$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AT$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AT$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AT$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AU$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AU$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AU$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AV$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AV$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AV$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AW$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AW$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AW$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"(IF($AE1005>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1005-1,SkipYrs*Periods+1,1,$AE1005)),0)+OFFSET(CostE!AX$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AF1005*(1/(1+Disc)^($AE1005+1)))*$R1005\n+\n(OFFSET(CostE!AX$5,$AA1005-1,SkipYrs*Periods+1+$AE1005)*$AG1005*(1/(1+Disc)^($AE1005+1))+\nIF($AH1005>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005,0)+1,1,$AH1005)),0)*(1/(1+Disc)^($AE1005+$AF1005+$AG1005))+\nOFFSET(CostE!AX$5,$AA1005-1,SkipYrs*Periods+ROUND($AE1005+$AF1005+$AG1005+$AH1005,0)+1)*$AI1005*(1/(1+Disc)^(ROUND($AE1005+$AH1005+$AF1005+$AG1005,0)+1)))*$S1005","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1005),0,Input!BJ1005:DA1005*(AM1005:CD1005+CE1005:DV1005)))*L1005","v":0},{"$f":"NPV(Disc,GasCalcs!M1005:BD1005*Input!BJ1005:DA1005)*L1005","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1005),0,Input!BJ1005:DA1005*(AM1005:CD1005*$G1005+CE1005:DV1005*$H1005)))*$L1005","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S1005,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S1005,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X1005,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EC$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EC$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EC$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EC$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,ED$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,ED$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,ED$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,ED$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EE$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EE$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EE$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EE$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EF$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EF$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EF$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EF$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EG$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EG$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EG$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EG$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EH$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EH$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EH$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EH$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EI$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EI$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EI$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EI$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EJ$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EJ$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EJ$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EK$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EK$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EK$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EK$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EL$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EL$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EL$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EL$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EM$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1005-1,EM$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E1005))))*$M1005+(IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1005-1,EM$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1)+OFFSET(Rates!$B$4,$EA1005-1,EM$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AC1005","v":0},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EN$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EN$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EN$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EN$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EO$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EO$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EO$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EO$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EP$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EP$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EP$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EP$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EQ$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EQ$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EQ$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,ER$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,ER$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,ER$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,ER$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,ES$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,ES$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,ES$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,ES$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,ET$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,ET$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,ET$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,ET$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EU$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EU$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EU$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EU$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EV$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EV$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EV$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EV$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EW$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EW$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EW$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EW$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"(IF($E1005>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EX$16-Rates!$B$3,1,TRUNC($E1005))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1005-1,EX$16-Rates!$B$3+TRUNC($E1005))*($E1005-TRUNC($E1005))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E1005))))*Input!$V1005 + (IF((Input!$Z1005-$E1005)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1005-1,EX$16-Rates!$B$3+TRUNC($E1005),1,TRUNC(Input!$Z1005-$E1005))))/(1+$C$3)^(TRUNC($E1005)-1) +OFFSET(Rates!$B$16,$EB1005-1,EX$16-Rates!$B$3+TRUNC(Input!$Z1005))*(Input!$Z1005-TRUNC(Input!$Z1005))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z1005))))*Input!$AE1005","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC1005),0,EC1005*Input!AX1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(ED1005),0,ED1005*Input!AY1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EE1005),0,EE1005*Input!AZ1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EF1005),0,EF1005*Input!BA1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EG1005),0,EG1005*Input!BB1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EH1005),0,EH1005*Input!BC1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EI1005),0,EI1005*Input!BD1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EJ1005),0,EJ1005*Input!BE1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EK1005),0,EK1005*Input!BF1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EL1005),0,EL1005*Input!BG1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EM1005),0,EM1005*Input!BH1005*$G1005*$L1005)","v":0},{"$f":"IF(ISERROR(EN1005),0,EN1005*Input!AX1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(EO1005),0,EO1005*Input!AY1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(EP1005),0,EP1005*Input!AZ1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(EQ1005),0,EQ1005*Input!BA1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(ER1005),0,ER1005*Input!BB1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(ES1005),0,ES1005*Input!BC1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(ET1005),0,ET1005*Input!BD1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(EU1005),0,EU1005*Input!BE1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(EV1005),0,EV1005*Input!BF1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(EW1005),0,EW1005*Input!BG1005*$I1005*$L1005)","v":0},{"$f":"IF(ISERROR(EX1005),0,EX1005*Input!BH1005*$I1005*$L1005)","v":0},{"$f":"MAX(0,SUM(Input!N1005:P1005)-Input!L1005)","v":0},{"$f":"MAX(NPV(Disc,FU1005*Input!$BJ1005:$DA1005),FY1005-GA1005,0)","v":0},0,{"$f":"NPV(Disc,Input!M1005*Input!$BJ1005:$DA1005)","v":0},{"$f":"NPV(Disc,SUM(Input!N1005:P1005)*Input!$BJ1005:$DA1005)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ1005:DA1005)*(Input!L1005-IF(Calcs!AD1005>0,(Input!L1005-Input!AA1005)*((1+Input!AB1005/Periods)/(1+Disc))^(Calcs!AD1005*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ1005:$DA1005*Input!R1005)*PV($C$3,$E1005,-1,0,1)+ NPV(Disc,Input!$BJ1005:$DA1005*N1005)*PV($C$3,Input!$Z1005-$E1005,-1,0,1)/(1+$C$3)^$E1005)*L1005","v":0},{"$f":"(NPV(Disc,Input!$BJ1005:$DA1005*Input!V1005)*PV($C$3,$E1005,-1,0,1)+NPV(Disc,Input!$BJ1005:$DA1005*Input!$AE1005)*PV($C$3,Input!$Z1005-$E1005,-1,0,1)/(1+$C$3)^$E1005)*L1005","v":0},0,0,0,0,0,0,{"$f":"DY1005+DZ1005-(FZ1005+GC1005)-(Input!$Q$13-Input!$J$11)*GK1005","v":0},0,0,{"$f":"IF(GF1005<>0,GM1005-(Input!$Q$13-Input!$J$11)*$GJ1005*$GK1005/GF1005,0)","v":0},{"$f":"IF(GG1005<>0,GN1005-(Input!$Q$13-Input!$J$11)*(1-$GJ1005)*$GK1005/GG1005,0)","v":0},0,0,{"$f":"IF(GF1005<>0,GQ1005-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ1005*$GK1005/GF1005,0)","v":0},{"$f":"IF(GG1005<>0,GR1005-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ1005)*$GK1005/GG1005,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ1005+DY1005)/((GC1005+FZ1005)+$GK1005*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ1005+DY1005)/(FZ1005+$GK1005*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB1005*O1005*$G1005*$L1005","v":0},{"$f":"GY1005*MAX(Input!$Z1005,$E1005)","v":0},{"$f":"Input!DB1005*$I1005*GasCalcs!G1005*$L1005","v":0},{"$f":"HA1005*MAX(Input!$Z1005,$E1005)","v":0},{"$f":"IF(ISERROR(Loads!AY1005*Input!DB1005*$T1005*$H1005),0,Loads!AY1005*Input!DB1005*$T1005*$H1005)*$L1005","v":0},{"$f":"IF(ISERROR(Loads!AZ1005*Input!DB1005*$T1005*$H1005),0,Loads!AZ1005*Input!DB1005*$T1005*$H1005)*$L1005","v":0},null,{"$f":"IF(Calcs!F1005<>0,(Input!U1005*H1005*$L1005*E1005+Input!AD1005*H1005*L1005*(F1005-E1005))/F1005*Input!DB1005,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB1005-1,0)),0,OFFSET(CostE!$AQ$5,$AB1005-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB1005-1,0)),0,OFFSET(CostE!$AR$5,$AB1005-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB1005-1,0)),0,OFFSET(CostE!$AS$5,$AB1005-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L1005)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L1005))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L1005)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L1005))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z1005),0,OFFSET(CostE!$F$5,Calcs!Z1005-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E1005<>0,GasCalcs!F1005/GasCalcs!E1005,1)","v":1}]
[{"$f":"Input!B1014","v":0},{"$f":"Input!D1014","v":0},{"$f":"TRIM(Input!E1014)","v":""},{"$f":"TRIM(Input!F1014)","v":""},{"$f":"IF(ISNUMBER(Input!AG1014),Input!AG1014,1)","v":0},{"$f":"MAX(E1014,Input!Z1014)","v":0},{"$f":"IF(ISNUMBER(Input!AH1014),Input!AH1014,1)+($J$8*Input!$T$11+$J$9*Input!$AU1014)","v":1},{"$f":"IF(ISNUMBER(Input!AJ1014),Input!AJ1014+($J$8*Input!$T$11+$J$9*Input!$AU1014),$G1014)","v":1},{"$f":"IF(ISNUMBER(Input!AK1014),Input!AK1014+($J$8*Input!$T$11+$J$9*Input!$AU1014),IF(ISNUMBER(Input!AI1014),Input!AI1014+($J$8*Input!$T$11+$J$9*Input!$AU1014),$G1014))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL1014),Input!AL1014<>0),Input!AL1014,IF(Input!V1014=0,G1014,IF(Input!R1014=0,I1014,IF(Input!R1014*0.03412>Input!V1014,G1014,I1014)))-($J$8*Input!$T$11+$J$9*Input!AU1014))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV1014)","v":0},{"$f":"IF(ISBLANK(Input!AM1014),100%,Input!AM1014)*IF(ISBLANK(Input!AN1014),100%,Input!AN1014)","v":1},{"$f":"Input!R1014","v":0},{"$f":"Input!AC1014","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB1014-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q1014=\"kW\",Input!U1014,Input!R1014)),IF(Q1014=\"kW\",Input!U1014,Input!R1014),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q1014=\"kW\",Input!AD1014,N1014)),IF(Q1014=\"kW\",Input!AD1014,N1014),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V1014,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1014),MATCH(\"Gen:\"&C1014&\":\"&D1014&\":All\",CostE!$E$5:$E$1465,0),Y1014)","v":{"$error":"#N/A"}},{"$f":"MATCH(W1014,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1014),MATCH(\"Load:\"&C1014&\":\"&$D1014&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X1014,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S1014,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z1014>Input!AG1014,Input!AG1014,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z1014*Periods-(AE1014+AF1014+AG1014)))","v":0},{"$f":"MAX(0,Input!Z1014*Periods-AH1014-AF1014-AE1014-AG1014)","v":0},{"$f":"IF(OR(Input!E1014=\"Residential\",Input!E1014=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F1014,1,0))=1","v":false},{"$f":"AJ1014*AK1014*Input!AW1014","v":0},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!G$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!G$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!G$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!G$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!G$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!H$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!H$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!H$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!H$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!H$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!I$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!I$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!I$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!I$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!I$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!J$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!J$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!J$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!J$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!J$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!K$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!K$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!K$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!K$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!K$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!L$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!L$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!L$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!L$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!L$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!M$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!M$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!M$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!M$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!M$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!N$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!N$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!N$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!N$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!N$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!O$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!O$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!O$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!O$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!O$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!P$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!P$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!P$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!P$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!P$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!Q$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!Q$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!Q$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!R$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!R$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!R$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!R$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!R$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!S$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!S$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!S$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!S$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!S$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!T$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!T$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!T$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!T$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!T$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!U$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!U$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!U$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!U$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!U$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!V$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!V$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!V$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!V$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!V$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!W$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!W$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!W$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!W$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!W$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!X$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!X$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!X$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!X$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!X$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!Y$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!Y$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!Y$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!Z$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!Z$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!Z$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AA$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AA$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AA$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AB$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AB$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AB$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AC$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AC$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AC$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AD$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AD$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AD$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AE$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AE$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AE$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AF$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AF$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AF$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AG$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AG$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AG$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AH$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AH$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AH$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AI$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AI$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AI$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AJ$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AJ$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AJ$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AK$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AK$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AK$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AL$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AL$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AL$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AM$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AM$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AM$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AN$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AN$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AN$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AO$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AO$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AO$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AP$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AP$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AP$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AQ$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AQ$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AQ$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AR$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AR$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AR$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AS$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AS$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AS$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AT$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AT$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AT$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AU$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AU$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AU$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AV$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AV$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AV$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AW$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AW$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AW$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AX$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$M1014*(1+$AL1014)\n+\n(OFFSET(CostE!AX$5,$Z1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AX$5,$Z1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*Input!$AC1014*(1+$AL1014)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!G$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!G$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!G$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!G$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!G$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!H$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!H$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!H$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!H$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!H$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!I$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!I$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!I$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!I$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!I$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!J$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!J$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!J$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!J$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!J$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!K$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!K$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!K$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!K$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!K$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!L$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!L$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!L$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!L$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!L$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!M$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!M$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!M$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!M$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!M$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!N$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!N$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!N$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!N$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!N$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!O$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!O$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!O$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!O$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!O$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!P$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!P$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!P$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!P$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!P$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!Q$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!Q$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!Q$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!R$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!R$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!R$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!R$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!R$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!S$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!S$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!S$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!S$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!S$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!T$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!T$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!T$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!T$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!T$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!U$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!U$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!U$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!U$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!U$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!V$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!V$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!V$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!V$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!V$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!W$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!W$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!W$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!W$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!W$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!X$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!X$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!X$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!X$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!X$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!Y$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!Y$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!Y$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!Z$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!Z$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!Z$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AA$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AA$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AA$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AB$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AB$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AB$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AC$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AC$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AC$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AD$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AD$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AD$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AE$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AE$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AE$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AF$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AF$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AF$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AG$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AG$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AG$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AH$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AH$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AH$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AI$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AI$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AI$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AJ$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AJ$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AJ$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AK$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AK$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AK$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AL$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AL$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AL$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AM$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AM$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AM$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AN$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AN$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AN$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AO$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AO$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AO$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AP$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AP$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AP$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AQ$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AQ$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AQ$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AR$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AR$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AR$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AS$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AS$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AS$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AT$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AT$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AT$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AU$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AU$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AU$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AV$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AV$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AV$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AW$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AW$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AW$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"(IF($AE1014>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1014-1,SkipYrs*Periods+1,1,$AE1014)),0)+OFFSET(CostE!AX$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AF1014*(1/(1+Disc)^($AE1014+1)))*$R1014\n+\n(OFFSET(CostE!AX$5,$AA1014-1,SkipYrs*Periods+1+$AE1014)*$AG1014*(1/(1+Disc)^($AE1014+1))+\nIF($AH1014>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014,0)+1,1,$AH1014)),0)*(1/(1+Disc)^($AE1014+$AF1014+$AG1014))+\nOFFSET(CostE!AX$5,$AA1014-1,SkipYrs*Periods+ROUND($AE1014+$AF1014+$AG1014+$AH1014,0)+1)*$AI1014*(1/(1+Disc)^(ROUND($AE1014+$AH1014+$AF1014+$AG1014,0)+1)))*$S1014","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1014),0,Input!BJ1014:DA1014*(AM1014:CD1014+CE1014:DV1014)))*L1014","v":0},{"$f":"NPV(Disc,GasCalcs!M1014:BD1014*Input!BJ1014:DA1014)*L1014","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1014),0,Input!BJ1014:DA1014*(AM1014:CD1014*$G1014+CE1014:DV1014*$H1014)))*$L1014","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S1014,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S1014,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X1014,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EC$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EC$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EC$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EC$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,ED$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,ED$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,ED$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,ED$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EE$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EE$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EE$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EE$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EF$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EF$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EF$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EF$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EG$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EG$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EG$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EG$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EH$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EH$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EH$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EH$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EI$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EI$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EI$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EI$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EJ$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EJ$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EJ$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EK$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EK$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EK$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EK$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EL$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EL$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EL$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EL$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EM$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1014-1,EM$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E1014))))*$M1014+(IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1014-1,EM$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1)+OFFSET(Rates!$B$4,$EA1014-1,EM$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AC1014","v":0},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EN$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EN$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EN$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EN$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EO$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EO$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EO$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EO$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EP$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EP$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EP$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EP$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EQ$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EQ$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EQ$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,ER$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,ER$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,ER$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,ER$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,ES$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,ES$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,ES$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,ES$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,ET$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,ET$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,ET$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,ET$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EU$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EU$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EU$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EU$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EV$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EV$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EV$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EV$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EW$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EW$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EW$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EW$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"(IF($E1014>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EX$16-Rates!$B$3,1,TRUNC($E1014))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1014-1,EX$16-Rates!$B$3+TRUNC($E1014))*($E1014-TRUNC($E1014))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E1014))))*Input!$V1014 + (IF((Input!$Z1014-$E1014)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1014-1,EX$16-Rates!$B$3+TRUNC($E1014),1,TRUNC(Input!$Z1014-$E1014))))/(1+$C$3)^(TRUNC($E1014)-1) +OFFSET(Rates!$B$16,$EB1014-1,EX$16-Rates!$B$3+TRUNC(Input!$Z1014))*(Input!$Z1014-TRUNC(Input!$Z1014))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z1014))))*Input!$AE1014","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC1014),0,EC1014*Input!AX1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(ED1014),0,ED1014*Input!AY1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EE1014),0,EE1014*Input!AZ1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EF1014),0,EF1014*Input!BA1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EG1014),0,EG1014*Input!BB1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EH1014),0,EH1014*Input!BC1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EI1014),0,EI1014*Input!BD1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EJ1014),0,EJ1014*Input!BE1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EK1014),0,EK1014*Input!BF1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EL1014),0,EL1014*Input!BG1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EM1014),0,EM1014*Input!BH1014*$G1014*$L1014)","v":0},{"$f":"IF(ISERROR(EN1014),0,EN1014*Input!AX1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(EO1014),0,EO1014*Input!AY1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(EP1014),0,EP1014*Input!AZ1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(EQ1014),0,EQ1014*Input!BA1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(ER1014),0,ER1014*Input!BB1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(ES1014),0,ES1014*Input!BC1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(ET1014),0,ET1014*Input!BD1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(EU1014),0,EU1014*Input!BE1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(EV1014),0,EV1014*Input!BF1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(EW1014),0,EW1014*Input!BG1014*$I1014*$L1014)","v":0},{"$f":"IF(ISERROR(EX1014),0,EX1014*Input!BH1014*$I1014*$L1014)","v":0},{"$f":"MAX(0,SUM(Input!N1014:P1014)-Input!L1014)","v":0},{"$f":"MAX(NPV(Disc,FU1014*Input!$BJ1014:$DA1014),FY1014-GA1014,0)","v":0},0,{"$f":"NPV(Disc,Input!M1014*Input!$BJ1014:$DA1014)","v":0},{"$f":"NPV(Disc,SUM(Input!N1014:P1014)*Input!$BJ1014:$DA1014)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ1014:DA1014)*(Input!L1014-IF(Calcs!AD1014>0,(Input!L1014-Input!AA1014)*((1+Input!AB1014/Periods)/(1+Disc))^(Calcs!AD1014*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ1014:$DA1014*Input!R1014)*PV($C$3,$E1014,-1,0,1)+ NPV(Disc,Input!$BJ1014:$DA1014*N1014)*PV($C$3,Input!$Z1014-$E1014,-1,0,1)/(1+$C$3)^$E1014)*L1014","v":0},{"$f":"(NPV(Disc,Input!$BJ1014:$DA1014*Input!V1014)*PV($C$3,$E1014,-1,0,1)+NPV(Disc,Input!$BJ1014:$DA1014*Input!$AE1014)*PV($C$3,Input!$Z1014-$E1014,-1,0,1)/(1+$C$3)^$E1014)*L1014","v":0},0,0,0,0,0,0,{"$f":"DY1014+DZ1014-(FZ1014+GC1014)-(Input!$Q$13-Input!$J$11)*GK1014","v":0},0,0,{"$f":"IF(GF1014<>0,GM1014-(Input!$Q$13-Input!$J$11)*$GJ1014*$GK1014/GF1014,0)","v":0},{"$f":"IF(GG1014<>0,GN1014-(Input!$Q$13-Input!$J$11)*(1-$GJ1014)*$GK1014/GG1014,0)","v":0},0,0,{"$f":"IF(GF1014<>0,GQ1014-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ1014*$GK1014/GF1014,0)","v":0},{"$f":"IF(GG1014<>0,GR1014-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ1014)*$GK1014/GG1014,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ1014+DY1014)/((GC1014+FZ1014)+$GK1014*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ1014+DY1014)/(FZ1014+$GK1014*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB1014*O1014*$G1014*$L1014","v":0},{"$f":"GY1014*MAX(Input!$Z1014,$E1014)","v":0},{"$f":"Input!DB1014*$I1014*GasCalcs!G1014*$L1014","v":0},{"$f":"HA1014*MAX(Input!$Z1014,$E1014)","v":0},{"$f":"IF(ISERROR(Loads!AY1014*Input!DB1014*$T1014*$H1014),0,Loads!AY1014*Input!DB1014*$T1014*$H1014)*$L1014","v":0},{"$f":"IF(ISERROR(Loads!AZ1014*Input!DB1014*$T1014*$H1014),0,Loads!AZ1014*Input!DB1014*$T1014*$H1014)*$L1014","v":0},null,{"$f":"IF(Calcs!F1014<>0,(Input!U1014*H1014*$L1014*E1014+Input!AD1014*H1014*L1014*(F1014-E1014))/F1014*Input!DB1014,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB1014-1,0)),0,OFFSET(CostE!$AQ$5,$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB1014-1,0)),0,OFFSET(CostE!$AR$5,$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB1014-1,0)),0,OFFSET(CostE!$AS$5,$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L1014)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L1014))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L1014)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L1014))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z1014),0,OFFSET(CostE!$F$5,Calcs!Z1014-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E1014<>0,GasCalcs!F1014/GasCalcs!E1014,1)","v":1}]
[{"$f":"Input!B1015","v":0},{"$f":"Input!D1015","v":0},{"$f":"TRIM(Input!E1015)","v":""},{"$f":"TRIM(Input!F1015)","v":""},{"$f":"IF(ISNUMBER(Input!AG1015),Input!AG1015,1)","v":0},{"$f":"MAX(E1015,Input!Z1015)","v":0},{"$f":"IF(ISNUMBER(Input!AH1015),Input!AH1015,1)+($J$8*Input!$T$11+$J$9*Input!$AU1015)","v":1},{"$f":"IF(ISNUMBER(Input!AJ1015),Input!AJ1015+($J$8*Input!$T$11+$J$9*Input!$AU1015),$G1015)","v":1},{"$f":"IF(ISNUMBER(Input!AK1015),Input!AK1015+($J$8*Input!$T$11+$J$9*Input!$AU1015),IF(ISNUMBER(Input!AI1015),Input!AI1015+($J$8*Input!$T$11+$J$9*Input!$AU1015),$G1015))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL1015),Input!AL1015<>0),Input!AL1015,IF(Input!V1015=0,G1015,IF(Input!R1015=0,I1015,IF(Input!R1015*0.03412>Input!V1015,G1015,I1015)))-($J$8*Input!$T$11+$J$9*Input!AU1015))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV1015)","v":0},{"$f":"IF(ISBLANK(Input!AM1015),100%,Input!AM1015)*IF(ISBLANK(Input!AN1015),100%,Input!AN1015)","v":1},{"$f":"Input!R1015","v":0},{"$f":"Input!AC1015","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB1015-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q1015=\"kW\",Input!U1015,Input!R1015)),IF(Q1015=\"kW\",Input!U1015,Input!R1015),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q1015=\"kW\",Input!AD1015,N1015)),IF(Q1015=\"kW\",Input!AD1015,N1015),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V1015,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1015),MATCH(\"Gen:\"&C1015&\":\"&D1015&\":All\",CostE!$E$5:$E$1465,0),Y1015)","v":{"$error":"#N/A"}},{"$f":"MATCH(W1015,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1015),MATCH(\"Load:\"&C1015&\":\"&$D1015&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X1015,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S1015,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z1015>Input!AG1015,Input!AG1015,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z1015*Periods-(AE1015+AF1015+AG1015)))","v":0},{"$f":"MAX(0,Input!Z1015*Periods-AH1015-AF1015-AE1015-AG1015)","v":0},{"$f":"IF(OR(Input!E1015=\"Residential\",Input!E1015=\"Res_New_Construction\"), $C$10,$C$11)-1","v":0},{"$f":"SUM(IF($E$3:$E$12=Input!F1015,1,0))=1","v":false},{"$f":"AJ1015*AK1015*Input!AW1015","v":0},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!G$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!G$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!G$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!G$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!G$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!H$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!H$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!H$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!H$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!H$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!I$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!I$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!I$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!I$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!I$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!J$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!J$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!J$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!J$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!J$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!K$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!K$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!K$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!K$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!K$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!L$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!L$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!L$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!L$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!L$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!M$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!M$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!M$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!M$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!M$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!N$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!N$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!N$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!N$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!N$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!O$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!O$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!O$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!O$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!O$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!P$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!P$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!P$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!P$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!P$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!Q$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!Q$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!Q$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!R$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!R$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!R$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!R$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!R$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!S$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!S$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!S$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!S$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!S$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!T$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!T$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!T$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!T$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!T$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!U$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!U$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!U$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!U$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!U$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!V$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!V$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!V$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!V$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!V$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!W$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!W$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!W$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!W$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!W$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!X$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!X$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!X$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!X$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!X$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!Y$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!Y$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!Y$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!Z$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!Z$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!Z$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AA$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AA$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AA$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AB$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AB$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AB$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AC$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AC$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AC$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AD$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AD$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AD$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AE$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AE$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AE$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AF$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AF$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AF$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AG$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AG$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AG$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AH$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AH$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AH$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AI$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AI$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AI$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AJ$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AJ$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AJ$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AK$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AK$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AK$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AL$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AL$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AL$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AM$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AM$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AM$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AN$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AN$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AN$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AO$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AO$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AO$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AP$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AP$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AP$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AQ$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AQ$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AQ$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AR$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AR$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AR$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AS$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AS$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AS$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AT$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AT$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AT$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AU$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AU$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AU$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AV$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AV$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AV$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AW$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AW$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AW$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AX$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$M1015*(1+$AL1015)\n+\n(OFFSET(CostE!AX$5,$Z1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AX$5,$Z1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*Input!$AC1015*(1+$AL1015)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!G$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!G$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!G$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!G$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!G$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!H$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!H$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!H$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!H$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!H$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!I$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!I$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!I$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!I$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!I$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!J$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!J$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!J$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!J$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!J$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!K$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!K$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!K$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!K$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!K$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!L$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!L$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!L$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!L$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!L$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!M$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!M$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!M$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!M$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!M$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!N$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!N$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!N$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!N$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!N$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!O$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!O$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!O$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!O$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!O$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!P$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!P$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!P$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!P$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!P$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!Q$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!Q$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!Q$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!R$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!R$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!R$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!R$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!R$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!S$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!S$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!S$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!S$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!S$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!T$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!T$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!T$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!T$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!T$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!U$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!U$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!U$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!U$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!U$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!V$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!V$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!V$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!V$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!V$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!W$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!W$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!W$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!W$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!W$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!X$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!X$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!X$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!X$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!X$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!Y$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!Y$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!Y$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!Z$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!Z$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!Z$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AA$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AA$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AA$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AB$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AB$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AB$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AC$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AC$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AC$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AD$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AD$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AD$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AE$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AE$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AE$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AF$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AF$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AF$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AG$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AG$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AG$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AH$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AH$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AH$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AI$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AI$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AI$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AJ$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AJ$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AJ$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AK$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AK$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AK$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AL$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AL$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AL$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AM$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AM$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AM$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AN$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AN$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AN$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AO$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AO$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AO$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AP$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AP$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AP$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AQ$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AQ$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AQ$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AR$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AR$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AR$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AS$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AS$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AS$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AT$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AT$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AT$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AU$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AU$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AU$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AV$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AV$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AV$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AW$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AW$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AW$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"(IF($AE1015>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1015-1,SkipYrs*Periods+1,1,$AE1015)),0)+OFFSET(CostE!AX$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AF1015*(1/(1+Disc)^($AE1015+1)))*$R1015\n+\n(OFFSET(CostE!AX$5,$AA1015-1,SkipYrs*Periods+1+$AE1015)*$AG1015*(1/(1+Disc)^($AE1015+1))+\nIF($AH1015>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015,0)+1,1,$AH1015)),0)*(1/(1+Disc)^($AE1015+$AF1015+$AG1015))+\nOFFSET(CostE!AX$5,$AA1015-1,SkipYrs*Periods+ROUND($AE1015+$AF1015+$AG1015+$AH1015,0)+1)*$AI1015*(1/(1+Disc)^(ROUND($AE1015+$AH1015+$AF1015+$AG1015,0)+1)))*$S1015","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1015),0,Input!BJ1015:DA1015*(AM1015:CD1015+CE1015:DV1015)))*L1015","v":0},{"$f":"NPV(Disc,GasCalcs!M1015:BD1015*Input!BJ1015:DA1015)*L1015","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1015),0,Input!BJ1015:DA1015*(AM1015:CD1015*$G1015+CE1015:DV1015*$H1015)))*$L1015","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S1015,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S1015,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X1015,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EC$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EC$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EC$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EC$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,ED$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,ED$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,ED$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,ED$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EE$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EE$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EE$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EE$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EF$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EF$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EF$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EF$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EG$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EG$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EG$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EG$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EH$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EH$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EH$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EH$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EI$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EI$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EI$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EI$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EJ$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EJ$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EJ$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EK$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EK$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EK$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EK$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EL$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EL$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EL$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EL$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EM$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1015-1,EM$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E1015))))*$M1015+(IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1015-1,EM$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1)+OFFSET(Rates!$B$4,$EA1015-1,EM$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AC1015","v":0},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EN$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EN$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EN$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EN$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EO$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EO$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EO$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EO$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EP$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EP$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EP$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EP$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EQ$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EQ$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EQ$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,ER$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,ER$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,ER$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,ER$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,ES$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,ES$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,ES$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,ES$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,ET$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,ET$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,ET$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,ET$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EU$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EU$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EU$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EU$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EV$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EV$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EV$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EV$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EW$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EW$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EW$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EW$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"(IF($E1015>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EX$16-Rates!$B$3,1,TRUNC($E1015))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1015-1,EX$16-Rates!$B$3+TRUNC($E1015))*($E1015-TRUNC($E1015))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E1015))))*Input!$V1015 + (IF((Input!$Z1015-$E1015)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1015-1,EX$16-Rates!$B$3+TRUNC($E1015),1,TRUNC(Input!$Z1015-$E1015))))/(1+$C$3)^(TRUNC($E1015)-1) +OFFSET(Rates!$B$16,$EB1015-1,EX$16-Rates!$B$3+TRUNC(Input!$Z1015))*(Input!$Z1015-TRUNC(Input!$Z1015))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z1015))))*Input!$AE1015","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC1015),0,EC1015*Input!AX1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(ED1015),0,ED1015*Input!AY1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EE1015),0,EE1015*Input!AZ1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EF1015),0,EF1015*Input!BA1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EG1015),0,EG1015*Input!BB1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EH1015),0,EH1015*Input!BC1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EI1015),0,EI1015*Input!BD1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EJ1015),0,EJ1015*Input!BE1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EK1015),0,EK1015*Input!BF1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EL1015),0,EL1015*Input!BG1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EM1015),0,EM1015*Input!BH1015*$G1015*$L1015)","v":0},{"$f":"IF(ISERROR(EN1015),0,EN1015*Input!AX1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(EO1015),0,EO1015*Input!AY1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(EP1015),0,EP1015*Input!AZ1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(EQ1015),0,EQ1015*Input!BA1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(ER1015),0,ER1015*Input!BB1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(ES1015),0,ES1015*Input!BC1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(ET1015),0,ET1015*Input!BD1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(EU1015),0,EU1015*Input!BE1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(EV1015),0,EV1015*Input!BF1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(EW1015),0,EW1015*Input!BG1015*$I1015*$L1015)","v":0},{"$f":"IF(ISERROR(EX1015),0,EX1015*Input!BH1015*$I1015*$L1015)","v":0},{"$f":"MAX(0,SUM(Input!N1015:P1015)-Input!L1015)","v":0},{"$f":"MAX(NPV(Disc,FU1015*Input!$BJ1015:$DA1015),FY1015-GA1015,0)","v":0},0,{"$f":"NPV(Disc,Input!M1015*Input!$BJ1015:$DA1015)","v":0},{"$f":"NPV(Disc,SUM(Input!N1015:P1015)*Input!$BJ1015:$DA1015)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ1015:DA1015)*(Input!L1015-IF(Calcs!AD1015>0,(Input!L1015-Input!AA1015)*((1+Input!AB1015/Periods)/(1+Disc))^(Calcs!AD1015*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ1015:$DA1015*Input!R1015)*PV($C$3,$E1015,-1,0,1)+ NPV(Disc,Input!$BJ1015:$DA1015*N1015)*PV($C$3,Input!$Z1015-$E1015,-1,0,1)/(1+$C$3)^$E1015)*L1015","v":0},{"$f":"(NPV(Disc,Input!$BJ1015:$DA1015*Input!V1015)*PV($C$3,$E1015,-1,0,1)+NPV(Disc,Input!$BJ1015:$DA1015*Input!$AE1015)*PV($C$3,Input!$Z1015-$E1015,-1,0,1)/(1+$C$3)^$E1015)*L1015","v":0},0,0,0,0,0,0,{"$f":"DY1015+DZ1015-(FZ1015+GC1015)-(Input!$Q$13-Input!$J$11)*GK1015","v":0},0,0,{"$f":"IF(GF1015<>0,GM1015-(Input!$Q$13-Input!$J$11)*$GJ1015*$GK1015/GF1015,0)","v":0},{"$f":"IF(GG1015<>0,GN1015-(Input!$Q$13-Input!$J$11)*(1-$GJ1015)*$GK1015/GG1015,0)","v":0},0,0,{"$f":"IF(GF1015<>0,GQ1015-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ1015*$GK1015/GF1015,0)","v":0},{"$f":"IF(GG1015<>0,GR1015-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ1015)*$GK1015/GG1015,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ1015+DY1015)/((GC1015+FZ1015)+$GK1015*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ1015+DY1015)/(FZ1015+$GK1015*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB1015*O1015*$G1015*$L1015","v":0},{"$f":"GY1015*MAX(Input!$Z1015,$E1015)","v":0},{"$f":"Input!DB1015*$I1015*GasCalcs!G1015*$L1015","v":0},{"$f":"HA1015*MAX(Input!$Z1015,$E1015)","v":0},{"$f":"IF(ISERROR(Loads!AY1015*Input!DB1015*$T1015*$H1015),0,Loads!AY1015*Input!DB1015*$T1015*$H1015)*$L1015","v":0},{"$f":"IF(ISERROR(Loads!AZ1015*Input!DB1015*$T1015*$H1015),0,Loads!AZ1015*Input!DB1015*$T1015*$H1015)*$L1015","v":0},null,{"$f":"IF(Calcs!F1015<>0,(Input!U1015*H1015*$L1015*E1015+Input!AD1015*H1015*L1015*(F1015-E1015))/F1015*Input!DB1015,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB1015-1,0)),0,OFFSET(CostE!$AQ$5,$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB1015-1,0)),0,OFFSET(CostE!$AR$5,$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB1015-1,0)),0,OFFSET(CostE!$AS$5,$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L1015)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L1015))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L1015)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L1015))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z1015),0,OFFSET(CostE!$F$5,Calcs!Z1015-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E1015<>0,GasCalcs!F1015/GasCalcs!E1015,1)","v":1}]
[{"$f":"Input!B1016","v":0},{"$f":"Input!D1016","v":0},{"$f":"TRIM(Input!E1016)","v":""},{"$f":"TRIM(Input!F1016)","v":""},{"$f":"IF(ISNUMBER(Input!AG1016),Input!AG1016,1)","v":0},{"$f":"MAX(E1016,Input!Z1016)","v":0},{"$f":"IF(ISNUMBER(Input!AH1016),Input!AH1016,1)+($J$8*Input!$T$11+$J$9*Input!$AU1016)","v":1},{"$f":"IF(ISNUMBER(Input!AJ1016),Input!AJ1016+($J$8*Input!$T$11+$J$9*Input!$AU1016),$G1016)","v":1},{"$f":"IF(ISNUMBER(Input!AK1016),Input!AK1016+($J$8*Input!$T$11+$J$9*Input!$AU1016),IF(ISNUMBER(Input!AI1016),Input!AI1016+($J$8*Input!$T$11+$J$9*Input!$AU1016),$G1016))","v":1},{"$f":"IF(AND(ISNUMBER(Input!AL1016),Input!AL1016<>0),Input!AL1016,IF(Input!V1016=0,G1016,IF(Input!R1016=0,I1016,IF(Input!R1016*0.03412>Input!V1016,G1016,I1016)))-($J$8*Input!$T$11+$J$9*Input!AU1016))","v":1},{"$f":"($J$8*Input!$U$11+$J$9*Input!$AV1016)","v":0},{"$f":"IF(ISBLANK(Input!AM1016),100%,Input!AM1016)*IF(ISBLANK(Input!AN1016),100%,Input!AN1016)","v":1},{"$f":"Input!R1016","v":0},{"$f":"Input!AC1016","v":0},0,1,{"$f":"OFFSET(CostE!$F$5,Calcs!AB1016-1,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISNUMBER(IF(Q1016=\"kW\",Input!U1016,Input!R1016)),IF(Q1016=\"kW\",Input!U1016,Input!R1016),0)","v":0},{"$f":"IF(ISNUMBER(IF(Q1016=\"kW\",Input!AD1016,N1016)),IF(Q1016=\"kW\",Input!AD1016,N1016),0)","v":0},0,0,"Gen:::0","TD:::0","Load:::0",{"$f":"MATCH(V1016,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1016),MATCH(\"Gen:\"&C1016&\":\"&D1016&\":All\",CostE!$E$5:$E$1465,0),Y1016)","v":{"$error":"#N/A"}},{"$f":"MATCH(W1016,CostE!$E$5:$E$1465,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(Y1016),MATCH(\"Load:\"&C1016&\":\"&$D1016&\":NA\",CostE!$E$5:$E$1465,0),MATCH(X1016,CostE!$E$5:$E$1465,0))","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!S1016,Rates!$A$4:$A$9,0)","v":{"$error":"#N/A"}},{"$f":"IF(Input!Z1016>Input!AG1016,Input!AG1016,0)","v":0},0,0,0,{"$f":"MAX(0,TRUNC(Input!Z1016*Periods-(AE1016+AF1016+AG1016)))","v":0},{"$f":"MAX(0,Input!Z1016*Periods-AH1016-AF1016-AE1016-AG1016)","v":0},null,null,null,{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!G$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!G$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!G$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!G$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!G$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!H$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!H$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!H$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!H$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!H$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!I$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!I$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!I$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!I$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!I$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!J$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!J$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!J$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!J$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!J$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!K$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!K$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!K$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!K$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!K$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!L$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!L$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!L$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!L$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!L$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!M$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!M$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!M$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!M$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!M$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!N$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!N$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!N$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!N$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!N$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!O$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!O$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!O$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!O$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!O$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!P$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!P$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!P$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!P$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!P$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!Q$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!Q$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!Q$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!Q$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!R$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!R$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!R$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!R$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!R$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!S$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!S$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!S$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!S$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!S$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!T$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!T$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!T$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!T$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!T$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!U$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!U$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!U$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!U$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!U$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!V$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!V$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!V$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!V$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!V$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!W$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!W$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!W$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!W$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!W$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!X$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!X$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!X$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!X$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!X$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!Y$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!Y$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!Y$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!Y$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!Z$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!Z$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!Z$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!Z$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AA$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AA$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AA$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AA$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AB$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AB$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AB$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AB$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AC$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AC$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AC$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AC$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AD$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AD$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AD$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AD$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AE$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AE$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AE$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AE$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AF$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AF$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AF$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AF$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AG$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AG$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AG$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AG$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AH$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AH$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AH$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AH$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AI$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AI$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AI$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AI$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AJ$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AJ$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AJ$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AJ$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AK$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AK$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AK$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AK$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AL$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AL$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AL$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AL$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AM$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AM$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AM$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AM$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AN$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AN$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AN$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AN$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AO$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AO$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AO$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AO$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AP$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AP$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AP$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AP$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AQ$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AQ$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AQ$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AQ$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AR$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AR$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AR$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AR$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AS$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AS$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AS$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AS$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AT$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AT$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AT$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AT$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AU$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AU$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AU$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AU$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AV$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AV$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AV$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AV$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AW$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AW$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AW$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AW$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AX$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$M1016*(1+$AL1016)\n+\n(OFFSET(CostE!AX$5,$Z1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AX$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AX$5,$Z1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*Input!$AC1016*(1+$AL1016)","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!G$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!G$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!G$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!G$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!G$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!H$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!H$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!H$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!H$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!H$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!I$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!I$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!I$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!I$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!I$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!J$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!J$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!J$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!J$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!J$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!K$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!K$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!K$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!K$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!K$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!L$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!L$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!L$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!L$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!L$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!M$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!M$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!M$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!M$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!M$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!N$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!N$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!N$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!N$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!N$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!O$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!O$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!O$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!O$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!O$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!P$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!P$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!P$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!P$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!P$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!Q$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!Q$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!Q$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!Q$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!R$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!R$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!R$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!R$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!R$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!S$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!S$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!S$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!S$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!S$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!T$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!T$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!T$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!T$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!T$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!U$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!U$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!U$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!U$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!U$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!V$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!V$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!V$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!V$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!V$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!W$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!W$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!W$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!W$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!W$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!X$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!X$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!X$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!X$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!X$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!Y$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!Y$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!Y$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!Y$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!Z$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!Z$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!Z$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!Z$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AA$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AA$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AA$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AA$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AB$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AB$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AB$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AB$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AC$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AC$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AC$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AC$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AD$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AD$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AD$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AD$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AE$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AE$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AE$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AE$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AF$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AF$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AF$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AF$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AG$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AG$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AG$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AG$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AH$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AH$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AH$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AH$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AI$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AI$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AI$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AI$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AJ$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AJ$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AJ$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AJ$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AK$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AK$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AK$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AK$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AL$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AL$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AL$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AL$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AM$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AM$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AM$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AM$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AN$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AN$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AN$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AN$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AO$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AO$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AO$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AO$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AP$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AP$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AP$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AP$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AQ$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AQ$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AQ$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AQ$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AR$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AR$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AR$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AR$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AS$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AS$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AS$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AS$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AT$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AT$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AT$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AT$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AU$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AU$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AU$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AU$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AV$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AV$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AV$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AV$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AW$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AW$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AW$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AW$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"(IF($AE1016>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1016-1,SkipYrs*Periods+1,1,$AE1016)),0)+OFFSET(CostE!AX$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AF1016*(1/(1+Disc)^($AE1016+1)))*$R1016\n+\n(OFFSET(CostE!AX$5,$AA1016-1,SkipYrs*Periods+1+$AE1016)*$AG1016*(1/(1+Disc)^($AE1016+1))+\nIF($AH1016>0,NPV(Disc,OFFSET(CostE!AX$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016,0)+1,1,$AH1016)),0)*(1/(1+Disc)^($AE1016+$AF1016+$AG1016))+\nOFFSET(CostE!AX$5,$AA1016-1,SkipYrs*Periods+ROUND($AE1016+$AF1016+$AG1016+$AH1016,0)+1)*$AI1016*(1/(1+Disc)^(ROUND($AE1016+$AH1016+$AF1016+$AG1016,0)+1)))*$S1016","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1016),0,Input!BJ1016:DA1016*(AM1016:CD1016+CE1016:DV1016)))*L1016","v":0},{"$f":"NPV(Disc,GasCalcs!M1016:BD1016*Input!BJ1016:DA1016)*L1016","v":{"$error":"#N/A"}},{"$f":"NPV(Disc,IF(ISERROR(DV1016),0,Input!BJ1016:DA1016*(AM1016:CD1016*$G1016+CE1016:DV1016*$H1016)))*$L1016","v":0},0,{"$f":"IF(ISERROR(MATCH(Input!$S1016,Rates!$A$4:$A$9,0)),1,MATCH(Input!$S1016,Rates!$A$4:$A$9,0))","v":1},{"$f":"MATCH(Input!$X1016,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EC$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EC$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EC$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EC$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EC$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,ED$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,ED$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,ED$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,ED$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(ED$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EE$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EE$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EE$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EE$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EE$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EF$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EF$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EF$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EF$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EF$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EG$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EG$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EG$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EG$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EG$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EH$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EH$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EH$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EH$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EH$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EI$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EI$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EI$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EI$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EI$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EJ$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EJ$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EJ$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EJ$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EJ$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EK$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EK$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EK$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EK$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EK$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EL$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EL$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EL$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EL$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EL$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EM$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3)+OFFSET(Rates!$B$4,$EA1016-1,EM$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC($E1016))))*$M1016+(IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$4,$EA1016-1,EM$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1)+OFFSET(Rates!$B$4,$EA1016-1,EM$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EM$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AC1016","v":0},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EN$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EN$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EN$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EN$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EN$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EO$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EO$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EO$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EO$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EO$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EP$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EP$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EP$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EP$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EP$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EQ$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EQ$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EQ$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EQ$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EQ$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,ER$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,ER$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,ER$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,ER$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(ER$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,ES$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,ES$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,ES$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,ES$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(ES$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,ET$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,ET$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,ET$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,ET$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(ET$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EU$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EU$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EU$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EU$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EU$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EV$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EV$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EV$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EV$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EV$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EW$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EW$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EW$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EW$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EW$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"(IF($E1016>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EX$16-Rates!$B$3,1,TRUNC($E1016))))*(1+$C$3) +OFFSET(Rates!$B$16,$EB1016-1,EX$16-Rates!$B$3+TRUNC($E1016))*($E1016-TRUNC($E1016))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC($E1016))))*Input!$V1016 + (IF((Input!$Z1016-$E1016)>=1,NPV($C$3,OFFSET(Rates!$B$16,$EB1016-1,EX$16-Rates!$B$3+TRUNC($E1016),1,TRUNC(Input!$Z1016-$E1016))))/(1+$C$3)^(TRUNC($E1016)-1) +OFFSET(Rates!$B$16,$EB1016-1,EX$16-Rates!$B$3+TRUNC(Input!$Z1016))*(Input!$Z1016-TRUNC(Input!$Z1016))*(1/(1+$C$3)^(EX$16-Rates!$B$3+TRUNC(Input!$Z1016))))*Input!$AE1016","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(EC1016),0,EC1016*Input!AX1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(ED1016),0,ED1016*Input!AY1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EE1016),0,EE1016*Input!AZ1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EF1016),0,EF1016*Input!BA1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EG1016),0,EG1016*Input!BB1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EH1016),0,EH1016*Input!BC1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EI1016),0,EI1016*Input!BD1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EJ1016),0,EJ1016*Input!BE1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EK1016),0,EK1016*Input!BF1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EL1016),0,EL1016*Input!BG1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EM1016),0,EM1016*Input!BH1016*$G1016*$L1016)","v":0},{"$f":"IF(ISERROR(EN1016),0,EN1016*Input!AX1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(EO1016),0,EO1016*Input!AY1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(EP1016),0,EP1016*Input!AZ1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(EQ1016),0,EQ1016*Input!BA1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(ER1016),0,ER1016*Input!BB1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(ES1016),0,ES1016*Input!BC1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(ET1016),0,ET1016*Input!BD1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(EU1016),0,EU1016*Input!BE1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(EV1016),0,EV1016*Input!BF1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(EW1016),0,EW1016*Input!BG1016*$I1016*$L1016)","v":0},{"$f":"IF(ISERROR(EX1016),0,EX1016*Input!BH1016*$I1016*$L1016)","v":0},{"$f":"MAX(0,SUM(Input!N1016:P1016)-Input!L1016)","v":0},{"$f":"MAX(NPV(Disc,FU1016*Input!$BJ1016:$DA1016),FY1016-GA1016,0)","v":0},0,{"$f":"NPV(Disc,Input!M1016*Input!$BJ1016:$DA1016)","v":0},{"$f":"NPV(Disc,SUM(Input!N1016:P1016)*Input!$BJ1016:$DA1016)","v":0},0,{"$f":"NPV(Disc,1*Input!BJ1016:DA1016)*(Input!L1016-IF(Calcs!AD1016>0,(Input!L1016-Input!AA1016)*((1+Input!AB1016/Periods)/(1+Disc))^(Calcs!AD1016*Periods),0))","v":0},0,0,{"$f":"(NPV(Disc,Input!$BJ1016:$DA1016*Input!R1016)*PV($C$3,$E1016,-1,0,1)+ NPV(Disc,Input!$BJ1016:$DA1016*N1016)*PV($C$3,Input!$Z1016-$E1016,-1,0,1)/(1+$C$3)^$E1016)*L1016","v":0},{"$f":"(NPV(Disc,Input!$BJ1016:$DA1016*Input!V1016)*PV($C$3,$E1016,-1,0,1)+NPV(Disc,Input!$BJ1016:$DA1016*Input!$AE1016)*PV($C$3,Input!$Z1016-$E1016,-1,0,1)/(1+$C$3)^$E1016)*L1016","v":0},0,0,0,0,0,0,{"$f":"DY1016+DZ1016-(FZ1016+GC1016)-(Input!$Q$13-Input!$J$11)*GK1016","v":0},0,0,{"$f":"IF(GF1016<>0,GM1016-(Input!$Q$13-Input!$J$11)*$GJ1016*$GK1016/GF1016,0)","v":0},{"$f":"IF(GG1016<>0,GN1016-(Input!$Q$13-Input!$J$11)*(1-$GJ1016)*$GK1016/GG1016,0)","v":0},0,0,{"$f":"IF(GF1016<>0,GQ1016-(Input!$Q$13-Input!$J$11+Input!$Q$4)*$GJ1016*$GK1016/GF1016,0)","v":0},{"$f":"IF(GG1016<>0,GR1016-(Input!$Q$13-Input!$J$11+Input!$Q$4)*(1-$GJ1016)*$GK1016/GG1016,0)","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(DZ1016+DY1016)/((GC1016+FZ1016)+$GK1016*(Input!$Q$13-Input!$J$11))","v":{"$error":"#DIV/0!"}},{"$f":"(DZ1016+DY1016)/(FZ1016+$GK1016*(Input!$Q$13-Input!$J$11+Input!$Q$4))","v":{"$error":"#DIV/0!"}},{"$f":"Input!DB1016*O1016*$G1016*$L1016","v":0},{"$f":"GY1016*MAX(Input!$Z1016,$E1016)","v":0},{"$f":"Input!DB1016*$I1016*GasCalcs!G1016*$L1016","v":0},{"$f":"HA1016*MAX(Input!$Z1016,$E1016)","v":0},{"$f":"IF(ISERROR(Loads!AY1016*Input!DB1016*$T1016*$H1016),0,Loads!AY1016*Input!DB1016*$T1016*$H1016)*$L1016","v":0},{"$f":"IF(ISERROR(Loads!AZ1016*Input!DB1016*$T1016*$H1016),0,Loads!AZ1016*Input!DB1016*$T1016*$H1016)*$L1016","v":0},null,{"$f":"IF(Calcs!F1016<>0,(Input!U1016*H1016*$L1016*E1016+Input!AD1016*H1016*L1016*(F1016-E1016))/F1016*Input!DB1016,0)","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AQ$5,$AB1016-1,0)),0,OFFSET(CostE!$AQ$5,$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AR$5,$AB1016-1,0)),0,OFFSET(CostE!$AR$5,$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!$AS$5,$AB1016-1,0)),0,OFFSET(CostE!$AS$5,$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(INDEX(CostG!$E$37:$E$43,GasCalcs!$L1016)),0,INDEX(CostG!$E$37:$E$43,GasCalcs!$L1016))","v":5.8500000000000002E-3},{"$f":"IF(ISERROR(INDEX(CostG!$F$37:$F$43,GasCalcs!$L1016)),0,INDEX(CostG!$F$37:$F$43,GasCalcs!$L1016))","v":9.1999999999999998E-3},{"$f":"IF(ISERROR(Z1016),0,OFFSET(CostE!$F$5,Calcs!Z1016-1,0))","v":0},0,0,1,1,{"$f":"IF(GasCalcs!E1016<>0,GasCalcs!F1016/GasCalcs!E1016,1)","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(DW17:DW1016)","v":362148.45648510411},{"$f":"SUM(DX17:DX1016)","v":{"$error":"#N/A"}},{"$f":"SUM(DY17:DY1016)","v":309220.18556603941},{"$f":"SUM(DZ17:DZ1016)","v":254076.14546988628},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(EY17:EY1016)","v":0},0,643115.29144009436,0,0,0,0,0,0,0,0,0,0,360520.8390002629,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FV17:FV1016)","v":0},0,null,null,{"$f":"SUM(FZ17:FZ1016)","v":197378.19014242146},null,113326.57567160386,96327.589320863292,2644295.5646392442,216328.74823560295,2260892.2246509874,183581.21856635023,309220.18556603941,256245.41446888179,null,"Averages",{"$f":"SUM(GL17:GL1016)","v":56.332735561276422},{"$f":"SUMPRODUCT(GM17:GM1016,$GF$17:$GF$1016)/$GF$1018","v":6.1097607061995733E-2},{"$f":"SUMPRODUCT(GN17:GN1016,$GG$17:$GG$1016)/$GG$1018","v":0.71606152224053732},{"$f":"SUMPRODUCT(GO17:GO1016,$GF$17:$GF$1016)/$GF$1018","v":-4.0946016787451007E-3},{"$f":"SUMPRODUCT(GP17:GP1016,$GG$17:$GG$1016)/$GG$1018","v":5.0733870854619834E-2},{"$f":"SUMPRODUCT(GQ17:GQ1016,$GF$17:$GF$1016)/$GF$1018","v":8.4086505496826433E-2},{"$f":"SUMPRODUCT(GR17:GR1016,$GG$17:$GG$1016)/$GG$1018","v":0.95765577650371769},{"$f":"SUMPRODUCT(GS17:GS1016,$GF$17:$GF$1016)/$GF$1018","v":1.8894296756085584E-2},{"$f":"SUMPRODUCT(GT17:GT1016,$GG$17:$GG$1016)/$GG$1018","v":0.29232812511780037},null,null,null,null,{"$f":"SUM(GY17:GY1016)","v":289246.19399999996},4144897.9600200001,24707.664000000004,354060.82512000005,43.723261883720923,53.112204357320095,null,{"$f":"SUM(HF17:IY1016)","v":3049.0657073628759},null,null,null,{"$f":"SUM(HJ17:HJ1016)","v":5.8499999999999339},{"$f":"SUM(HK17:HK1016)","v":9.2053999999999121}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lifecycle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GO1018*$GF$1018","v":-9257.4530985176789},{"$f":"GP1018*$GG$1018","v":9313.7858340789498},null,null,{"$f":"GS1018*$GF$1018","v":42717.968626082271},{"$f":"GT1018*$GG$1018","v":53665.953430342284}]

{"sheet":"GasCalcs","index":5,"n_rows":1016,"n_cols":56,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Gas Gross Avoided Costs ($ per measure nominal NPV)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"M15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4",{"$f":"AG15","v":"Qtr 1"},"Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4","Qtr 1","Qtr 2","Qtr 3","Qtr 4"]
["Measure Name","Climate Zone","Target sector","Measure End use","Gross Unit Gas Saving (therm)","Gross Unit Savings - Second baseline (th)","Gross WtdAvg Therm Savings per Unit",{"$f":"Input!W16","v":"Gas Sector"},{"$f":"Input!Y16","v":"Gas Savings Profile"},"Gas Avoided Cost Row","Gas Rate Row to Use","Gas emissions set to Use",{"$f":"Calcs!CE16","v":2013},{"$f":"Calcs!CF16","v":2013},{"$f":"Calcs!CG16","v":2013},{"$f":"Calcs!CH16","v":2013},{"$f":"Calcs!CI16","v":2014},{"$f":"Calcs!CJ16","v":2014},{"$f":"Calcs!CK16","v":2014},{"$f":"Calcs!CL16","v":2014},{"$f":"Calcs!CM16","v":2015},{"$f":"Calcs!CN16","v":2015},{"$f":"Calcs!CO16","v":2015},{"$f":"Calcs!CP16","v":2015},{"$f":"Calcs!CQ16","v":2016},{"$f":"Calcs!CR16","v":2016},{"$f":"Calcs!CS16","v":2016},{"$f":"Calcs!CT16","v":2016},{"$f":"Calcs!CU16","v":2017},{"$f":"Calcs!CV16","v":2017},{"$f":"Calcs!CW16","v":2017},{"$f":"Calcs!CX16","v":2017},{"$f":"Calcs!CY16","v":2018},{"$f":"Calcs!CZ16","v":2018},{"$f":"Calcs!DA16","v":2018},{"$f":"Calcs!DB16","v":2018},{"$f":"Calcs!DC16","v":2019},{"$f":"Calcs!DD16","v":2019},{"$f":"Calcs!DE16","v":2019},{"$f":"Calcs!DF16","v":2019},{"$f":"Calcs!DG16","v":2020},{"$f":"Calcs!DH16","v":2020},{"$f":"Calcs!DI16","v":2020},{"$f":"Calcs!DJ16","v":2020},{"$f":"Calcs!DK16","v":2021},{"$f":"Calcs!DL16","v":2021},{"$f":"Calcs!DM16","v":2021},{"$f":"Calcs!DN16","v":2021},{"$f":"Calcs!DO16","v":2022},{"$f":"Calcs!DP16","v":2022},{"$f":"Calcs!DQ16","v":2022},{"$f":"Calcs!DR16","v":2022},{"$f":"Calcs!DS16","v":2023},{"$f":"Calcs!DT16","v":2023},{"$f":"Calcs!DU16","v":2023},{"$f":"Calcs!DV16","v":2023}]
[{"$f":"Input!B17","v":0},{"$f":"Input!D17","v":0},{"$f":"TRIM(Input!E17)","v":""},{"$f":"TRIM(Input!F17)","v":""},{"$f":"Input!V17","v":0},{"$f":"Input!AE17","v":0},{"$f":"IF(MAX(Input!Z17,Calcs!E17)<>0,(GasCalcs!E17*Calcs!$E17+Input!AE17*MAX(0,Input!Z17-Calcs!$E17))/MAX(Input!Z17,Calcs!E17),0)","v":0},{"$f":"Input!W17","v":0},{"$f":"Input!Y17","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H17&GasCalcs!I17,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X17,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF17,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF17,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!E$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!E$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!E$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!F$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!F$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!F$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!G$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!G$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!G$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!H$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!H$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!H$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!I$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!I$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!I$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!J$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!J$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!J$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!K$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!K$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!K$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!L$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!L$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!L$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!M$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!M$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!M$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!N$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!N$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!N$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!O$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!O$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!O$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!P$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!P$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!P$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!Q$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!Q$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!R$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!R$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!R$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!S$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!S$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!S$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!T$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!T$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!T$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!U$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!U$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!U$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!V$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!V$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!V$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!W$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!W$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!W$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!X$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!X$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!X$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!Y$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!Y$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!Z$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!Z$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AA$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AA$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AB$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AB$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AC$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AC$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AD$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AD$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AE$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AE$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AF$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AF$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AG$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AG$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AH$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AH$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AI$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AI$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AJ$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AK$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AK$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AL$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AL$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AM$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AM$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AN$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AN$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AO$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AO$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AP$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AP$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AQ$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AR$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AR$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AS$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AS$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AT$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AT$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AU$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AU$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE17>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J17-1,SkipYrs*Periods+1,1,Calcs!$AE17)),0)+OFFSET(CostG!AV$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AF17*(1/(1+Disc)^(Calcs!$AE17+1)))*$E17\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J17-1,SkipYrs*Periods+1+Calcs!$AE17)*Calcs!$AG17*(1/(1+Disc)^(Calcs!$AE17+1))+\nIF(Calcs!$AH17>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17,0)+1,1,Calcs!$AH17)),0)*(1/(1+Disc)^(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17))+\nOFFSET(CostG!AV$6,GasCalcs!$J17-1,SkipYrs*Periods+ROUND(Calcs!$AE17+Calcs!$AF17+Calcs!$AG17+Calcs!$AH17,0)+1)*Calcs!$AI17*(1/(1+Disc)^(ROUND(Calcs!$AE17+Calcs!$AH17+Calcs!$AF17+Calcs!$AG17,0)+1)))*$F17","v":{"$error":"#N/A"}}]
[{"$f":"Input!B18","v":0},{"$f":"Input!D18","v":0},{"$f":"TRIM(Input!E18)","v":""},{"$f":"TRIM(Input!F18)","v":""},{"$f":"Input!V18","v":0},{"$f":"Input!AE18","v":0},{"$f":"IF(MAX(Input!Z18,Calcs!E18)<>0,(GasCalcs!E18*Calcs!$E18+Input!AE18*MAX(0,Input!Z18-Calcs!$E18))/MAX(Input!Z18,Calcs!E18),0)","v":0},{"$f":"Input!W18","v":0},{"$f":"Input!Y18","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H18&GasCalcs!I18,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X18,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF18,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF18,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!E$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!E$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!E$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!F$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!F$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!F$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!G$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!G$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!G$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!H$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!H$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!H$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!I$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!I$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!I$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!J$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!J$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!J$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!K$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!K$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!K$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!L$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!L$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!L$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!M$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!M$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!M$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!N$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!N$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!N$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!O$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!O$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!O$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!P$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!P$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!P$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!Q$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!Q$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!R$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!R$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!R$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!S$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!S$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!S$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!T$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!T$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!T$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!U$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!U$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!U$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!V$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!V$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!V$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!W$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!W$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!W$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!X$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!X$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!X$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!Y$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!Y$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!Z$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!Z$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AA$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AA$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AB$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AB$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AC$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AC$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AD$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AD$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AE$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AE$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AF$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AF$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AG$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AG$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AH$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AH$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AI$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AI$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AJ$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AK$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AK$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AL$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AL$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AM$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AM$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AN$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AN$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AO$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AO$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AP$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AP$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AQ$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AR$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AR$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AS$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AS$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AT$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AT$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AU$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AU$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE18>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J18-1,SkipYrs*Periods+1,1,Calcs!$AE18)),0)+OFFSET(CostG!AV$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AF18*(1/(1+Disc)^(Calcs!$AE18+1)))*$E18\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J18-1,SkipYrs*Periods+1+Calcs!$AE18)*Calcs!$AG18*(1/(1+Disc)^(Calcs!$AE18+1))+\nIF(Calcs!$AH18>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18,0)+1,1,Calcs!$AH18)),0)*(1/(1+Disc)^(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18))+\nOFFSET(CostG!AV$6,GasCalcs!$J18-1,SkipYrs*Periods+ROUND(Calcs!$AE18+Calcs!$AF18+Calcs!$AG18+Calcs!$AH18,0)+1)*Calcs!$AI18*(1/(1+Disc)^(ROUND(Calcs!$AE18+Calcs!$AH18+Calcs!$AF18+Calcs!$AG18,0)+1)))*$F18","v":{"$error":"#N/A"}}]
[{"$f":"Input!B19","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"Input!D19","v":"3A"},{"$f":"TRIM(Input!E19)","v":"Residential"},{"$f":"TRIM(Input!F19)","v":"21 = Res. Wtr. Heating"},{"$f":"Input!V19","v":2029.5},{"$f":"Input!AE19","v":0},{"$f":"IF(MAX(Input!Z19,Calcs!E19)<>0,(GasCalcs!E19*Calcs!$E19+Input!AE19*MAX(0,Input!Z19-Calcs!$E19))/MAX(Input!Z19,Calcs!E19),0)","v":2029.5},{"$f":"Input!W19","v":"Residential"},{"$f":"Input!Y19","v":"Winter Only"},{"$f":"MATCH(\"Total\"&GasCalcs!H19&GasCalcs!I19,CostG!$D$6:$D$52,0)","v":20},{"$f":"MATCH(Input!X19,Rates!$A$16:$A$18,0)","v":1},{"$f":"IF(ISERROR(MATCH(Input!AF19,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF19,CostG!$D$37:$D$43,0))","v":4},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!E$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!E$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!E$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":22531.792113148957},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!F$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!F$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!F$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":23158.431680681755},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!G$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!G$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!G$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":24243.843488104245},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!H$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!H$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!H$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":24202.974131791601},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!I$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!I$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!I$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":23530.100776126546},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!J$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!J$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!J$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":24184.278775082515},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!K$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!K$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!K$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":25316.681951335846},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!L$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!L$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!L$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":25269.089093475653},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!M$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!M$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!M$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":24567.047777785763},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!N$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!N$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!N$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":25249.886273914315},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!O$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!O$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!O$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":26430.866766419829},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!P$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!P$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!P$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":26377.176025149885},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!Q$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!Q$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":25645.900558900667},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!R$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!R$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!R$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":26358.199627994927},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!S$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!S$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!S$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":27586.511661748202},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!T$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!T$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!T$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":27522.232750133815},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!U$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!U$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!U$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":26761.963449926741},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!V$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!V$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!V$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":27502.376346292185},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!W$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!W$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!W$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":28774.170626233314},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!X$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!X$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!X$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":28699.33372797574},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!Y$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!Y$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":27908.87074729921},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!Z$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!Z$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":28677.912482382802},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AA$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AA$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":29993.676097622945},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AB$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AB$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":29907.23668819655},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AC$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AC$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":29085.596806390364},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AD$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AD$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":29883.888658067321},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AE$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AE$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":31244.364216086866},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AF$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AF$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":31145.514045074437},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AG$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AG$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":30288.651619580727},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AH$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AH$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":31116.74847940676},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AI$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AI$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":32522.484684754992},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AJ$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":32407.024457752057},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AK$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AK$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":31513.899829155496},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AL$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AL$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":32372.150905418061},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AM$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AM$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":33823.440562162614},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AN$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AN$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":33690.43147726712},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AO$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AO$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":32751.117470545443},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AP$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AP$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":33639.777223878089},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AQ$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":35136.909094694711},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AR$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AR$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":34976.354128755462},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AS$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AS$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":34015.085451482744},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AT$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AT$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":34934.66615088781},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AU$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AU$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":36478.162314730253},{"$f":"(IF(Calcs!$AE19>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J19-1,SkipYrs*Periods+1,1,Calcs!$AE19)),0)+OFFSET(CostG!AV$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AF19*(1/(1+Disc)^(Calcs!$AE19+1)))*$E19\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J19-1,SkipYrs*Periods+1+Calcs!$AE19)*Calcs!$AG19*(1/(1+Disc)^(Calcs!$AE19+1))+\nIF(Calcs!$AH19>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19,0)+1,1,Calcs!$AH19)),0)*(1/(1+Disc)^(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19))+\nOFFSET(CostG!AV$6,GasCalcs!$J19-1,SkipYrs*Periods+ROUND(Calcs!$AE19+Calcs!$AF19+Calcs!$AG19+Calcs!$AH19,0)+1)*Calcs!$AI19*(1/(1+Disc)^(ROUND(Calcs!$AE19+Calcs!$AH19+Calcs!$AF19+Calcs!$AG19,0)+1)))*$F19","v":36314.682506702848}]
[{"$f":"Input!B20","v":"10% (1980-2000 Bldg)"},{"$f":"Input!D20","v":"3A"},{"$f":"TRIM(Input!E20)","v":"Residential"},{"$f":"TRIM(Input!F20)","v":"21 = Res. Wtr. Heating"},{"$f":"Input!V20","v":1067},{"$f":"Input!AE20","v":0},{"$f":"IF(MAX(Input!Z20,Calcs!E20)<>0,(GasCalcs!E20*Calcs!$E20+Input!AE20*MAX(0,Input!Z20-Calcs!$E20))/MAX(Input!Z20,Calcs!E20),0)","v":1067},{"$f":"Input!W20","v":"Residential"},{"$f":"Input!Y20","v":"Winter Only"},{"$f":"MATCH(\"Total\"&GasCalcs!H20&GasCalcs!I20,CostG!$D$6:$D$52,0)","v":20},{"$f":"MATCH(Input!X20,Rates!$A$16:$A$18,0)","v":1},{"$f":"IF(ISERROR(MATCH(Input!AF20,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF20,CostG!$D$37:$D$43,0))","v":4},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!E$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!E$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!E$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":11845.982845395387},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!F$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!F$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!F$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":12175.435626157887},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!G$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!G$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!G$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":12746.085736293289},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!H$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!H$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!H$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":12724.598866036777},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!I$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!I$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!I$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":12370.838890429675},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!J$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!J$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!J$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":12714.769870910592},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!K$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!K$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!K$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":13310.125470350011},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!L$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!L$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!L$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":13285.103751041401},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!M$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!M$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!M$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":12916.008858781675},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!N$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!N$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!N$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":13275.007959727309},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!O$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!O$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!O$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":13895.902852806088},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!P$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!P$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!P$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":13867.675200214304},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!Q$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!Q$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":13483.210591942356},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!R$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!R$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!R$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":13857.698449406547},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!S$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!S$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!S$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":14503.477675824257},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!T$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!T$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!T$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":14469.683342888782},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!U$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!U$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!U$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":14069.975363918125},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!V$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!V$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!V$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":14459.24393273898},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!W$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!W$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!W$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":15127.883743873341},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!X$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!X$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!X$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":15088.538599531961},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!Y$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!Y$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":14672.956436249449},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!Z$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!Z$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":15077.276481252748},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AA$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AA$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":15769.032961893907},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AB$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AB$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":15723.587852330978},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AC$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AC$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":15291.614581137483},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AD$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AD$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":15711.312736219676},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AE$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AE$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":16426.576308728596},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AF$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AF$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":16374.606300120435},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AG$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AG$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":15924.114943627808},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AH$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AH$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":16359.482940392714},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AI$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AI$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":17098.542083583925},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AJ$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":17037.839416812734},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AK$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AK$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":16568.283379014003},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AL$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AL$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":17019.504812062612},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AM$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AM$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":17782.513466286036},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AN$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AN$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":17712.584570704123},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AO$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AO$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":17218.744686411424},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AP$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AP$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":17685.953337215036},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AQ$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":18473.063318077977},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AR$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AR$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":18388.652306174958},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AS$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AS$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":17883.269857961117},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AT$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AT$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":18366.735049518251},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AU$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AU$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":19178.220837554658},{"$f":"(IF(Calcs!$AE20>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J20-1,SkipYrs*Periods+1,1,Calcs!$AE20)),0)+OFFSET(CostG!AV$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AF20*(1/(1+Disc)^(Calcs!$AE20+1)))*$E20\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J20-1,SkipYrs*Periods+1+Calcs!$AE20)*Calcs!$AG20*(1/(1+Disc)^(Calcs!$AE20+1))+\nIF(Calcs!$AH20>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20,0)+1,1,Calcs!$AH20)),0)*(1/(1+Disc)^(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20))+\nOFFSET(CostG!AV$6,GasCalcs!$J20-1,SkipYrs*Periods+ROUND(Calcs!$AE20+Calcs!$AF20+Calcs!$AG20+Calcs!$AH20,0)+1)*Calcs!$AI20*(1/(1+Disc)^(ROUND(Calcs!$AE20+Calcs!$AH20+Calcs!$AF20+Calcs!$AG20,0)+1)))*$F20","v":19092.272103794992}]
[{"$f":"Input!B21","v":"10%  (2001-2008 Bldg)"},{"$f":"Input!D21","v":"3A"},{"$f":"TRIM(Input!E21)","v":"Residential"},{"$f":"TRIM(Input!F21)","v":"21 = Res. Wtr. Heating"},{"$f":"Input!V21","v":940.7},{"$f":"Input!AE21","v":0},{"$f":"IF(MAX(Input!Z21,Calcs!E21)<>0,(GasCalcs!E21*Calcs!$E21+Input!AE21*MAX(0,Input!Z21-Calcs!$E21))/MAX(Input!Z21,Calcs!E21),0)","v":940.70000000000016},{"$f":"Input!W21","v":"Residential"},{"$f":"Input!Y21","v":"Winter Only"},{"$f":"MATCH(\"Total\"&GasCalcs!H21&GasCalcs!I21,CostG!$D$6:$D$52,0)","v":20},{"$f":"MATCH(Input!X21,Rates!$A$16:$A$18,0)","v":1},{"$f":"IF(ISERROR(MATCH(Input!AF21,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF21,CostG!$D$37:$D$43,0))","v":4},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!E$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!E$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!E$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":10443.782626676139},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!F$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!F$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!F$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":10734.238325704522},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!G$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!G$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!G$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":11237.341004808901},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!H$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!H$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!H$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":11218.39751947591},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!I$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!I$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!I$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":10906.511850259791},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!J$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!J$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!J$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":11209.731975225486},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!K$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!K$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!K$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":11734.615773156755},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!L$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!L$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!L$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":11712.555856236781},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!M$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!M$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!M$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":11387.150453098335},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!N$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!N$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!N$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":11703.65509626568},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!O$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!O$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!O$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":12251.055120557347},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!P$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!P$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!P$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":12226.168754303277},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!Q$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!Q$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":11887.212937057333},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!R$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!R$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!R$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":12217.372944101911},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!S$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!S$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!S$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":12786.711761619381},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!T$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!T$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!T$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":12756.917638852368},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!U$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!U$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!U$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":12404.522797411228},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!V$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!V$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!V$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":12747.713933952728},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!W$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!W$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!W$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":13337.207345699768},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!X$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!X$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!X$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":13302.519456963182},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!Y$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!Y$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":12936.129446654037},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!Z$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!Z$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":13292.590427286279},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AA$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AA$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":13902.464205486034},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AB$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AB$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":13862.398399894801},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AC$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AC$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":13481.557484982221},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AD$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AD$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":13851.576280189174},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AE$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AE$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":14482.174633196806},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AF$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AF$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":14436.35627602933},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AG$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AG$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":14039.189247863804},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AH$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AH$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":14423.023057195338},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AI$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AI$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":15074.600316801687},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AJ$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":15021.082979752333},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AK$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AK$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":14607.107942491539},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AL$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AL$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":15004.918628591658},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AM$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AM$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":15677.610513341402},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AN$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AN$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":15615.959049354609},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AO$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AO$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":15180.574626529737},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AP$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AP$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":15592.480135256032},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AQ$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":16286.420490455439},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AR$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AR$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":16212.001147534005},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AS$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AS$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":15766.440445533293},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AT$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AT$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":16192.678220320357},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AU$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AU$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":16908.1090364458},{"$f":"(IF(Calcs!$AE21>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J21-1,SkipYrs*Periods+1,1,Calcs!$AE21)),0)+OFFSET(CostG!AV$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AF21*(1/(1+Disc)^(Calcs!$AE21+1)))*$E21\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J21-1,SkipYrs*Periods+1+Calcs!$AE21)*Calcs!$AG21*(1/(1+Disc)^(Calcs!$AE21+1))+\nIF(Calcs!$AH21>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21,0)+1,1,Calcs!$AH21)),0)*(1/(1+Disc)^(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21))+\nOFFSET(CostG!AV$6,GasCalcs!$J21-1,SkipYrs*Periods+ROUND(Calcs!$AE21+Calcs!$AF21+Calcs!$AG21+Calcs!$AH21,0)+1)*Calcs!$AI21*(1/(1+Disc)^(ROUND(Calcs!$AE21+Calcs!$AH21+Calcs!$AF21+Calcs!$AG21,0)+1)))*$F21","v":16832.333990665371}]
[{"$f":"Input!B22","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"Input!D22","v":2},{"$f":"TRIM(Input!E22)","v":"Residential"},{"$f":"TRIM(Input!F22)","v":"21 = Res. Wtr. Heating"},{"$f":"Input!V22","v":2029.5},{"$f":"Input!AE22","v":0},{"$f":"IF(MAX(Input!Z22,Calcs!E22)<>0,(GasCalcs!E22*Calcs!$E22+Input!AE22*MAX(0,Input!Z22-Calcs!$E22))/MAX(Input!Z22,Calcs!E22),0)","v":2029.5},{"$f":"Input!W22","v":"Residential"},{"$f":"Input!Y22","v":"Winter Only"},{"$f":"MATCH(\"Total\"&GasCalcs!H22&GasCalcs!I22,CostG!$D$6:$D$52,0)","v":20},{"$f":"MATCH(Input!X22,Rates!$A$16:$A$18,0)","v":1},{"$f":"IF(ISERROR(MATCH(Input!AF22,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF22,CostG!$D$37:$D$43,0))","v":4},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!E$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!E$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!E$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":22531.792113148957},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!F$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!F$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!F$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":23158.431680681755},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!G$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!G$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!G$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":24243.843488104245},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!H$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!H$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!H$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":24202.974131791601},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!I$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!I$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!I$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":23530.100776126546},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!J$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!J$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!J$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":24184.278775082515},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!K$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!K$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!K$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":25316.681951335846},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!L$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!L$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!L$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":25269.089093475653},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!M$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!M$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!M$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":24567.047777785763},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!N$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!N$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!N$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":25249.886273914315},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!O$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!O$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!O$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":26430.866766419829},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!P$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!P$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!P$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":26377.176025149885},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!Q$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!Q$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":25645.900558900667},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!R$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!R$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!R$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":26358.199627994927},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!S$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!S$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!S$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":27586.511661748202},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!T$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!T$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!T$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":27522.232750133815},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!U$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!U$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!U$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":26761.963449926741},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!V$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!V$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!V$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":27502.376346292185},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!W$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!W$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!W$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":28774.170626233314},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!X$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!X$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!X$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":28699.33372797574},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!Y$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!Y$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":27908.87074729921},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!Z$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!Z$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":28677.912482382802},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AA$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AA$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":29993.676097622945},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AB$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AB$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":29907.23668819655},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AC$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AC$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":29085.596806390364},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AD$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AD$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":29883.888658067321},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AE$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AE$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":31244.364216086866},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AF$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AF$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":31145.514045074437},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AG$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AG$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":30288.651619580727},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AH$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AH$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":31116.74847940676},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AI$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AI$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":32522.484684754992},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AJ$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":32407.024457752057},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AK$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AK$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":31513.899829155496},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AL$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AL$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":32372.150905418061},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AM$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AM$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":33823.440562162614},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AN$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AN$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":33690.43147726712},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AO$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AO$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":32751.117470545443},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AP$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AP$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":33639.777223878089},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AQ$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":35136.909094694711},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AR$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AR$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":34976.354128755462},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AS$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AS$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":34015.085451482744},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AT$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AT$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":34934.66615088781},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AU$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AU$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":36478.162314730253},{"$f":"(IF(Calcs!$AE22>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J22-1,SkipYrs*Periods+1,1,Calcs!$AE22)),0)+OFFSET(CostG!AV$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AF22*(1/(1+Disc)^(Calcs!$AE22+1)))*$E22\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J22-1,SkipYrs*Periods+1+Calcs!$AE22)*Calcs!$AG22*(1/(1+Disc)^(Calcs!$AE22+1))+\nIF(Calcs!$AH22>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22,0)+1,1,Calcs!$AH22)),0)*(1/(1+Disc)^(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22))+\nOFFSET(CostG!AV$6,GasCalcs!$J22-1,SkipYrs*Periods+ROUND(Calcs!$AE22+Calcs!$AF22+Calcs!$AG22+Calcs!$AH22,0)+1)*Calcs!$AI22*(1/(1+Disc)^(ROUND(Calcs!$AE22+Calcs!$AH22+Calcs!$AF22+Calcs!$AG22,0)+1)))*$F22","v":36314.682506702848}]
[{"$f":"Input!B23","v":"10% (1980-2000 Bldg)"},{"$f":"Input!D23","v":2},{"$f":"TRIM(Input!E23)","v":"Residential"},{"$f":"TRIM(Input!F23)","v":"21 = Res. Wtr. Heating"},{"$f":"Input!V23","v":1067},{"$f":"Input!AE23","v":0},{"$f":"IF(MAX(Input!Z23,Calcs!E23)<>0,(GasCalcs!E23*Calcs!$E23+Input!AE23*MAX(0,Input!Z23-Calcs!$E23))/MAX(Input!Z23,Calcs!E23),0)","v":1067},{"$f":"Input!W23","v":"Residential"},{"$f":"Input!Y23","v":"Winter Only"},{"$f":"MATCH(\"Total\"&GasCalcs!H23&GasCalcs!I23,CostG!$D$6:$D$52,0)","v":20},{"$f":"MATCH(Input!X23,Rates!$A$16:$A$18,0)","v":1},{"$f":"IF(ISERROR(MATCH(Input!AF23,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF23,CostG!$D$37:$D$43,0))","v":4},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!E$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!E$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!E$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":11845.982845395387},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!F$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!F$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!F$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":12175.435626157887},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!G$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!G$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!G$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":12746.085736293289},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!H$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!H$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!H$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":12724.598866036777},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!I$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!I$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!I$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":12370.838890429675},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!J$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!J$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!J$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":12714.769870910592},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!K$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!K$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!K$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":13310.125470350011},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!L$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!L$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!L$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":13285.103751041401},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!M$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!M$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!M$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":12916.008858781675},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!N$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!N$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!N$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":13275.007959727309},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!O$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!O$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!O$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":13895.902852806088},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!P$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!P$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!P$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":13867.675200214304},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!Q$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!Q$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":13483.210591942356},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!R$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!R$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!R$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":13857.698449406547},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!S$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!S$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!S$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":14503.477675824257},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!T$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!T$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!T$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":14469.683342888782},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!U$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!U$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!U$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":14069.975363918125},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!V$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!V$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!V$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":14459.24393273898},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!W$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!W$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!W$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":15127.883743873341},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!X$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!X$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!X$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":15088.538599531961},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!Y$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!Y$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":14672.956436249449},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!Z$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!Z$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":15077.276481252748},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AA$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AA$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":15769.032961893907},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AB$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AB$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":15723.587852330978},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AC$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AC$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":15291.614581137483},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AD$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AD$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":15711.312736219676},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AE$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AE$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":16426.576308728596},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AF$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AF$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":16374.606300120435},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AG$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AG$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":15924.114943627808},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AH$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AH$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":16359.482940392714},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AI$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AI$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":17098.542083583925},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AJ$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":17037.839416812734},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AK$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AK$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":16568.283379014003},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AL$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AL$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":17019.504812062612},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AM$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AM$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":17782.513466286036},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AN$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AN$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":17712.584570704123},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AO$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AO$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":17218.744686411424},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AP$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AP$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":17685.953337215036},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AQ$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":18473.063318077977},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AR$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AR$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":18388.652306174958},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AS$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AS$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":17883.269857961117},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AT$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AT$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":18366.735049518251},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AU$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AU$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":19178.220837554658},{"$f":"(IF(Calcs!$AE23>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J23-1,SkipYrs*Periods+1,1,Calcs!$AE23)),0)+OFFSET(CostG!AV$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AF23*(1/(1+Disc)^(Calcs!$AE23+1)))*$E23\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J23-1,SkipYrs*Periods+1+Calcs!$AE23)*Calcs!$AG23*(1/(1+Disc)^(Calcs!$AE23+1))+\nIF(Calcs!$AH23>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23,0)+1,1,Calcs!$AH23)),0)*(1/(1+Disc)^(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23))+\nOFFSET(CostG!AV$6,GasCalcs!$J23-1,SkipYrs*Periods+ROUND(Calcs!$AE23+Calcs!$AF23+Calcs!$AG23+Calcs!$AH23,0)+1)*Calcs!$AI23*(1/(1+Disc)^(ROUND(Calcs!$AE23+Calcs!$AH23+Calcs!$AF23+Calcs!$AG23,0)+1)))*$F23","v":19092.272103794992}]
[{"$f":"Input!B24","v":"10%  (2001-2008 Bldg)"},{"$f":"Input!D24","v":2},{"$f":"TRIM(Input!E24)","v":"Residential"},{"$f":"TRIM(Input!F24)","v":"21 = Res. Wtr. Heating"},{"$f":"Input!V24","v":940.7},{"$f":"Input!AE24","v":0},{"$f":"IF(MAX(Input!Z24,Calcs!E24)<>0,(GasCalcs!E24*Calcs!$E24+Input!AE24*MAX(0,Input!Z24-Calcs!$E24))/MAX(Input!Z24,Calcs!E24),0)","v":940.70000000000016},{"$f":"Input!W24","v":"Residential"},{"$f":"Input!Y24","v":"Winter Only"},{"$f":"MATCH(\"Total\"&GasCalcs!H24&GasCalcs!I24,CostG!$D$6:$D$52,0)","v":20},{"$f":"MATCH(Input!X24,Rates!$A$16:$A$18,0)","v":1},{"$f":"IF(ISERROR(MATCH(Input!AF24,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF24,CostG!$D$37:$D$43,0))","v":4},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!E$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!E$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!E$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":10443.782626676139},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!F$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!F$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!F$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":10734.238325704522},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!G$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!G$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!G$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":11237.341004808901},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!H$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!H$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!H$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":11218.39751947591},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!I$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!I$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!I$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":10906.511850259791},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!J$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!J$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!J$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":11209.731975225486},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!K$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!K$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!K$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":11734.615773156755},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!L$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!L$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!L$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":11712.555856236781},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!M$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!M$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!M$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":11387.150453098335},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!N$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!N$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!N$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":11703.65509626568},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!O$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!O$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!O$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":12251.055120557347},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!P$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!P$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!P$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":12226.168754303277},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!Q$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!Q$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":11887.212937057333},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!R$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!R$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!R$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":12217.372944101911},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!S$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!S$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!S$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":12786.711761619381},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!T$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!T$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!T$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":12756.917638852368},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!U$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!U$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!U$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":12404.522797411228},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!V$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!V$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!V$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":12747.713933952728},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!W$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!W$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!W$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":13337.207345699768},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!X$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!X$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!X$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":13302.519456963182},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!Y$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!Y$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":12936.129446654037},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!Z$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!Z$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":13292.590427286279},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AA$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AA$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":13902.464205486034},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AB$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AB$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":13862.398399894801},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AC$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AC$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":13481.557484982221},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AD$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AD$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":13851.576280189174},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AE$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AE$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":14482.174633196806},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AF$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AF$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":14436.35627602933},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AG$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AG$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":14039.189247863804},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AH$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AH$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":14423.023057195338},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AI$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AI$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":15074.600316801687},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AJ$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":15021.082979752333},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AK$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AK$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":14607.107942491539},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AL$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AL$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":15004.918628591658},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AM$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AM$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":15677.610513341402},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AN$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AN$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":15615.959049354609},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AO$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AO$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":15180.574626529737},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AP$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AP$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":15592.480135256032},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AQ$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":16286.420490455439},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AR$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AR$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":16212.001147534005},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AS$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AS$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":15766.440445533293},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AT$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AT$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":16192.678220320357},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AU$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AU$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":16908.1090364458},{"$f":"(IF(Calcs!$AE24>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J24-1,SkipYrs*Periods+1,1,Calcs!$AE24)),0)+OFFSET(CostG!AV$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AF24*(1/(1+Disc)^(Calcs!$AE24+1)))*$E24\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J24-1,SkipYrs*Periods+1+Calcs!$AE24)*Calcs!$AG24*(1/(1+Disc)^(Calcs!$AE24+1))+\nIF(Calcs!$AH24>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24,0)+1,1,Calcs!$AH24)),0)*(1/(1+Disc)^(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24))+\nOFFSET(CostG!AV$6,GasCalcs!$J24-1,SkipYrs*Periods+ROUND(Calcs!$AE24+Calcs!$AF24+Calcs!$AG24+Calcs!$AH24,0)+1)*Calcs!$AI24*(1/(1+Disc)^(ROUND(Calcs!$AE24+Calcs!$AH24+Calcs!$AF24+Calcs!$AG24,0)+1)))*$F24","v":16832.333990665371}]
[{"$f":"Input!B25","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"Input!D25","v":"3B"},{"$f":"TRIM(Input!E25)","v":"Residential"},{"$f":"TRIM(Input!F25)","v":"21 = Res. Wtr. Heating"},{"$f":"Input!V25","v":2029.5},{"$f":"Input!AE25","v":0},{"$f":"IF(MAX(Input!Z25,Calcs!E25)<>0,(GasCalcs!E25*Calcs!$E25+Input!AE25*MAX(0,Input!Z25-Calcs!$E25))/MAX(Input!Z25,Calcs!E25),0)","v":2029.5},{"$f":"Input!W25","v":"Residential"},{"$f":"Input!Y25","v":"Winter Only"},{"$f":"MATCH(\"Total\"&GasCalcs!H25&GasCalcs!I25,CostG!$D$6:$D$52,0)","v":20},{"$f":"MATCH(Input!X25,Rates!$A$16:$A$18,0)","v":1},{"$f":"IF(ISERROR(MATCH(Input!AF25,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF25,CostG!$D$37:$D$43,0))","v":4},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!E$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!E$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!E$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":22531.792113148957},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!F$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!F$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!F$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":23158.431680681755},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!G$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!G$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!G$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":24243.843488104245},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!H$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!H$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!H$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":24202.974131791601},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!I$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!I$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!I$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":23530.100776126546},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!J$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!J$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!J$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":24184.278775082515},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!K$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!K$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!K$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":25316.681951335846},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!L$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!L$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!L$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":25269.089093475653},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!M$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!M$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!M$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":24567.047777785763},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!N$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!N$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!N$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":25249.886273914315},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!O$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!O$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!O$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":26430.866766419829},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!P$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!P$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!P$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":26377.176025149885},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!Q$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!Q$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":25645.900558900667},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!R$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!R$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!R$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":26358.199627994927},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!S$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!S$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!S$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":27586.511661748202},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!T$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!T$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!T$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":27522.232750133815},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!U$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!U$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!U$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":26761.963449926741},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!V$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!V$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!V$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":27502.376346292185},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!W$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!W$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!W$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":28774.170626233314},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!X$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!X$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!X$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":28699.33372797574},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!Y$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!Y$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":27908.87074729921},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!Z$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!Z$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":28677.912482382802},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AA$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AA$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":29993.676097622945},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AB$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AB$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":29907.23668819655},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AC$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AC$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":29085.596806390364},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AD$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AD$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":29883.888658067321},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AE$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AE$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":31244.364216086866},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AF$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AF$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":31145.514045074437},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AG$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AG$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":30288.651619580727},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AH$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AH$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":31116.74847940676},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AI$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AI$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":32522.484684754992},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AJ$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":32407.024457752057},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AK$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AK$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":31513.899829155496},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AL$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AL$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":32372.150905418061},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AM$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AM$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":33823.440562162614},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AN$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AN$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":33690.43147726712},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AO$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AO$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":32751.117470545443},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AP$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AP$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":33639.777223878089},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AQ$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":35136.909094694711},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AR$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AR$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":34976.354128755462},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AS$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AS$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":34015.085451482744},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AT$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AT$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":34934.66615088781},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AU$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AU$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":36478.162314730253},{"$f":"(IF(Calcs!$AE25>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J25-1,SkipYrs*Periods+1,1,Calcs!$AE25)),0)+OFFSET(CostG!AV$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AF25*(1/(1+Disc)^(Calcs!$AE25+1)))*$E25\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J25-1,SkipYrs*Periods+1+Calcs!$AE25)*Calcs!$AG25*(1/(1+Disc)^(Calcs!$AE25+1))+\nIF(Calcs!$AH25>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25,0)+1,1,Calcs!$AH25)),0)*(1/(1+Disc)^(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25))+\nOFFSET(CostG!AV$6,GasCalcs!$J25-1,SkipYrs*Periods+ROUND(Calcs!$AE25+Calcs!$AF25+Calcs!$AG25+Calcs!$AH25,0)+1)*Calcs!$AI25*(1/(1+Disc)^(ROUND(Calcs!$AE25+Calcs!$AH25+Calcs!$AF25+Calcs!$AG25,0)+1)))*$F25","v":36314.682506702848}]
[{"$f":"Input!B26","v":"10% (1980-2000 Bldg)"},{"$f":"Input!D26","v":"3B"},{"$f":"TRIM(Input!E26)","v":"Residential"},{"$f":"TRIM(Input!F26)","v":"21 = Res. Wtr. Heating"},{"$f":"Input!V26","v":1067},{"$f":"Input!AE26","v":0},{"$f":"IF(MAX(Input!Z26,Calcs!E26)<>0,(GasCalcs!E26*Calcs!$E26+Input!AE26*MAX(0,Input!Z26-Calcs!$E26))/MAX(Input!Z26,Calcs!E26),0)","v":1067},{"$f":"Input!W26","v":"Residential"},{"$f":"Input!Y26","v":"Winter Only"},{"$f":"MATCH(\"Total\"&GasCalcs!H26&GasCalcs!I26,CostG!$D$6:$D$52,0)","v":20},{"$f":"MATCH(Input!X26,Rates!$A$16:$A$18,0)","v":1},{"$f":"IF(ISERROR(MATCH(Input!AF26,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF26,CostG!$D$37:$D$43,0))","v":4},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!E$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!E$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!E$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":11845.982845395387},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!F$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!F$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!F$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":12175.435626157887},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!G$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!G$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!G$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":12746.085736293289},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!H$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!H$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!H$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":12724.598866036777},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!I$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!I$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!I$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":12370.838890429675},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!J$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!J$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!J$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":12714.769870910592},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!K$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!K$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!K$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":13310.125470350011},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!L$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!L$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!L$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":13285.103751041401},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!M$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!M$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!M$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":12916.008858781675},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!N$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!N$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!N$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":13275.007959727309},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!O$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!O$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!O$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":13895.902852806088},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!P$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!P$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!P$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":13867.675200214304},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!Q$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!Q$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":13483.210591942356},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!R$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!R$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!R$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":13857.698449406547},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!S$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!S$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!S$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":14503.477675824257},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!T$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!T$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!T$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":14469.683342888782},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!U$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!U$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!U$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":14069.975363918125},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!V$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!V$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!V$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":14459.24393273898},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!W$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!W$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!W$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":15127.883743873341},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!X$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!X$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!X$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":15088.538599531961},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!Y$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!Y$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":14672.956436249449},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!Z$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!Z$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":15077.276481252748},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AA$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AA$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":15769.032961893907},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AB$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AB$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":15723.587852330978},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AC$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AC$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":15291.614581137483},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AD$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AD$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":15711.312736219676},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AE$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AE$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":16426.576308728596},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AF$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AF$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":16374.606300120435},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AG$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AG$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":15924.114943627808},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AH$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AH$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":16359.482940392714},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AI$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AI$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":17098.542083583925},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AJ$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":17037.839416812734},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AK$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AK$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":16568.283379014003},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AL$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AL$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":17019.504812062612},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AM$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AM$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":17782.513466286036},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AN$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AN$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":17712.584570704123},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AO$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AO$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":17218.744686411424},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AP$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AP$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":17685.953337215036},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AQ$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":18473.063318077977},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AR$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AR$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":18388.652306174958},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AS$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AS$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":17883.269857961117},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AT$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AT$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":18366.735049518251},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AU$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AU$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":19178.220837554658},{"$f":"(IF(Calcs!$AE26>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J26-1,SkipYrs*Periods+1,1,Calcs!$AE26)),0)+OFFSET(CostG!AV$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AF26*(1/(1+Disc)^(Calcs!$AE26+1)))*$E26\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J26-1,SkipYrs*Periods+1+Calcs!$AE26)*Calcs!$AG26*(1/(1+Disc)^(Calcs!$AE26+1))+\nIF(Calcs!$AH26>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26,0)+1,1,Calcs!$AH26)),0)*(1/(1+Disc)^(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26))+\nOFFSET(CostG!AV$6,GasCalcs!$J26-1,SkipYrs*Periods+ROUND(Calcs!$AE26+Calcs!$AF26+Calcs!$AG26+Calcs!$AH26,0)+1)*Calcs!$AI26*(1/(1+Disc)^(ROUND(Calcs!$AE26+Calcs!$AH26+Calcs!$AF26+Calcs!$AG26,0)+1)))*$F26","v":19092.272103794992}]
[{"$f":"Input!B27","v":"10%  (2001-2008 Bldg)"},{"$f":"Input!D27","v":"3B"},{"$f":"TRIM(Input!E27)","v":"Residential"},{"$f":"TRIM(Input!F27)","v":"21 = Res. Wtr. Heating"},{"$f":"Input!V27","v":940.7},{"$f":"Input!AE27","v":0},{"$f":"IF(MAX(Input!Z27,Calcs!E27)<>0,(GasCalcs!E27*Calcs!$E27+Input!AE27*MAX(0,Input!Z27-Calcs!$E27))/MAX(Input!Z27,Calcs!E27),0)","v":940.70000000000016},{"$f":"Input!W27","v":"Residential"},{"$f":"Input!Y27","v":"Winter Only"},{"$f":"MATCH(\"Total\"&GasCalcs!H27&GasCalcs!I27,CostG!$D$6:$D$52,0)","v":20},{"$f":"MATCH(Input!X27,Rates!$A$16:$A$18,0)","v":1},{"$f":"IF(ISERROR(MATCH(Input!AF27,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF27,CostG!$D$37:$D$43,0))","v":4},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!E$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!E$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!E$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":10443.782626676139},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!F$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!F$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!F$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":10734.238325704522},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!G$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!G$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!G$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":11237.341004808901},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!H$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!H$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!H$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":11218.39751947591},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!I$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!I$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!I$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":10906.511850259791},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!J$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!J$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!J$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":11209.731975225486},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!K$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!K$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!K$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":11734.615773156755},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!L$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!L$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!L$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":11712.555856236781},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!M$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!M$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!M$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":11387.150453098335},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!N$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!N$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!N$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":11703.65509626568},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!O$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!O$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!O$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":12251.055120557347},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!P$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!P$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!P$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":12226.168754303277},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!Q$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!Q$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":11887.212937057333},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!R$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!R$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!R$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":12217.372944101911},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!S$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!S$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!S$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":12786.711761619381},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!T$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!T$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!T$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":12756.917638852368},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!U$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!U$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!U$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":12404.522797411228},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!V$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!V$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!V$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":12747.713933952728},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!W$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!W$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!W$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":13337.207345699768},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!X$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!X$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!X$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":13302.519456963182},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!Y$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!Y$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":12936.129446654037},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!Z$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!Z$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":13292.590427286279},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AA$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AA$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":13902.464205486034},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AB$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AB$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":13862.398399894801},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AC$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AC$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":13481.557484982221},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AD$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AD$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":13851.576280189174},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AE$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AE$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":14482.174633196806},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AF$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AF$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":14436.35627602933},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AG$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AG$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":14039.189247863804},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AH$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AH$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":14423.023057195338},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AI$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AI$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":15074.600316801687},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AJ$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":15021.082979752333},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AK$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AK$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":14607.107942491539},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AL$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AL$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":15004.918628591658},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AM$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AM$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":15677.610513341402},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AN$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AN$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":15615.959049354609},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AO$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AO$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":15180.574626529737},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AP$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AP$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":15592.480135256032},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AQ$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":16286.420490455439},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AR$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AR$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":16212.001147534005},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AS$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AS$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":15766.440445533293},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AT$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AT$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":16192.678220320357},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AU$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AU$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":16908.1090364458},{"$f":"(IF(Calcs!$AE27>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J27-1,SkipYrs*Periods+1,1,Calcs!$AE27)),0)+OFFSET(CostG!AV$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AF27*(1/(1+Disc)^(Calcs!$AE27+1)))*$E27\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J27-1,SkipYrs*Periods+1+Calcs!$AE27)*Calcs!$AG27*(1/(1+Disc)^(Calcs!$AE27+1))+\nIF(Calcs!$AH27>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27,0)+1,1,Calcs!$AH27)),0)*(1/(1+Disc)^(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27))+\nOFFSET(CostG!AV$6,GasCalcs!$J27-1,SkipYrs*Periods+ROUND(Calcs!$AE27+Calcs!$AF27+Calcs!$AG27+Calcs!$AH27,0)+1)*Calcs!$AI27*(1/(1+Disc)^(ROUND(Calcs!$AE27+Calcs!$AH27+Calcs!$AF27+Calcs!$AG27,0)+1)))*$F27","v":16832.333990665371}]
[{"$f":"Input!B28","v":0},{"$f":"Input!D28","v":0},{"$f":"TRIM(Input!E28)","v":""},{"$f":"TRIM(Input!F28)","v":""},{"$f":"Input!V28","v":0},{"$f":"Input!AE28","v":0},{"$f":"IF(MAX(Input!Z28,Calcs!E28)<>0,(GasCalcs!E28*Calcs!$E28+Input!AE28*MAX(0,Input!Z28-Calcs!$E28))/MAX(Input!Z28,Calcs!E28),0)","v":0},{"$f":"Input!W28","v":0},{"$f":"Input!Y28","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H28&GasCalcs!I28,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X28,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF28,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF28,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!E$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!E$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!E$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!F$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!F$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!F$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!G$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!G$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!G$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!H$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!H$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!H$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!I$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!I$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!I$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!J$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!J$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!J$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!K$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!K$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!K$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!L$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!L$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!L$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!M$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!M$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!M$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!N$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!N$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!N$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!O$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!O$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!O$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!P$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!P$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!P$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!Q$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!Q$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!R$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!R$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!R$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!S$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!S$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!S$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!T$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!T$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!T$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!U$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!U$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!U$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!V$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!V$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!V$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!W$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!W$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!W$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!X$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!X$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!X$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!Y$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!Y$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!Z$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!Z$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AA$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AA$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AB$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AB$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AC$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AC$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AD$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AD$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AE$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AE$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AF$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AF$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AG$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AG$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AH$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AH$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AI$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AI$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AJ$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AK$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AK$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AL$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AL$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AM$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AM$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AN$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AN$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AO$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AO$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AP$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AP$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AQ$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AR$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AR$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AS$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AS$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AT$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AT$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AU$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AU$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE28>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J28-1,SkipYrs*Periods+1,1,Calcs!$AE28)),0)+OFFSET(CostG!AV$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AF28*(1/(1+Disc)^(Calcs!$AE28+1)))*$E28\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J28-1,SkipYrs*Periods+1+Calcs!$AE28)*Calcs!$AG28*(1/(1+Disc)^(Calcs!$AE28+1))+\nIF(Calcs!$AH28>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28,0)+1,1,Calcs!$AH28)),0)*(1/(1+Disc)^(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28))+\nOFFSET(CostG!AV$6,GasCalcs!$J28-1,SkipYrs*Periods+ROUND(Calcs!$AE28+Calcs!$AF28+Calcs!$AG28+Calcs!$AH28,0)+1)*Calcs!$AI28*(1/(1+Disc)^(ROUND(Calcs!$AE28+Calcs!$AH28+Calcs!$AF28+Calcs!$AG28,0)+1)))*$F28","v":{"$error":"#N/A"}}]
[{"$f":"Input!B29","v":"Direct Install 18 watt CFL bulb"},{"$f":"Input!D29","v":2},{"$f":"TRIM(Input!E29)","v":"Residential"},{"$f":"TRIM(Input!F29)","v":"25 = Res. Lighting"},{"$f":"Input!V29","v":-0.50700000000000001},{"$f":"Input!AE29","v":0},{"$f":"IF(MAX(Input!Z29,Calcs!E29)<>0,(GasCalcs!E29*Calcs!$E29+Input!AE29*MAX(0,Input!Z29-Calcs!$E29))/MAX(Input!Z29,Calcs!E29),0)","v":-0.50700000000000001},{"$f":"Input!W29","v":"Residential"},{"$f":"Input!Y29","v":"Winter Only"},{"$f":"MATCH(\"Total\"&GasCalcs!H29&GasCalcs!I29,CostG!$D$6:$D$52,0)","v":20},{"$f":"MATCH(Input!X29,Rates!$A$16:$A$18,0)","v":1},{"$f":"IF(ISERROR(MATCH(Input!AF29,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF29,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!E$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!E$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!E$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.49442116251862916},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!F$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!F$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!F$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.50388932778086104},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!G$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!G$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!G$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.51353880840786448},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!H$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!H$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!H$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.51636651492587626},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!I$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!I$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!I$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.51699395652081104},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!J$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!J$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!J$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.52689439078818456},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!K$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!K$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!K$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.53698441837177846},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!L$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!L$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!L$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.53944018612387235},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!M$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!M$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!M$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.5398058455489575},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!N$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!N$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!N$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.55014312749121996},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!O$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!O$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!O$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.56067836838267682},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!P$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!P$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!P$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.56291848440507397},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!Q$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!Q$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.5629210734823169},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!R$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!R$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!R$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.5737010120395033},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!S$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!S$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!S$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.5846873864200598},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!T$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!T$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!T$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.58660816327730747},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!U$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!U$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!U$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.5865548381113439},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!V$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!V$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!V$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.59778736326117599},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!W$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!W$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!W$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.60923499126762759},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!X$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!X$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!X$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.6111507402406956},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!Y$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!Y$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.61096905997043061},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!Z$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!Z$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.62266911746886444},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AA$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AA$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.63459323106839316},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AB$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AB$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.63642985291792353},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AC$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AC$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.63681245085992577},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AD$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AD$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.64900740929389356},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AE$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AE$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.66143590118187168},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AF$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AF$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.66389919125029007},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AG$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AG$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.66407580708214675},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AH$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AH$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.67679285878776985},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AI$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AI$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.68975344203355571},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AJ$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.69206375047638069},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AK$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AK$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.69407267942329698},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AL$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AL$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.70736417123425321},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AM$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AM$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.72091019511338905},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AN$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AN$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.72513486697287444},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AO$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AO$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.72088468622875546},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AP$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AP$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.73468962797003601},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AQ$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.74875893434566221},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AR$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AR$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.7466992748175072},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AS$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AS$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.75139942299928575},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AT$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AT$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.76578872194972225},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AU$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AU$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.78045357597505927},{"$f":"(IF(Calcs!$AE29>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J29-1,SkipYrs*Periods+1,1,Calcs!$AE29)),0)+OFFSET(CostG!AV$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AF29*(1/(1+Disc)^(Calcs!$AE29+1)))*$E29\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J29-1,SkipYrs*Periods+1+Calcs!$AE29)*Calcs!$AG29*(1/(1+Disc)^(Calcs!$AE29+1))+\nIF(Calcs!$AH29>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29,0)+1,1,Calcs!$AH29)),0)*(1/(1+Disc)^(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29))+\nOFFSET(CostG!AV$6,GasCalcs!$J29-1,SkipYrs*Periods+ROUND(Calcs!$AE29+Calcs!$AF29+Calcs!$AG29+Calcs!$AH29,0)+1)*Calcs!$AI29*(1/(1+Disc)^(ROUND(Calcs!$AE29+Calcs!$AH29+Calcs!$AF29+Calcs!$AG29,0)+1)))*$F29","v":-0.78756395833858872}]
[{"$f":"Input!B30","v":"Direct Install 18 watt CFL bulb"},{"$f":"Input!D30","v":"3A"},{"$f":"TRIM(Input!E30)","v":"Residential"},{"$f":"TRIM(Input!F30)","v":"25 = Res. Lighting"},{"$f":"Input!V30","v":-0.50700000000000001},{"$f":"Input!AE30","v":0},{"$f":"IF(MAX(Input!Z30,Calcs!E30)<>0,(GasCalcs!E30*Calcs!$E30+Input!AE30*MAX(0,Input!Z30-Calcs!$E30))/MAX(Input!Z30,Calcs!E30),0)","v":-0.50700000000000001},{"$f":"Input!W30","v":"Residential"},{"$f":"Input!Y30","v":"Winter Only"},{"$f":"MATCH(\"Total\"&GasCalcs!H30&GasCalcs!I30,CostG!$D$6:$D$52,0)","v":20},{"$f":"MATCH(Input!X30,Rates!$A$16:$A$18,0)","v":1},{"$f":"IF(ISERROR(MATCH(Input!AF30,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF30,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!E$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!E$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!E$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.49442116251862916},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!F$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!F$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!F$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.50388932778086104},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!G$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!G$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!G$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.51353880840786448},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!H$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!H$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!H$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.51636651492587626},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!I$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!I$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!I$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.51699395652081104},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!J$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!J$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!J$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.52689439078818456},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!K$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!K$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!K$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.53698441837177846},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!L$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!L$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!L$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.53944018612387235},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!M$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!M$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!M$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.5398058455489575},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!N$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!N$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!N$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.55014312749121996},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!O$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!O$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!O$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.56067836838267682},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!P$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!P$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!P$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.56291848440507397},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!Q$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!Q$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.5629210734823169},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!R$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!R$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!R$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.5737010120395033},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!S$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!S$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!S$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.5846873864200598},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!T$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!T$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!T$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.58660816327730747},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!U$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!U$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!U$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.5865548381113439},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!V$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!V$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!V$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.59778736326117599},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!W$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!W$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!W$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.60923499126762759},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!X$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!X$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!X$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.6111507402406956},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!Y$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!Y$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.61096905997043061},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!Z$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!Z$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.62266911746886444},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AA$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AA$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.63459323106839316},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AB$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AB$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.63642985291792353},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AC$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AC$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.63681245085992577},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AD$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AD$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.64900740929389356},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AE$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AE$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.66143590118187168},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AF$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AF$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.66389919125029007},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AG$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AG$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.66407580708214675},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AH$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AH$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.67679285878776985},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AI$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AI$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.68975344203355571},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AJ$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.69206375047638069},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AK$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AK$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.69407267942329698},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AL$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AL$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.70736417123425321},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AM$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AM$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.72091019511338905},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AN$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AN$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.72513486697287444},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AO$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AO$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.72088468622875546},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AP$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AP$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.73468962797003601},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AQ$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.74875893434566221},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AR$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AR$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.7466992748175072},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AS$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AS$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.75139942299928575},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AT$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AT$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.76578872194972225},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AU$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AU$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.78045357597505927},{"$f":"(IF(Calcs!$AE30>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J30-1,SkipYrs*Periods+1,1,Calcs!$AE30)),0)+OFFSET(CostG!AV$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AF30*(1/(1+Disc)^(Calcs!$AE30+1)))*$E30\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J30-1,SkipYrs*Periods+1+Calcs!$AE30)*Calcs!$AG30*(1/(1+Disc)^(Calcs!$AE30+1))+\nIF(Calcs!$AH30>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30,0)+1,1,Calcs!$AH30)),0)*(1/(1+Disc)^(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30))+\nOFFSET(CostG!AV$6,GasCalcs!$J30-1,SkipYrs*Periods+ROUND(Calcs!$AE30+Calcs!$AF30+Calcs!$AG30+Calcs!$AH30,0)+1)*Calcs!$AI30*(1/(1+Disc)^(ROUND(Calcs!$AE30+Calcs!$AH30+Calcs!$AF30+Calcs!$AG30,0)+1)))*$F30","v":-0.78756395833858872}]
[{"$f":"Input!B31","v":"Direct Install 18 watt CFL bulb"},{"$f":"Input!D31","v":"3B"},{"$f":"TRIM(Input!E31)","v":"Residential"},{"$f":"TRIM(Input!F31)","v":"25 = Res. Lighting"},{"$f":"Input!V31","v":-0.55100000000000005},{"$f":"Input!AE31","v":0},{"$f":"IF(MAX(Input!Z31,Calcs!E31)<>0,(GasCalcs!E31*Calcs!$E31+Input!AE31*MAX(0,Input!Z31-Calcs!$E31))/MAX(Input!Z31,Calcs!E31),0)","v":-0.55100000000000005},{"$f":"Input!W31","v":"Residential"},{"$f":"Input!Y31","v":"Winter Only"},{"$f":"MATCH(\"Total\"&GasCalcs!H31&GasCalcs!I31,CostG!$D$6:$D$52,0)","v":20},{"$f":"MATCH(Input!X31,Rates!$A$16:$A$18,0)","v":1},{"$f":"IF(ISERROR(MATCH(Input!AF31,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF31,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!E$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!E$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!E$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.53732950798375678},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!F$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!F$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!F$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.54761936806164591},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!G$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!G$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!G$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.55810627896002629},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!H$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!H$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!H$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.56117938801609035},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!I$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!I$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!I$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.56186128213602937},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!J$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!J$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!J$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.57262092568893441},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!K$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!K$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!K$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.58358661641587761},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!L$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!L$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!L$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.58625550799655557},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!M$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!M$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!M$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.58665290117845292},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!N$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!N$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!N$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.5978873042360201},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!O$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!O$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!O$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.6093368461121399},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!P$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!P$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!P$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.6117713706256328},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!Q$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!Q$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.61177418439596964},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!R$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!R$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!R$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.62348966002715256},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!S$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!S$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!S$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.63542948701667246},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!T$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!T$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!T$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.63751695851241907},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!U$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!U$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!U$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.63745900552140145},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!V$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!V$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!V$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.64966634547713609},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!W$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!W$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!W$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.66210745599302334},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!X$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!X$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!X$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.66418946325961203},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!Y$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!Y$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.66399201586530043},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!Z$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!Z$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.67670746296912099},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AA$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AA$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.6896664108849796},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AB$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AB$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.69166242397983413},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AC$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AC$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.69207822568800625},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AD$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AD$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.70533152370993168},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AE$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AE$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.718838622388977},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AF$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AF$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.72151568911027586},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AG$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AG$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.72170763254884196},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AH$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AH$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.73552833371215232},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AI$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AI$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.74961370130274008},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AJ$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.75212450988655977},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AK$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AK$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.75430778375194607},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AL$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AL$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.76875277781079587},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AM$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AM$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.78347439350587256},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AN$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AN$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.7880657035543468},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AO$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AO$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.78344667083243447},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AP$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AP$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.79844967457887539},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AQ$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.81373998584706098},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AR$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AR$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.8115015787464428},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AS$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AS$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.81660962933452963},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AT$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AT$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.83224770373628598},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AU$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AU$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.84818524726283573},{"$f":"(IF(Calcs!$AE31>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J31-1,SkipYrs*Periods+1,1,Calcs!$AE31)),0)+OFFSET(CostG!AV$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AF31*(1/(1+Disc)^(Calcs!$AE31+1)))*$E31\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J31-1,SkipYrs*Periods+1+Calcs!$AE31)*Calcs!$AG31*(1/(1+Disc)^(Calcs!$AE31+1))+\nIF(Calcs!$AH31>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31,0)+1,1,Calcs!$AH31)),0)*(1/(1+Disc)^(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31))+\nOFFSET(CostG!AV$6,GasCalcs!$J31-1,SkipYrs*Periods+ROUND(Calcs!$AE31+Calcs!$AF31+Calcs!$AG31+Calcs!$AH31,0)+1)*Calcs!$AI31*(1/(1+Disc)^(ROUND(Calcs!$AE31+Calcs!$AH31+Calcs!$AF31+Calcs!$AG31,0)+1)))*$F31","v":-0.85591270422990617}]
[{"$f":"Input!B39","v":0},{"$f":"Input!D39","v":0},{"$f":"TRIM(Input!E39)","v":""},{"$f":"TRIM(Input!F39)","v":""},{"$f":"Input!V39","v":0},{"$f":"Input!AE39","v":0},{"$f":"IF(MAX(Input!Z39,Calcs!E39)<>0,(GasCalcs!E39*Calcs!$E39+Input!AE39*MAX(0,Input!Z39-Calcs!$E39))/MAX(Input!Z39,Calcs!E39),0)","v":0},{"$f":"Input!W39","v":0},{"$f":"Input!Y39","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H39&GasCalcs!I39,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X39,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF39,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF39,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!E$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!E$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!E$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!F$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!F$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!F$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!G$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!G$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!G$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!H$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!H$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!H$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!I$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!I$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!I$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!J$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!J$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!J$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!K$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!K$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!K$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!L$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!L$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!L$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!M$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!M$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!M$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!N$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!N$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!N$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!O$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!O$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!O$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!P$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!P$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!P$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!Q$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!Q$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!R$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!R$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!R$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!S$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!S$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!S$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!T$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!T$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!T$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!U$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!U$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!U$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!V$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!V$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!V$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!W$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!W$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!W$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!X$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!X$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!X$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!Y$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!Y$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!Z$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!Z$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AA$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AA$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AB$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AB$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AC$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AC$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AD$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AD$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AE$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AE$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AF$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AF$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AG$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AG$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AH$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AH$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AI$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AI$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AJ$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AK$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AK$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AL$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AL$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AM$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AM$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AN$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AN$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AO$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AO$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AP$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AP$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AQ$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AR$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AR$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AS$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AS$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AT$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AT$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AU$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AU$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE39>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J39-1,SkipYrs*Periods+1,1,Calcs!$AE39)),0)+OFFSET(CostG!AV$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AF39*(1/(1+Disc)^(Calcs!$AE39+1)))*$E39\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J39-1,SkipYrs*Periods+1+Calcs!$AE39)*Calcs!$AG39*(1/(1+Disc)^(Calcs!$AE39+1))+\nIF(Calcs!$AH39>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39,0)+1,1,Calcs!$AH39)),0)*(1/(1+Disc)^(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39))+\nOFFSET(CostG!AV$6,GasCalcs!$J39-1,SkipYrs*Periods+ROUND(Calcs!$AE39+Calcs!$AF39+Calcs!$AG39+Calcs!$AH39,0)+1)*Calcs!$AI39*(1/(1+Disc)^(ROUND(Calcs!$AE39+Calcs!$AH39+Calcs!$AF39+Calcs!$AG39,0)+1)))*$F39","v":{"$error":"#N/A"}}]
[{"$f":"Input!B73","v":0},{"$f":"Input!D73","v":0},{"$f":"TRIM(Input!E73)","v":""},{"$f":"TRIM(Input!F73)","v":""},{"$f":"Input!V73","v":0},{"$f":"Input!AE73","v":0},{"$f":"IF(MAX(Input!Z73,Calcs!E73)<>0,(GasCalcs!E73*Calcs!$E73+Input!AE73*MAX(0,Input!Z73-Calcs!$E73))/MAX(Input!Z73,Calcs!E73),0)","v":0},{"$f":"Input!W73","v":0},{"$f":"Input!Y73","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H73&GasCalcs!I73,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X73,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF73,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF73,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!E$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!E$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!E$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!F$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!F$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!F$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!G$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!G$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!G$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!H$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!H$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!H$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!I$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!I$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!I$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!J$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!J$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!J$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!K$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!K$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!K$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!L$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!L$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!L$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!M$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!M$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!M$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!N$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!N$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!N$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!O$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!O$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!O$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!P$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!P$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!P$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!Q$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!Q$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!R$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!R$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!R$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!S$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!S$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!S$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!T$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!T$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!T$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!U$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!U$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!U$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!V$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!V$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!V$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!W$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!W$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!W$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!X$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!X$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!X$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!Y$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!Y$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!Z$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!Z$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AA$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AA$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AB$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AB$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AC$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AC$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AD$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AD$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AE$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AE$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AF$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AF$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AG$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AG$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AH$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AH$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AI$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AI$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AJ$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AK$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AK$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AL$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AL$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AM$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AM$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AN$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AN$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AO$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AO$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AP$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AP$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AQ$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AR$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AR$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AS$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AS$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AT$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AT$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AU$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AU$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE73>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J73-1,SkipYrs*Periods+1,1,Calcs!$AE73)),0)+OFFSET(CostG!AV$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AF73*(1/(1+Disc)^(Calcs!$AE73+1)))*$E73\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J73-1,SkipYrs*Periods+1+Calcs!$AE73)*Calcs!$AG73*(1/(1+Disc)^(Calcs!$AE73+1))+\nIF(Calcs!$AH73>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73,0)+1,1,Calcs!$AH73)),0)*(1/(1+Disc)^(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73))+\nOFFSET(CostG!AV$6,GasCalcs!$J73-1,SkipYrs*Periods+ROUND(Calcs!$AE73+Calcs!$AF73+Calcs!$AG73+Calcs!$AH73,0)+1)*Calcs!$AI73*(1/(1+Disc)^(ROUND(Calcs!$AE73+Calcs!$AH73+Calcs!$AF73+Calcs!$AG73,0)+1)))*$F73","v":{"$error":"#N/A"}}]
[{"$f":"Input!B100","v":0},{"$f":"Input!D100","v":0},{"$f":"TRIM(Input!E100)","v":""},{"$f":"TRIM(Input!F100)","v":""},{"$f":"Input!V100","v":0},{"$f":"Input!AE100","v":0},{"$f":"IF(MAX(Input!Z100,Calcs!E100)<>0,(GasCalcs!E100*Calcs!$E100+Input!AE100*MAX(0,Input!Z100-Calcs!$E100))/MAX(Input!Z100,Calcs!E100),0)","v":0},{"$f":"Input!W100","v":0},{"$f":"Input!Y100","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H100&GasCalcs!I100,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X100,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF100,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF100,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!E$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!E$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!E$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!F$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!F$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!F$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!G$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!G$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!G$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!H$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!H$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!H$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!I$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!I$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!I$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!J$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!J$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!J$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!K$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!K$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!K$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!L$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!L$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!L$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!M$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!M$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!M$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!N$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!N$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!N$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!O$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!O$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!O$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!P$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!P$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!P$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!Q$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!Q$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!R$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!R$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!R$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!S$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!S$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!S$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!T$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!T$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!T$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!U$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!U$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!U$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!V$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!V$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!V$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!W$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!W$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!W$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!X$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!X$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!X$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!Y$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!Y$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!Z$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!Z$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AA$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AA$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AB$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AB$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AC$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AC$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AD$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AD$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AE$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AE$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AF$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AF$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AG$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AG$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AH$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AH$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AI$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AI$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AJ$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AK$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AK$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AL$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AL$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AM$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AM$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AN$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AN$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AO$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AO$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AP$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AP$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AQ$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AR$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AR$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AS$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AS$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AT$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AT$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AU$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AU$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE100>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J100-1,SkipYrs*Periods+1,1,Calcs!$AE100)),0)+OFFSET(CostG!AV$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AF100*(1/(1+Disc)^(Calcs!$AE100+1)))*$E100\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J100-1,SkipYrs*Periods+1+Calcs!$AE100)*Calcs!$AG100*(1/(1+Disc)^(Calcs!$AE100+1))+\nIF(Calcs!$AH100>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100,0)+1,1,Calcs!$AH100)),0)*(1/(1+Disc)^(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100))+\nOFFSET(CostG!AV$6,GasCalcs!$J100-1,SkipYrs*Periods+ROUND(Calcs!$AE100+Calcs!$AF100+Calcs!$AG100+Calcs!$AH100,0)+1)*Calcs!$AI100*(1/(1+Disc)^(ROUND(Calcs!$AE100+Calcs!$AH100+Calcs!$AF100+Calcs!$AG100,0)+1)))*$F100","v":{"$error":"#N/A"}}]
[{"$f":"Input!B138","v":0},{"$f":"Input!D138","v":0},{"$f":"TRIM(Input!E138)","v":""},{"$f":"TRIM(Input!F138)","v":""},{"$f":"Input!V138","v":0},{"$f":"Input!AE138","v":0},{"$f":"IF(MAX(Input!Z138,Calcs!E138)<>0,(GasCalcs!E138*Calcs!$E138+Input!AE138*MAX(0,Input!Z138-Calcs!$E138))/MAX(Input!Z138,Calcs!E138),0)","v":0},{"$f":"Input!W138","v":0},{"$f":"Input!Y138","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H138&GasCalcs!I138,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X138,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF138,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF138,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!E$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!E$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!E$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!F$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!F$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!F$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!G$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!G$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!G$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!H$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!H$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!H$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!I$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!I$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!I$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!J$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!J$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!J$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!K$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!K$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!K$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!L$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!L$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!L$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!M$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!M$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!M$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!N$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!N$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!N$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!O$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!O$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!O$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!P$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!P$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!P$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!Q$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!Q$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!R$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!R$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!R$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!S$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!S$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!S$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!T$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!T$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!T$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!U$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!U$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!U$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!V$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!V$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!V$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!W$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!W$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!W$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!X$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!X$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!X$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!Y$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!Y$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!Z$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!Z$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AA$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AA$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AB$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AB$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AC$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AC$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AD$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AD$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AE$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AE$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AF$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AF$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AG$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AG$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AH$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AH$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AI$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AI$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AJ$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AK$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AK$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AL$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AL$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AM$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AM$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AN$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AN$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AO$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AO$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AP$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AP$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AQ$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AR$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AR$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AS$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AS$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AT$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AT$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AU$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AU$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE138>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J138-1,SkipYrs*Periods+1,1,Calcs!$AE138)),0)+OFFSET(CostG!AV$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AF138*(1/(1+Disc)^(Calcs!$AE138+1)))*$E138\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J138-1,SkipYrs*Periods+1+Calcs!$AE138)*Calcs!$AG138*(1/(1+Disc)^(Calcs!$AE138+1))+\nIF(Calcs!$AH138>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138,0)+1,1,Calcs!$AH138)),0)*(1/(1+Disc)^(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138))+\nOFFSET(CostG!AV$6,GasCalcs!$J138-1,SkipYrs*Periods+ROUND(Calcs!$AE138+Calcs!$AF138+Calcs!$AG138+Calcs!$AH138,0)+1)*Calcs!$AI138*(1/(1+Disc)^(ROUND(Calcs!$AE138+Calcs!$AH138+Calcs!$AF138+Calcs!$AG138,0)+1)))*$F138","v":{"$error":"#N/A"}}]
[{"$f":"Input!B161","v":0},{"$f":"Input!D161","v":0},{"$f":"TRIM(Input!E161)","v":""},{"$f":"TRIM(Input!F161)","v":""},{"$f":"Input!V161","v":0},{"$f":"Input!AE161","v":0},{"$f":"IF(MAX(Input!Z161,Calcs!E161)<>0,(GasCalcs!E161*Calcs!$E161+Input!AE161*MAX(0,Input!Z161-Calcs!$E161))/MAX(Input!Z161,Calcs!E161),0)","v":0},{"$f":"Input!W161","v":0},{"$f":"Input!Y161","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H161&GasCalcs!I161,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X161,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF161,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF161,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!E$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!E$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!E$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!F$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!F$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!F$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!G$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!G$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!G$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!H$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!H$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!H$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!I$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!I$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!I$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!J$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!J$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!J$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!K$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!K$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!K$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!L$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!L$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!L$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!M$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!M$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!M$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!N$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!N$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!N$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!O$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!O$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!O$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!P$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!P$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!P$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!Q$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!Q$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!R$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!R$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!R$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!S$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!S$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!S$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!T$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!T$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!T$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!U$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!U$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!U$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!V$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!V$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!V$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!W$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!W$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!W$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!X$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!X$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!X$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!Y$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!Y$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!Z$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!Z$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AA$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AA$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AB$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AB$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AC$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AC$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AD$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AD$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AE$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AE$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AF$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AF$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AG$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AG$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AH$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AH$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AI$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AI$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AJ$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AK$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AK$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AL$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AL$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AM$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AM$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AN$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AN$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AO$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AO$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AP$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AP$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AQ$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AR$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AR$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AS$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AS$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AT$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AT$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AU$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AU$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE161>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J161-1,SkipYrs*Periods+1,1,Calcs!$AE161)),0)+OFFSET(CostG!AV$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AF161*(1/(1+Disc)^(Calcs!$AE161+1)))*$E161\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J161-1,SkipYrs*Periods+1+Calcs!$AE161)*Calcs!$AG161*(1/(1+Disc)^(Calcs!$AE161+1))+\nIF(Calcs!$AH161>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161,0)+1,1,Calcs!$AH161)),0)*(1/(1+Disc)^(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161))+\nOFFSET(CostG!AV$6,GasCalcs!$J161-1,SkipYrs*Periods+ROUND(Calcs!$AE161+Calcs!$AF161+Calcs!$AG161+Calcs!$AH161,0)+1)*Calcs!$AI161*(1/(1+Disc)^(ROUND(Calcs!$AE161+Calcs!$AH161+Calcs!$AF161+Calcs!$AG161,0)+1)))*$F161","v":{"$error":"#N/A"}}]
[{"$f":"Input!B203","v":0},{"$f":"Input!D203","v":0},{"$f":"TRIM(Input!E203)","v":""},{"$f":"TRIM(Input!F203)","v":""},{"$f":"Input!V203","v":0},{"$f":"Input!AE203","v":0},{"$f":"IF(MAX(Input!Z203,Calcs!E203)<>0,(GasCalcs!E203*Calcs!$E203+Input!AE203*MAX(0,Input!Z203-Calcs!$E203))/MAX(Input!Z203,Calcs!E203),0)","v":0},{"$f":"Input!W203","v":0},{"$f":"Input!Y203","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H203&GasCalcs!I203,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X203,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF203,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF203,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!E$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!E$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!E$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!F$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!F$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!F$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!G$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!G$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!G$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!H$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!H$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!H$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!I$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!I$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!I$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!J$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!J$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!J$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!K$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!K$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!K$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!L$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!L$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!L$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!M$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!M$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!M$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!N$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!N$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!N$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!O$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!O$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!O$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!P$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!P$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!P$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!Q$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!Q$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!R$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!R$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!R$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!S$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!S$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!S$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!T$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!T$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!T$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!U$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!U$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!U$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!V$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!V$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!V$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!W$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!W$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!W$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!X$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!X$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!X$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!Y$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!Y$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!Z$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!Z$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AA$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AA$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AB$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AB$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AC$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AC$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AD$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AD$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AE$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AE$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AF$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AF$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AG$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AG$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AH$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AH$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AI$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AI$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AJ$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AK$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AK$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AL$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AL$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AM$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AM$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AN$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AN$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AO$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AO$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AP$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AP$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AQ$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AR$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AR$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AS$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AS$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AT$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AT$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AU$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AU$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE203>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J203-1,SkipYrs*Periods+1,1,Calcs!$AE203)),0)+OFFSET(CostG!AV$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AF203*(1/(1+Disc)^(Calcs!$AE203+1)))*$E203\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J203-1,SkipYrs*Periods+1+Calcs!$AE203)*Calcs!$AG203*(1/(1+Disc)^(Calcs!$AE203+1))+\nIF(Calcs!$AH203>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203,0)+1,1,Calcs!$AH203)),0)*(1/(1+Disc)^(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203))+\nOFFSET(CostG!AV$6,GasCalcs!$J203-1,SkipYrs*Periods+ROUND(Calcs!$AE203+Calcs!$AF203+Calcs!$AG203+Calcs!$AH203,0)+1)*Calcs!$AI203*(1/(1+Disc)^(ROUND(Calcs!$AE203+Calcs!$AH203+Calcs!$AF203+Calcs!$AG203,0)+1)))*$F203","v":{"$error":"#N/A"}}]
[{"$f":"Input!B222","v":0},{"$f":"Input!D222","v":0},{"$f":"TRIM(Input!E222)","v":""},{"$f":"TRIM(Input!F222)","v":""},{"$f":"Input!V222","v":0},{"$f":"Input!AE222","v":0},{"$f":"IF(MAX(Input!Z222,Calcs!E222)<>0,(GasCalcs!E222*Calcs!$E222+Input!AE222*MAX(0,Input!Z222-Calcs!$E222))/MAX(Input!Z222,Calcs!E222),0)","v":0},{"$f":"Input!W222","v":0},{"$f":"Input!Y222","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H222&GasCalcs!I222,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X222,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF222,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF222,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!E$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!E$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!E$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!F$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!F$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!F$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!G$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!G$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!G$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!H$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!H$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!H$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!I$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!I$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!I$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!J$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!J$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!J$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!K$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!K$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!K$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!L$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!L$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!L$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!M$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!M$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!M$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!N$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!N$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!N$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!O$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!O$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!O$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!P$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!P$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!P$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!Q$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!Q$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!R$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!R$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!R$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!S$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!S$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!S$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!T$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!T$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!T$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!U$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!U$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!U$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!V$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!V$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!V$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!W$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!W$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!W$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!X$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!X$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!X$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!Y$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!Y$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!Z$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!Z$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AA$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AA$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AB$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AB$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AC$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AC$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AD$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AD$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AE$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AE$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AF$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AF$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AG$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AG$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AH$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AH$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AI$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AI$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AJ$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AK$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AK$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AL$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AL$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AM$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AM$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AN$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AN$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AO$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AO$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AP$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AP$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AQ$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AR$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AR$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AS$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AS$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AT$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AT$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AU$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AU$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE222>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J222-1,SkipYrs*Periods+1,1,Calcs!$AE222)),0)+OFFSET(CostG!AV$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AF222*(1/(1+Disc)^(Calcs!$AE222+1)))*$E222\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J222-1,SkipYrs*Periods+1+Calcs!$AE222)*Calcs!$AG222*(1/(1+Disc)^(Calcs!$AE222+1))+\nIF(Calcs!$AH222>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222,0)+1,1,Calcs!$AH222)),0)*(1/(1+Disc)^(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222))+\nOFFSET(CostG!AV$6,GasCalcs!$J222-1,SkipYrs*Periods+ROUND(Calcs!$AE222+Calcs!$AF222+Calcs!$AG222+Calcs!$AH222,0)+1)*Calcs!$AI222*(1/(1+Disc)^(ROUND(Calcs!$AE222+Calcs!$AH222+Calcs!$AF222+Calcs!$AG222,0)+1)))*$F222","v":{"$error":"#N/A"}}]
[{"$f":"Input!B268","v":0},{"$f":"Input!D268","v":0},{"$f":"TRIM(Input!E268)","v":""},{"$f":"TRIM(Input!F268)","v":""},{"$f":"Input!V268","v":0},{"$f":"Input!AE268","v":0},{"$f":"IF(MAX(Input!Z268,Calcs!E268)<>0,(GasCalcs!E268*Calcs!$E268+Input!AE268*MAX(0,Input!Z268-Calcs!$E268))/MAX(Input!Z268,Calcs!E268),0)","v":0},{"$f":"Input!W268","v":0},{"$f":"Input!Y268","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H268&GasCalcs!I268,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X268,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF268,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF268,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!E$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!E$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!E$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!F$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!F$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!F$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!G$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!G$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!G$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!H$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!H$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!H$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!I$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!I$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!I$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!J$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!J$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!J$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!K$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!K$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!K$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!L$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!L$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!L$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!M$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!M$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!M$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!N$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!N$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!N$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!O$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!O$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!O$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!P$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!P$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!P$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!Q$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!Q$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!R$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!R$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!R$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!S$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!S$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!S$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!T$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!T$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!T$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!U$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!U$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!U$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!V$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!V$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!V$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!W$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!W$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!W$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!X$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!X$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!X$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!Y$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!Y$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!Z$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!Z$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AA$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AA$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AB$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AB$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AC$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AC$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AD$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AD$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AE$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AE$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AF$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AF$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AG$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AG$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AH$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AH$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AI$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AI$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AJ$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AK$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AK$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AL$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AL$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AM$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AM$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AN$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AN$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AO$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AO$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AP$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AP$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AQ$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AR$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AR$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AS$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AS$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AT$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AT$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AU$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AU$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE268>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J268-1,SkipYrs*Periods+1,1,Calcs!$AE268)),0)+OFFSET(CostG!AV$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AF268*(1/(1+Disc)^(Calcs!$AE268+1)))*$E268\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J268-1,SkipYrs*Periods+1+Calcs!$AE268)*Calcs!$AG268*(1/(1+Disc)^(Calcs!$AE268+1))+\nIF(Calcs!$AH268>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268,0)+1,1,Calcs!$AH268)),0)*(1/(1+Disc)^(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268))+\nOFFSET(CostG!AV$6,GasCalcs!$J268-1,SkipYrs*Periods+ROUND(Calcs!$AE268+Calcs!$AF268+Calcs!$AG268+Calcs!$AH268,0)+1)*Calcs!$AI268*(1/(1+Disc)^(ROUND(Calcs!$AE268+Calcs!$AH268+Calcs!$AF268+Calcs!$AG268,0)+1)))*$F268","v":{"$error":"#N/A"}}]
[{"$f":"Input!B314","v":0},{"$f":"Input!D314","v":0},{"$f":"TRIM(Input!E314)","v":""},{"$f":"TRIM(Input!F314)","v":""},{"$f":"Input!V314","v":0},{"$f":"Input!AE314","v":0},{"$f":"IF(MAX(Input!Z314,Calcs!E314)<>0,(GasCalcs!E314*Calcs!$E314+Input!AE314*MAX(0,Input!Z314-Calcs!$E314))/MAX(Input!Z314,Calcs!E314),0)","v":0},{"$f":"Input!W314","v":0},{"$f":"Input!Y314","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H314&GasCalcs!I314,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X314,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF314,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF314,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!E$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!E$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!E$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!F$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!F$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!F$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!G$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!G$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!G$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!H$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!H$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!H$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!I$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!I$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!I$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!J$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!J$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!J$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!K$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!K$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!K$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!L$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!L$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!L$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!M$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!M$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!M$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!N$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!N$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!N$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!O$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!O$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!O$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!P$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!P$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!P$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!Q$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!Q$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!R$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!R$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!R$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!S$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!S$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!S$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!T$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!T$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!T$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!U$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!U$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!U$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!V$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!V$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!V$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!W$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!W$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!W$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!X$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!X$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!X$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!Y$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!Y$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!Z$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!Z$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AA$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AA$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AB$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AB$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AC$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AC$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AD$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AD$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AE$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AE$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AF$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AF$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AG$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AG$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AH$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AH$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AI$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AI$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AJ$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AK$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AK$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AL$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AL$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AM$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AM$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AN$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AN$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AO$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AO$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AP$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AP$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AQ$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AR$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AR$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AS$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AS$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AT$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AT$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AU$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AU$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE314>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J314-1,SkipYrs*Periods+1,1,Calcs!$AE314)),0)+OFFSET(CostG!AV$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AF314*(1/(1+Disc)^(Calcs!$AE314+1)))*$E314\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J314-1,SkipYrs*Periods+1+Calcs!$AE314)*Calcs!$AG314*(1/(1+Disc)^(Calcs!$AE314+1))+\nIF(Calcs!$AH314>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314,0)+1,1,Calcs!$AH314)),0)*(1/(1+Disc)^(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314))+\nOFFSET(CostG!AV$6,GasCalcs!$J314-1,SkipYrs*Periods+ROUND(Calcs!$AE314+Calcs!$AF314+Calcs!$AG314+Calcs!$AH314,0)+1)*Calcs!$AI314*(1/(1+Disc)^(ROUND(Calcs!$AE314+Calcs!$AH314+Calcs!$AF314+Calcs!$AG314,0)+1)))*$F314","v":{"$error":"#N/A"}}]
[{"$f":"Input!B333","v":0},{"$f":"Input!D333","v":0},{"$f":"TRIM(Input!E333)","v":""},{"$f":"TRIM(Input!F333)","v":""},{"$f":"Input!V333","v":0},{"$f":"Input!AE333","v":0},{"$f":"IF(MAX(Input!Z333,Calcs!E333)<>0,(GasCalcs!E333*Calcs!$E333+Input!AE333*MAX(0,Input!Z333-Calcs!$E333))/MAX(Input!Z333,Calcs!E333),0)","v":0},{"$f":"Input!W333","v":0},{"$f":"Input!Y333","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H333&GasCalcs!I333,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X333,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF333,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF333,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!E$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!E$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!E$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!F$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!F$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!F$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!G$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!G$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!G$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!H$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!H$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!H$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!I$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!I$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!I$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!J$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!J$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!J$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!K$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!K$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!K$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!L$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!L$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!L$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!M$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!M$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!M$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!N$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!N$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!N$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!O$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!O$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!O$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!P$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!P$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!P$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!Q$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!Q$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!R$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!R$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!R$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!S$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!S$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!S$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!T$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!T$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!T$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!U$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!U$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!U$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!V$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!V$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!V$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!W$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!W$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!W$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!X$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!X$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!X$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!Y$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!Y$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!Z$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!Z$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AA$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AA$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AB$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AB$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AC$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AC$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AD$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AD$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AE$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AE$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AF$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AF$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AG$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AG$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AH$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AH$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AI$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AI$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AJ$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AK$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AK$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AL$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AL$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AM$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AM$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AN$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AN$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AO$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AO$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AP$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AP$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AQ$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AR$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AR$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AS$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AS$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AT$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AT$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AU$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AU$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE333>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J333-1,SkipYrs*Periods+1,1,Calcs!$AE333)),0)+OFFSET(CostG!AV$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AF333*(1/(1+Disc)^(Calcs!$AE333+1)))*$E333\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J333-1,SkipYrs*Periods+1+Calcs!$AE333)*Calcs!$AG333*(1/(1+Disc)^(Calcs!$AE333+1))+\nIF(Calcs!$AH333>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333,0)+1,1,Calcs!$AH333)),0)*(1/(1+Disc)^(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333))+\nOFFSET(CostG!AV$6,GasCalcs!$J333-1,SkipYrs*Periods+ROUND(Calcs!$AE333+Calcs!$AF333+Calcs!$AG333+Calcs!$AH333,0)+1)*Calcs!$AI333*(1/(1+Disc)^(ROUND(Calcs!$AE333+Calcs!$AH333+Calcs!$AF333+Calcs!$AG333,0)+1)))*$F333","v":{"$error":"#N/A"}}]
[{"$f":"Input!B350","v":0},{"$f":"Input!D350","v":0},{"$f":"TRIM(Input!E350)","v":""},{"$f":"TRIM(Input!F350)","v":""},{"$f":"Input!V350","v":0},{"$f":"Input!AE350","v":0},{"$f":"IF(MAX(Input!Z350,Calcs!E350)<>0,(GasCalcs!E350*Calcs!$E350+Input!AE350*MAX(0,Input!Z350-Calcs!$E350))/MAX(Input!Z350,Calcs!E350),0)","v":0},{"$f":"Input!W350","v":0},{"$f":"Input!Y350","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H350&GasCalcs!I350,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X350,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF350,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF350,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!E$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!E$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!E$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!F$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!F$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!F$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!G$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!G$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!G$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!H$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!H$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!H$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!I$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!I$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!I$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!J$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!J$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!J$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!K$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!K$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!K$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!L$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!L$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!L$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!M$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!M$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!M$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!N$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!N$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!N$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!O$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!O$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!O$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!P$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!P$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!P$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!Q$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!Q$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!R$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!R$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!R$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!S$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!S$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!S$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!T$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!T$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!T$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!U$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!U$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!U$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!V$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!V$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!V$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!W$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!W$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!W$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!X$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!X$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!X$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!Y$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!Y$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!Z$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!Z$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AA$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AA$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AB$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AB$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AC$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AC$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AD$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AD$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AE$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AE$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AF$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AF$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AG$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AG$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AH$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AH$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AI$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AI$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AJ$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AK$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AK$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AL$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AL$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AM$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AM$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AN$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AN$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AO$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AO$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AP$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AP$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AQ$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AR$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AR$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AS$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AS$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AT$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AT$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AU$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AU$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE350>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J350-1,SkipYrs*Periods+1,1,Calcs!$AE350)),0)+OFFSET(CostG!AV$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AF350*(1/(1+Disc)^(Calcs!$AE350+1)))*$E350\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J350-1,SkipYrs*Periods+1+Calcs!$AE350)*Calcs!$AG350*(1/(1+Disc)^(Calcs!$AE350+1))+\nIF(Calcs!$AH350>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350,0)+1,1,Calcs!$AH350)),0)*(1/(1+Disc)^(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350))+\nOFFSET(CostG!AV$6,GasCalcs!$J350-1,SkipYrs*Periods+ROUND(Calcs!$AE350+Calcs!$AF350+Calcs!$AG350+Calcs!$AH350,0)+1)*Calcs!$AI350*(1/(1+Disc)^(ROUND(Calcs!$AE350+Calcs!$AH350+Calcs!$AF350+Calcs!$AG350,0)+1)))*$F350","v":{"$error":"#N/A"}}]
[{"$f":"Input!B404","v":0},{"$f":"Input!D404","v":0},{"$f":"TRIM(Input!E404)","v":""},{"$f":"TRIM(Input!F404)","v":""},{"$f":"Input!V404","v":0},{"$f":"Input!AE404","v":0},{"$f":"IF(MAX(Input!Z404,Calcs!E404)<>0,(GasCalcs!E404*Calcs!$E404+Input!AE404*MAX(0,Input!Z404-Calcs!$E404))/MAX(Input!Z404,Calcs!E404),0)","v":0},{"$f":"Input!W404","v":0},{"$f":"Input!Y404","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H404&GasCalcs!I404,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X404,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF404,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF404,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!E$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!E$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!E$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!F$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!F$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!F$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!G$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!G$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!G$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!H$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!H$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!H$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!I$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!I$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!I$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!J$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!J$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!J$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!K$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!K$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!K$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!L$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!L$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!L$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!M$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!M$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!M$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!N$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!N$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!N$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!O$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!O$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!O$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!P$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!P$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!P$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!Q$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!Q$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!R$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!R$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!R$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!S$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!S$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!S$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!T$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!T$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!T$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!U$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!U$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!U$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!V$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!V$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!V$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!W$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!W$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!W$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!X$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!X$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!X$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!Y$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!Y$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!Z$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!Z$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AA$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AA$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AB$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AB$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AC$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AC$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AD$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AD$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AE$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AE$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AF$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AF$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AG$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AG$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AH$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AH$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AI$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AI$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AJ$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AK$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AK$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AL$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AL$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AM$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AM$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AN$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AN$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AO$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AO$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AP$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AP$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AQ$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AR$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AR$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AS$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AS$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AT$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AT$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AU$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AU$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE404>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J404-1,SkipYrs*Periods+1,1,Calcs!$AE404)),0)+OFFSET(CostG!AV$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AF404*(1/(1+Disc)^(Calcs!$AE404+1)))*$E404\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J404-1,SkipYrs*Periods+1+Calcs!$AE404)*Calcs!$AG404*(1/(1+Disc)^(Calcs!$AE404+1))+\nIF(Calcs!$AH404>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404,0)+1,1,Calcs!$AH404)),0)*(1/(1+Disc)^(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404))+\nOFFSET(CostG!AV$6,GasCalcs!$J404-1,SkipYrs*Periods+ROUND(Calcs!$AE404+Calcs!$AF404+Calcs!$AG404+Calcs!$AH404,0)+1)*Calcs!$AI404*(1/(1+Disc)^(ROUND(Calcs!$AE404+Calcs!$AH404+Calcs!$AF404+Calcs!$AG404,0)+1)))*$F404","v":{"$error":"#N/A"}}]
[{"$f":"Input!B415","v":0},{"$f":"Input!D415","v":0},{"$f":"TRIM(Input!E415)","v":""},{"$f":"TRIM(Input!F415)","v":""},{"$f":"Input!V415","v":0},{"$f":"Input!AE415","v":0},{"$f":"IF(MAX(Input!Z415,Calcs!E415)<>0,(GasCalcs!E415*Calcs!$E415+Input!AE415*MAX(0,Input!Z415-Calcs!$E415))/MAX(Input!Z415,Calcs!E415),0)","v":0},{"$f":"Input!W415","v":0},{"$f":"Input!Y415","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H415&GasCalcs!I415,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X415,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF415,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF415,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!E$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!E$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!E$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!F$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!F$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!F$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!G$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!G$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!G$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!H$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!H$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!H$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!I$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!I$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!I$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!J$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!J$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!J$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!K$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!K$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!K$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!L$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!L$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!L$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!M$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!M$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!M$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!N$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!N$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!N$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!O$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!O$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!O$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!P$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!P$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!P$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!Q$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!Q$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!R$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!R$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!R$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!S$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!S$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!S$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!T$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!T$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!T$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!U$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!U$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!U$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!V$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!V$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!V$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!W$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!W$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!W$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!X$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!X$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!X$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!Y$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!Y$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!Z$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!Z$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AA$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AA$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AB$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AB$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AC$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AC$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AD$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AD$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AE$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AE$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AF$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AF$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AG$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AG$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AH$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AH$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AI$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AI$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AJ$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AK$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AK$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AL$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AL$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AM$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AM$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AN$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AN$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AO$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AO$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AP$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AP$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AQ$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AR$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AR$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AS$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AS$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AT$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AT$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AU$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AU$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE415>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J415-1,SkipYrs*Periods+1,1,Calcs!$AE415)),0)+OFFSET(CostG!AV$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AF415*(1/(1+Disc)^(Calcs!$AE415+1)))*$E415\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J415-1,SkipYrs*Periods+1+Calcs!$AE415)*Calcs!$AG415*(1/(1+Disc)^(Calcs!$AE415+1))+\nIF(Calcs!$AH415>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415,0)+1,1,Calcs!$AH415)),0)*(1/(1+Disc)^(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415))+\nOFFSET(CostG!AV$6,GasCalcs!$J415-1,SkipYrs*Periods+ROUND(Calcs!$AE415+Calcs!$AF415+Calcs!$AG415+Calcs!$AH415,0)+1)*Calcs!$AI415*(1/(1+Disc)^(ROUND(Calcs!$AE415+Calcs!$AH415+Calcs!$AF415+Calcs!$AG415,0)+1)))*$F415","v":{"$error":"#N/A"}}]
[{"$f":"Input!B461","v":0},{"$f":"Input!D461","v":0},{"$f":"TRIM(Input!E461)","v":""},{"$f":"TRIM(Input!F461)","v":""},{"$f":"Input!V461","v":0},{"$f":"Input!AE461","v":0},{"$f":"IF(MAX(Input!Z461,Calcs!E461)<>0,(GasCalcs!E461*Calcs!$E461+Input!AE461*MAX(0,Input!Z461-Calcs!$E461))/MAX(Input!Z461,Calcs!E461),0)","v":0},{"$f":"Input!W461","v":0},{"$f":"Input!Y461","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H461&GasCalcs!I461,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X461,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF461,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF461,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!E$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!E$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!E$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!F$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!F$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!F$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!G$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!G$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!G$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!H$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!H$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!H$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!I$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!I$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!I$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!J$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!J$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!J$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!K$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!K$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!K$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!L$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!L$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!L$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!M$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!M$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!M$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!N$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!N$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!N$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!O$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!O$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!O$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!P$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!P$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!P$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!Q$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!Q$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!R$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!R$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!R$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!S$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!S$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!S$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!T$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!T$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!T$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!U$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!U$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!U$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!V$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!V$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!V$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!W$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!W$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!W$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!X$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!X$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!X$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!Y$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!Y$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!Z$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!Z$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AA$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AA$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AB$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AB$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AC$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AC$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AD$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AD$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AE$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AE$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AF$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AF$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AG$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AG$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AH$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AH$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AI$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AI$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AJ$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AK$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AK$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AL$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AL$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AM$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AM$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AN$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AN$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AO$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AO$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AP$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AP$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AQ$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AR$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AR$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AS$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AS$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AT$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AT$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AU$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AU$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE461>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J461-1,SkipYrs*Periods+1,1,Calcs!$AE461)),0)+OFFSET(CostG!AV$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AF461*(1/(1+Disc)^(Calcs!$AE461+1)))*$E461\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J461-1,SkipYrs*Periods+1+Calcs!$AE461)*Calcs!$AG461*(1/(1+Disc)^(Calcs!$AE461+1))+\nIF(Calcs!$AH461>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461,0)+1,1,Calcs!$AH461)),0)*(1/(1+Disc)^(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461))+\nOFFSET(CostG!AV$6,GasCalcs!$J461-1,SkipYrs*Periods+ROUND(Calcs!$AE461+Calcs!$AF461+Calcs!$AG461+Calcs!$AH461,0)+1)*Calcs!$AI461*(1/(1+Disc)^(ROUND(Calcs!$AE461+Calcs!$AH461+Calcs!$AF461+Calcs!$AG461,0)+1)))*$F461","v":{"$error":"#N/A"}}]
[{"$f":"Input!B480","v":0},{"$f":"Input!D480","v":0},{"$f":"TRIM(Input!E480)","v":""},{"$f":"TRIM(Input!F480)","v":""},{"$f":"Input!V480","v":0},{"$f":"Input!AE480","v":0},{"$f":"IF(MAX(Input!Z480,Calcs!E480)<>0,(GasCalcs!E480*Calcs!$E480+Input!AE480*MAX(0,Input!Z480-Calcs!$E480))/MAX(Input!Z480,Calcs!E480),0)","v":0},{"$f":"Input!W480","v":0},{"$f":"Input!Y480","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H480&GasCalcs!I480,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X480,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF480,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF480,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!E$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!E$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!E$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!F$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!F$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!F$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!G$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!G$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!G$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!H$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!H$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!H$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!I$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!I$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!I$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!J$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!J$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!J$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!K$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!K$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!K$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!L$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!L$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!L$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!M$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!M$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!M$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!N$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!N$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!N$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!O$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!O$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!O$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!P$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!P$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!P$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!Q$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!Q$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!R$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!R$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!R$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!S$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!S$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!S$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!T$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!T$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!T$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!U$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!U$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!U$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!V$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!V$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!V$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!W$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!W$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!W$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!X$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!X$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!X$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!Y$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!Y$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!Z$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!Z$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AA$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AA$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AB$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AB$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AC$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AC$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AD$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AD$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AE$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AE$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AF$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AF$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AG$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AG$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AH$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AH$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AI$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AI$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AJ$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AK$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AK$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AL$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AL$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AM$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AM$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AN$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AN$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AO$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AO$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AP$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AP$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AQ$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AR$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AR$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AS$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AS$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AT$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AT$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AU$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AU$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE480>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J480-1,SkipYrs*Periods+1,1,Calcs!$AE480)),0)+OFFSET(CostG!AV$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AF480*(1/(1+Disc)^(Calcs!$AE480+1)))*$E480\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J480-1,SkipYrs*Periods+1+Calcs!$AE480)*Calcs!$AG480*(1/(1+Disc)^(Calcs!$AE480+1))+\nIF(Calcs!$AH480>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480,0)+1,1,Calcs!$AH480)),0)*(1/(1+Disc)^(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480))+\nOFFSET(CostG!AV$6,GasCalcs!$J480-1,SkipYrs*Periods+ROUND(Calcs!$AE480+Calcs!$AF480+Calcs!$AG480+Calcs!$AH480,0)+1)*Calcs!$AI480*(1/(1+Disc)^(ROUND(Calcs!$AE480+Calcs!$AH480+Calcs!$AF480+Calcs!$AG480,0)+1)))*$F480","v":{"$error":"#N/A"}}]
[{"$f":"Input!B522","v":0},{"$f":"Input!D522","v":0},{"$f":"TRIM(Input!E522)","v":""},{"$f":"TRIM(Input!F522)","v":""},{"$f":"Input!V522","v":0},{"$f":"Input!AE522","v":0},{"$f":"IF(MAX(Input!Z522,Calcs!E522)<>0,(GasCalcs!E522*Calcs!$E522+Input!AE522*MAX(0,Input!Z522-Calcs!$E522))/MAX(Input!Z522,Calcs!E522),0)","v":0},{"$f":"Input!W522","v":0},{"$f":"Input!Y522","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H522&GasCalcs!I522,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X522,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF522,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF522,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!E$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!E$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!E$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!F$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!F$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!F$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!G$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!G$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!G$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!H$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!H$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!H$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!I$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!I$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!I$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!J$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!J$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!J$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!K$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!K$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!K$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!L$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!L$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!L$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!M$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!M$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!M$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!N$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!N$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!N$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!O$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!O$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!O$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!P$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!P$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!P$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!Q$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!Q$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!R$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!R$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!R$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!S$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!S$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!S$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!T$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!T$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!T$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!U$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!U$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!U$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!V$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!V$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!V$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!W$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!W$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!W$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!X$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!X$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!X$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!Y$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!Y$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!Z$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!Z$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AA$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AA$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AB$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AB$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AC$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AC$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AD$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AD$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AE$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AE$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AF$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AF$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AG$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AG$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AH$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AH$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AI$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AI$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AJ$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AK$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AK$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AL$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AL$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AM$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AM$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AN$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AN$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AO$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AO$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AP$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AP$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AQ$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AR$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AR$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AS$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AS$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AT$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AT$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AU$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AU$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE522>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J522-1,SkipYrs*Periods+1,1,Calcs!$AE522)),0)+OFFSET(CostG!AV$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AF522*(1/(1+Disc)^(Calcs!$AE522+1)))*$E522\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J522-1,SkipYrs*Periods+1+Calcs!$AE522)*Calcs!$AG522*(1/(1+Disc)^(Calcs!$AE522+1))+\nIF(Calcs!$AH522>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522,0)+1,1,Calcs!$AH522)),0)*(1/(1+Disc)^(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522))+\nOFFSET(CostG!AV$6,GasCalcs!$J522-1,SkipYrs*Periods+ROUND(Calcs!$AE522+Calcs!$AF522+Calcs!$AG522+Calcs!$AH522,0)+1)*Calcs!$AI522*(1/(1+Disc)^(ROUND(Calcs!$AE522+Calcs!$AH522+Calcs!$AF522+Calcs!$AG522,0)+1)))*$F522","v":{"$error":"#N/A"}}]
[{"$f":"Input!B545","v":0},{"$f":"Input!D545","v":0},{"$f":"TRIM(Input!E545)","v":""},{"$f":"TRIM(Input!F545)","v":""},{"$f":"Input!V545","v":0},{"$f":"Input!AE545","v":0},{"$f":"IF(MAX(Input!Z545,Calcs!E545)<>0,(GasCalcs!E545*Calcs!$E545+Input!AE545*MAX(0,Input!Z545-Calcs!$E545))/MAX(Input!Z545,Calcs!E545),0)","v":0},{"$f":"Input!W545","v":0},{"$f":"Input!Y545","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H545&GasCalcs!I545,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X545,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF545,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF545,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!E$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!E$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!E$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!F$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!F$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!F$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!G$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!G$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!G$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!H$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!H$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!H$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!I$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!I$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!I$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!J$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!J$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!J$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!K$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!K$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!K$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!L$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!L$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!L$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!M$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!M$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!M$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!N$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!N$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!N$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!O$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!O$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!O$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!P$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!P$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!P$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!Q$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!Q$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!R$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!R$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!R$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!S$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!S$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!S$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!T$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!T$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!T$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!U$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!U$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!U$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!V$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!V$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!V$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!W$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!W$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!W$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!X$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!X$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!X$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!Y$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!Y$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!Z$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!Z$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AA$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AA$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AB$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AB$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AC$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AC$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AD$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AD$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AE$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AE$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AF$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AF$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AG$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AG$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AH$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AH$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AI$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AI$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AJ$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AK$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AK$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AL$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AL$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AM$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AM$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AN$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AN$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AO$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AO$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AP$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AP$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AQ$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AR$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AR$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AS$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AS$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AT$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AT$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AU$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AU$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE545>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J545-1,SkipYrs*Periods+1,1,Calcs!$AE545)),0)+OFFSET(CostG!AV$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AF545*(1/(1+Disc)^(Calcs!$AE545+1)))*$E545\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J545-1,SkipYrs*Periods+1+Calcs!$AE545)*Calcs!$AG545*(1/(1+Disc)^(Calcs!$AE545+1))+\nIF(Calcs!$AH545>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545,0)+1,1,Calcs!$AH545)),0)*(1/(1+Disc)^(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545))+\nOFFSET(CostG!AV$6,GasCalcs!$J545-1,SkipYrs*Periods+ROUND(Calcs!$AE545+Calcs!$AF545+Calcs!$AG545+Calcs!$AH545,0)+1)*Calcs!$AI545*(1/(1+Disc)^(ROUND(Calcs!$AE545+Calcs!$AH545+Calcs!$AF545+Calcs!$AG545,0)+1)))*$F545","v":{"$error":"#N/A"}}]
[{"$f":"Input!B583","v":0},{"$f":"Input!D583","v":0},{"$f":"TRIM(Input!E583)","v":""},{"$f":"TRIM(Input!F583)","v":""},{"$f":"Input!V583","v":0},{"$f":"Input!AE583","v":0},{"$f":"IF(MAX(Input!Z583,Calcs!E583)<>0,(GasCalcs!E583*Calcs!$E583+Input!AE583*MAX(0,Input!Z583-Calcs!$E583))/MAX(Input!Z583,Calcs!E583),0)","v":0},{"$f":"Input!W583","v":0},{"$f":"Input!Y583","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H583&GasCalcs!I583,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X583,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF583,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF583,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!E$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!E$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!E$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!F$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!F$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!F$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!G$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!G$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!G$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!H$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!H$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!H$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!I$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!I$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!I$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!J$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!J$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!J$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!K$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!K$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!K$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!L$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!L$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!L$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!M$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!M$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!M$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!N$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!N$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!N$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!O$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!O$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!O$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!P$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!P$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!P$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!Q$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!Q$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!R$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!R$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!R$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!S$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!S$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!S$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!T$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!T$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!T$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!U$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!U$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!U$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!V$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!V$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!V$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!W$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!W$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!W$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!X$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!X$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!X$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!Y$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!Y$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!Z$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!Z$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AA$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AA$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AB$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AB$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AC$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AC$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AD$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AD$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AE$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AE$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AF$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AF$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AG$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AG$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AH$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AH$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AI$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AI$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AJ$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AK$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AK$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AL$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AL$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AM$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AM$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AN$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AN$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AO$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AO$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AP$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AP$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AQ$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AR$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AR$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AS$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AS$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AT$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AT$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AU$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AU$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE583>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J583-1,SkipYrs*Periods+1,1,Calcs!$AE583)),0)+OFFSET(CostG!AV$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AF583*(1/(1+Disc)^(Calcs!$AE583+1)))*$E583\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J583-1,SkipYrs*Periods+1+Calcs!$AE583)*Calcs!$AG583*(1/(1+Disc)^(Calcs!$AE583+1))+\nIF(Calcs!$AH583>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583,0)+1,1,Calcs!$AH583)),0)*(1/(1+Disc)^(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583))+\nOFFSET(CostG!AV$6,GasCalcs!$J583-1,SkipYrs*Periods+ROUND(Calcs!$AE583+Calcs!$AF583+Calcs!$AG583+Calcs!$AH583,0)+1)*Calcs!$AI583*(1/(1+Disc)^(ROUND(Calcs!$AE583+Calcs!$AH583+Calcs!$AF583+Calcs!$AG583,0)+1)))*$F583","v":{"$error":"#N/A"}}]
[{"$f":"Input!B610","v":0},{"$f":"Input!D610","v":0},{"$f":"TRIM(Input!E610)","v":""},{"$f":"TRIM(Input!F610)","v":""},{"$f":"Input!V610","v":0},{"$f":"Input!AE610","v":0},{"$f":"IF(MAX(Input!Z610,Calcs!E610)<>0,(GasCalcs!E610*Calcs!$E610+Input!AE610*MAX(0,Input!Z610-Calcs!$E610))/MAX(Input!Z610,Calcs!E610),0)","v":0},{"$f":"Input!W610","v":0},{"$f":"Input!Y610","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H610&GasCalcs!I610,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X610,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF610,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF610,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!E$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!E$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!E$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!F$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!F$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!F$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!G$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!G$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!G$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!H$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!H$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!H$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!I$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!I$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!I$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!J$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!J$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!J$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!K$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!K$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!K$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!L$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!L$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!L$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!M$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!M$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!M$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!N$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!N$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!N$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!O$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!O$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!O$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!P$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!P$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!P$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!Q$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!Q$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!R$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!R$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!R$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!S$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!S$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!S$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!T$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!T$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!T$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!U$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!U$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!U$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!V$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!V$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!V$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!W$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!W$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!W$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!X$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!X$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!X$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!Y$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!Y$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!Z$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!Z$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AA$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AA$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AB$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AB$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AC$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AC$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AD$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AD$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AE$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AE$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AF$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AF$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AG$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AG$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AH$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AH$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AI$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AI$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AJ$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AK$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AK$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AL$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AL$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AM$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AM$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AN$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AN$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AO$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AO$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AP$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AP$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AQ$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AR$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AR$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AS$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AS$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AT$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AT$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AU$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AU$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE610>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J610-1,SkipYrs*Periods+1,1,Calcs!$AE610)),0)+OFFSET(CostG!AV$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AF610*(1/(1+Disc)^(Calcs!$AE610+1)))*$E610\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J610-1,SkipYrs*Periods+1+Calcs!$AE610)*Calcs!$AG610*(1/(1+Disc)^(Calcs!$AE610+1))+\nIF(Calcs!$AH610>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610,0)+1,1,Calcs!$AH610)),0)*(1/(1+Disc)^(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610))+\nOFFSET(CostG!AV$6,GasCalcs!$J610-1,SkipYrs*Periods+ROUND(Calcs!$AE610+Calcs!$AF610+Calcs!$AG610+Calcs!$AH610,0)+1)*Calcs!$AI610*(1/(1+Disc)^(ROUND(Calcs!$AE610+Calcs!$AH610+Calcs!$AF610+Calcs!$AG610,0)+1)))*$F610","v":{"$error":"#N/A"}}]
[{"$f":"Input!B644","v":0},{"$f":"Input!D644","v":0},{"$f":"TRIM(Input!E644)","v":""},{"$f":"TRIM(Input!F644)","v":""},{"$f":"Input!V644","v":0},{"$f":"Input!AE644","v":0},{"$f":"IF(MAX(Input!Z644,Calcs!E644)<>0,(GasCalcs!E644*Calcs!$E644+Input!AE644*MAX(0,Input!Z644-Calcs!$E644))/MAX(Input!Z644,Calcs!E644),0)","v":0},{"$f":"Input!W644","v":0},{"$f":"Input!Y644","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H644&GasCalcs!I644,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X644,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF644,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF644,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!E$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!E$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!E$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!F$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!F$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!F$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!G$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!G$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!G$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!H$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!H$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!H$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!I$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!I$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!I$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!J$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!J$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!J$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!K$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!K$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!K$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!L$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!L$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!L$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!M$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!M$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!M$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!N$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!N$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!N$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!O$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!O$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!O$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!P$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!P$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!P$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!Q$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!Q$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!R$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!R$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!R$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!S$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!S$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!S$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!T$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!T$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!T$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!U$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!U$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!U$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!V$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!V$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!V$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!W$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!W$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!W$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!X$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!X$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!X$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!Y$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!Y$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!Z$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!Z$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AA$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AA$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AB$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AB$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AC$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AC$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AD$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AD$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AE$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AE$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AF$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AF$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AG$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AG$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AH$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AH$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AI$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AI$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AJ$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AK$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AK$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AL$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AL$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AM$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AM$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AN$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AN$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AO$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AO$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AP$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AP$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AQ$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AR$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AR$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AS$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AS$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AT$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AT$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AU$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AU$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE644>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J644-1,SkipYrs*Periods+1,1,Calcs!$AE644)),0)+OFFSET(CostG!AV$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AF644*(1/(1+Disc)^(Calcs!$AE644+1)))*$E644\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J644-1,SkipYrs*Periods+1+Calcs!$AE644)*Calcs!$AG644*(1/(1+Disc)^(Calcs!$AE644+1))+\nIF(Calcs!$AH644>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644,0)+1,1,Calcs!$AH644)),0)*(1/(1+Disc)^(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644))+\nOFFSET(CostG!AV$6,GasCalcs!$J644-1,SkipYrs*Periods+ROUND(Calcs!$AE644+Calcs!$AF644+Calcs!$AG644+Calcs!$AH644,0)+1)*Calcs!$AI644*(1/(1+Disc)^(ROUND(Calcs!$AE644+Calcs!$AH644+Calcs!$AF644+Calcs!$AG644,0)+1)))*$F644","v":{"$error":"#N/A"}}]
[{"$f":"Input!B675","v":0},{"$f":"Input!D675","v":0},{"$f":"TRIM(Input!E675)","v":""},{"$f":"TRIM(Input!F675)","v":""},{"$f":"Input!V675","v":0},{"$f":"Input!AE675","v":0},{"$f":"IF(MAX(Input!Z675,Calcs!E675)<>0,(GasCalcs!E675*Calcs!$E675+Input!AE675*MAX(0,Input!Z675-Calcs!$E675))/MAX(Input!Z675,Calcs!E675),0)","v":0},{"$f":"Input!W675","v":0},{"$f":"Input!Y675","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H675&GasCalcs!I675,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X675,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF675,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF675,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!E$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!E$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!E$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!F$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!F$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!F$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!G$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!G$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!G$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!H$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!H$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!H$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!I$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!I$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!I$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!J$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!J$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!J$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!K$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!K$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!K$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!L$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!L$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!L$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!M$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!M$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!M$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!N$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!N$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!N$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!O$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!O$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!O$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!P$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!P$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!P$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!Q$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!Q$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!R$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!R$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!R$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!S$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!S$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!S$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!T$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!T$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!T$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!U$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!U$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!U$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!V$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!V$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!V$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!W$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!W$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!W$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!X$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!X$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!X$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!Y$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!Y$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!Z$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!Z$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AA$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AA$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AB$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AB$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AC$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AC$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AD$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AD$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AE$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AE$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AF$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AF$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AG$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AG$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AH$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AH$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AI$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AI$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AJ$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AK$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AK$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AL$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AL$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AM$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AM$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AN$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AN$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AO$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AO$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AP$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AP$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AQ$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AR$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AR$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AS$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AS$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AT$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AT$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AU$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AU$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE675>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J675-1,SkipYrs*Periods+1,1,Calcs!$AE675)),0)+OFFSET(CostG!AV$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AF675*(1/(1+Disc)^(Calcs!$AE675+1)))*$E675\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J675-1,SkipYrs*Periods+1+Calcs!$AE675)*Calcs!$AG675*(1/(1+Disc)^(Calcs!$AE675+1))+\nIF(Calcs!$AH675>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675,0)+1,1,Calcs!$AH675)),0)*(1/(1+Disc)^(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675))+\nOFFSET(CostG!AV$6,GasCalcs!$J675-1,SkipYrs*Periods+ROUND(Calcs!$AE675+Calcs!$AF675+Calcs!$AG675+Calcs!$AH675,0)+1)*Calcs!$AI675*(1/(1+Disc)^(ROUND(Calcs!$AE675+Calcs!$AH675+Calcs!$AF675+Calcs!$AG675,0)+1)))*$F675","v":{"$error":"#N/A"}}]
[{"$f":"Input!B724","v":0},{"$f":"Input!D724","v":0},{"$f":"TRIM(Input!E724)","v":""},{"$f":"TRIM(Input!F724)","v":""},{"$f":"Input!V724","v":0},{"$f":"Input!AE724","v":0},{"$f":"IF(MAX(Input!Z724,Calcs!E724)<>0,(GasCalcs!E724*Calcs!$E724+Input!AE724*MAX(0,Input!Z724-Calcs!$E724))/MAX(Input!Z724,Calcs!E724),0)","v":0},{"$f":"Input!W724","v":0},{"$f":"Input!Y724","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H724&GasCalcs!I724,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X724,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF724,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF724,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!E$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!E$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!E$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!F$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!F$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!F$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!G$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!G$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!G$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!H$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!H$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!H$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!I$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!I$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!I$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!J$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!J$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!J$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!K$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!K$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!K$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!L$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!L$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!L$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!M$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!M$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!M$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!N$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!N$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!N$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!O$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!O$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!O$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!P$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!P$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!P$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!Q$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!Q$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!R$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!R$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!R$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!S$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!S$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!S$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!T$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!T$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!T$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!U$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!U$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!U$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!V$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!V$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!V$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!W$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!W$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!W$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!X$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!X$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!X$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!Y$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!Y$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!Z$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!Z$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AA$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AA$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AB$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AB$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AC$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AC$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AD$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AD$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AE$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AE$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AF$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AF$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AG$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AG$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AH$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AH$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AI$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AI$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AJ$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AK$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AK$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AL$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AL$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AM$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AM$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AN$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AN$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AO$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AO$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AP$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AP$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AQ$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AR$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AR$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AS$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AS$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AT$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AT$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AU$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AU$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE724>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J724-1,SkipYrs*Periods+1,1,Calcs!$AE724)),0)+OFFSET(CostG!AV$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AF724*(1/(1+Disc)^(Calcs!$AE724+1)))*$E724\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J724-1,SkipYrs*Periods+1+Calcs!$AE724)*Calcs!$AG724*(1/(1+Disc)^(Calcs!$AE724+1))+\nIF(Calcs!$AH724>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724,0)+1,1,Calcs!$AH724)),0)*(1/(1+Disc)^(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724))+\nOFFSET(CostG!AV$6,GasCalcs!$J724-1,SkipYrs*Periods+ROUND(Calcs!$AE724+Calcs!$AF724+Calcs!$AG724+Calcs!$AH724,0)+1)*Calcs!$AI724*(1/(1+Disc)^(ROUND(Calcs!$AE724+Calcs!$AH724+Calcs!$AF724+Calcs!$AG724,0)+1)))*$F724","v":{"$error":"#N/A"}}]
[{"$f":"Input!B734","v":0},{"$f":"Input!D734","v":0},{"$f":"TRIM(Input!E734)","v":""},{"$f":"TRIM(Input!F734)","v":""},{"$f":"Input!V734","v":0},{"$f":"Input!AE734","v":0},{"$f":"IF(MAX(Input!Z734,Calcs!E734)<>0,(GasCalcs!E734*Calcs!$E734+Input!AE734*MAX(0,Input!Z734-Calcs!$E734))/MAX(Input!Z734,Calcs!E734),0)","v":0},{"$f":"Input!W734","v":0},{"$f":"Input!Y734","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H734&GasCalcs!I734,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X734,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF734,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF734,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!E$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!E$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!E$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!F$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!F$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!F$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!G$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!G$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!G$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!H$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!H$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!H$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!I$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!I$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!I$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!J$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!J$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!J$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!K$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!K$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!K$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!L$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!L$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!L$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!M$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!M$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!M$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!N$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!N$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!N$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!O$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!O$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!O$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!P$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!P$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!P$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!Q$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!Q$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!R$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!R$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!R$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!S$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!S$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!S$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!T$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!T$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!T$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!U$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!U$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!U$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!V$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!V$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!V$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!W$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!W$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!W$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!X$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!X$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!X$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!Y$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!Y$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!Z$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!Z$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AA$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AA$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AB$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AB$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AC$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AC$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AD$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AD$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AE$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AE$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AF$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AF$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AG$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AG$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AH$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AH$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AI$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AI$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AJ$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AK$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AK$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AL$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AL$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AM$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AM$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AN$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AN$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AO$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AO$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AP$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AP$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AQ$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AR$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AR$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AS$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AS$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AT$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AT$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AU$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AU$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE734>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J734-1,SkipYrs*Periods+1,1,Calcs!$AE734)),0)+OFFSET(CostG!AV$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AF734*(1/(1+Disc)^(Calcs!$AE734+1)))*$E734\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J734-1,SkipYrs*Periods+1+Calcs!$AE734)*Calcs!$AG734*(1/(1+Disc)^(Calcs!$AE734+1))+\nIF(Calcs!$AH734>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734,0)+1,1,Calcs!$AH734)),0)*(1/(1+Disc)^(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734))+\nOFFSET(CostG!AV$6,GasCalcs!$J734-1,SkipYrs*Periods+ROUND(Calcs!$AE734+Calcs!$AF734+Calcs!$AG734+Calcs!$AH734,0)+1)*Calcs!$AI734*(1/(1+Disc)^(ROUND(Calcs!$AE734+Calcs!$AH734+Calcs!$AF734+Calcs!$AG734,0)+1)))*$F734","v":{"$error":"#N/A"}}]
[{"$f":"Input!B757","v":0},{"$f":"Input!D757","v":0},{"$f":"TRIM(Input!E757)","v":""},{"$f":"TRIM(Input!F757)","v":""},{"$f":"Input!V757","v":0},{"$f":"Input!AE757","v":0},{"$f":"IF(MAX(Input!Z757,Calcs!E757)<>0,(GasCalcs!E757*Calcs!$E757+Input!AE757*MAX(0,Input!Z757-Calcs!$E757))/MAX(Input!Z757,Calcs!E757),0)","v":0},{"$f":"Input!W757","v":0},{"$f":"Input!Y757","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H757&GasCalcs!I757,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X757,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF757,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF757,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!E$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!E$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!E$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!F$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!F$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!F$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!G$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!G$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!G$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!H$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!H$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!H$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!I$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!I$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!I$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!J$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!J$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!J$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!K$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!K$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!K$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!L$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!L$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!L$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!M$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!M$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!M$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!N$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!N$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!N$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!O$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!O$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!O$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!P$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!P$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!P$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!Q$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!Q$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!R$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!R$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!R$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!S$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!S$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!S$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!T$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!T$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!T$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!U$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!U$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!U$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!V$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!V$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!V$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!W$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!W$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!W$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!X$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!X$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!X$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!Y$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!Y$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!Z$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!Z$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AA$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AA$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AB$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AB$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AC$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AC$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AD$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AD$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AE$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AE$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AF$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AF$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AG$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AG$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AH$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AH$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AI$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AI$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AJ$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AK$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AK$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AL$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AL$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AM$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AM$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AN$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AN$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AO$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AO$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AP$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AP$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AQ$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AR$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AR$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AS$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AS$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AT$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AT$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AU$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AU$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE757>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J757-1,SkipYrs*Periods+1,1,Calcs!$AE757)),0)+OFFSET(CostG!AV$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AF757*(1/(1+Disc)^(Calcs!$AE757+1)))*$E757\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J757-1,SkipYrs*Periods+1+Calcs!$AE757)*Calcs!$AG757*(1/(1+Disc)^(Calcs!$AE757+1))+\nIF(Calcs!$AH757>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757,0)+1,1,Calcs!$AH757)),0)*(1/(1+Disc)^(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757))+\nOFFSET(CostG!AV$6,GasCalcs!$J757-1,SkipYrs*Periods+ROUND(Calcs!$AE757+Calcs!$AF757+Calcs!$AG757+Calcs!$AH757,0)+1)*Calcs!$AI757*(1/(1+Disc)^(ROUND(Calcs!$AE757+Calcs!$AH757+Calcs!$AF757+Calcs!$AG757,0)+1)))*$F757","v":{"$error":"#N/A"}}]
[{"$f":"Input!B795","v":0},{"$f":"Input!D795","v":0},{"$f":"TRIM(Input!E795)","v":""},{"$f":"TRIM(Input!F795)","v":""},{"$f":"Input!V795","v":0},{"$f":"Input!AE795","v":0},{"$f":"IF(MAX(Input!Z795,Calcs!E795)<>0,(GasCalcs!E795*Calcs!$E795+Input!AE795*MAX(0,Input!Z795-Calcs!$E795))/MAX(Input!Z795,Calcs!E795),0)","v":0},{"$f":"Input!W795","v":0},{"$f":"Input!Y795","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H795&GasCalcs!I795,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X795,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF795,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF795,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!E$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!E$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!E$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!F$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!F$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!F$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!G$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!G$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!G$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!H$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!H$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!H$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!I$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!I$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!I$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!J$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!J$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!J$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!K$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!K$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!K$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!L$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!L$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!L$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!M$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!M$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!M$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!N$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!N$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!N$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!O$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!O$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!O$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!P$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!P$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!P$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!Q$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!Q$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!R$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!R$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!R$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!S$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!S$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!S$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!T$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!T$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!T$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!U$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!U$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!U$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!V$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!V$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!V$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!W$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!W$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!W$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!X$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!X$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!X$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!Y$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!Y$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!Z$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!Z$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AA$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AA$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AB$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AB$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AC$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AC$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AD$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AD$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AE$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AE$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AF$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AF$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AG$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AG$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AH$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AH$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AI$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AI$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AJ$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AK$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AK$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AL$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AL$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AM$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AM$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AN$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AN$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AO$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AO$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AP$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AP$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AQ$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AR$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AR$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AS$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AS$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AT$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AT$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AU$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AU$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE795>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J795-1,SkipYrs*Periods+1,1,Calcs!$AE795)),0)+OFFSET(CostG!AV$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AF795*(1/(1+Disc)^(Calcs!$AE795+1)))*$E795\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J795-1,SkipYrs*Periods+1+Calcs!$AE795)*Calcs!$AG795*(1/(1+Disc)^(Calcs!$AE795+1))+\nIF(Calcs!$AH795>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795,0)+1,1,Calcs!$AH795)),0)*(1/(1+Disc)^(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795))+\nOFFSET(CostG!AV$6,GasCalcs!$J795-1,SkipYrs*Periods+ROUND(Calcs!$AE795+Calcs!$AF795+Calcs!$AG795+Calcs!$AH795,0)+1)*Calcs!$AI795*(1/(1+Disc)^(ROUND(Calcs!$AE795+Calcs!$AH795+Calcs!$AF795+Calcs!$AG795,0)+1)))*$F795","v":{"$error":"#N/A"}}]
[{"$f":"Input!B822","v":0},{"$f":"Input!D822","v":0},{"$f":"TRIM(Input!E822)","v":""},{"$f":"TRIM(Input!F822)","v":""},{"$f":"Input!V822","v":0},{"$f":"Input!AE822","v":0},{"$f":"IF(MAX(Input!Z822,Calcs!E822)<>0,(GasCalcs!E822*Calcs!$E822+Input!AE822*MAX(0,Input!Z822-Calcs!$E822))/MAX(Input!Z822,Calcs!E822),0)","v":0},{"$f":"Input!W822","v":0},{"$f":"Input!Y822","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H822&GasCalcs!I822,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X822,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF822,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF822,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!E$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!E$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!E$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!F$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!F$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!F$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!G$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!G$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!G$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!H$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!H$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!H$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!I$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!I$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!I$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!J$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!J$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!J$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!K$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!K$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!K$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!L$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!L$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!L$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!M$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!M$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!M$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!N$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!N$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!N$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!O$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!O$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!O$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!P$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!P$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!P$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!Q$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!Q$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!R$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!R$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!R$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!S$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!S$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!S$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!T$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!T$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!T$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!U$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!U$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!U$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!V$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!V$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!V$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!W$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!W$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!W$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!X$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!X$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!X$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!Y$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!Y$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!Z$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!Z$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AA$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AA$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AB$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AB$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AC$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AC$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AD$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AD$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AE$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AE$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AF$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AF$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AG$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AG$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AH$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AH$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AI$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AI$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AJ$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AK$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AK$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AL$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AL$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AM$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AM$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AN$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AN$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AO$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AO$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AP$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AP$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AQ$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AR$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AR$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AS$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AS$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AT$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AT$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AU$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AU$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE822>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J822-1,SkipYrs*Periods+1,1,Calcs!$AE822)),0)+OFFSET(CostG!AV$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AF822*(1/(1+Disc)^(Calcs!$AE822+1)))*$E822\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J822-1,SkipYrs*Periods+1+Calcs!$AE822)*Calcs!$AG822*(1/(1+Disc)^(Calcs!$AE822+1))+\nIF(Calcs!$AH822>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822,0)+1,1,Calcs!$AH822)),0)*(1/(1+Disc)^(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822))+\nOFFSET(CostG!AV$6,GasCalcs!$J822-1,SkipYrs*Periods+ROUND(Calcs!$AE822+Calcs!$AF822+Calcs!$AG822+Calcs!$AH822,0)+1)*Calcs!$AI822*(1/(1+Disc)^(ROUND(Calcs!$AE822+Calcs!$AH822+Calcs!$AF822+Calcs!$AG822,0)+1)))*$F822","v":{"$error":"#N/A"}}]
[{"$f":"Input!B852","v":0},{"$f":"Input!D852","v":0},{"$f":"TRIM(Input!E852)","v":""},{"$f":"TRIM(Input!F852)","v":""},{"$f":"Input!V852","v":0},{"$f":"Input!AE852","v":0},{"$f":"IF(MAX(Input!Z852,Calcs!E852)<>0,(GasCalcs!E852*Calcs!$E852+Input!AE852*MAX(0,Input!Z852-Calcs!$E852))/MAX(Input!Z852,Calcs!E852),0)","v":0},{"$f":"Input!W852","v":0},{"$f":"Input!Y852","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H852&GasCalcs!I852,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X852,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF852,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF852,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!E$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!E$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!E$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!F$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!F$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!F$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!G$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!G$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!G$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!H$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!H$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!H$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!I$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!I$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!I$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!J$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!J$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!J$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!K$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!K$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!K$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!L$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!L$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!L$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!M$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!M$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!M$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!N$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!N$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!N$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!O$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!O$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!O$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!P$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!P$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!P$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!Q$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!Q$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!R$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!R$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!R$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!S$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!S$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!S$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!T$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!T$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!T$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!U$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!U$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!U$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!V$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!V$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!V$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!W$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!W$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!W$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!X$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!X$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!X$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!Y$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!Y$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!Z$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!Z$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AA$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AA$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AB$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AB$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AC$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AC$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AD$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AD$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AE$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AE$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AF$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AF$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AG$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AG$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AH$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AH$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AI$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AI$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AJ$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AK$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AK$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AL$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AL$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AM$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AM$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AN$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AN$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AO$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AO$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AP$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AP$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AQ$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AR$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AR$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AS$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AS$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AT$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AT$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AU$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AU$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE852>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J852-1,SkipYrs*Periods+1,1,Calcs!$AE852)),0)+OFFSET(CostG!AV$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AF852*(1/(1+Disc)^(Calcs!$AE852+1)))*$E852\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J852-1,SkipYrs*Periods+1+Calcs!$AE852)*Calcs!$AG852*(1/(1+Disc)^(Calcs!$AE852+1))+\nIF(Calcs!$AH852>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852,0)+1,1,Calcs!$AH852)),0)*(1/(1+Disc)^(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852))+\nOFFSET(CostG!AV$6,GasCalcs!$J852-1,SkipYrs*Periods+ROUND(Calcs!$AE852+Calcs!$AF852+Calcs!$AG852+Calcs!$AH852,0)+1)*Calcs!$AI852*(1/(1+Disc)^(ROUND(Calcs!$AE852+Calcs!$AH852+Calcs!$AF852+Calcs!$AG852,0)+1)))*$F852","v":{"$error":"#N/A"}}]
[{"$f":"Input!B887","v":0},{"$f":"Input!D887","v":0},{"$f":"TRIM(Input!E887)","v":""},{"$f":"TRIM(Input!F887)","v":""},{"$f":"Input!V887","v":0},{"$f":"Input!AE887","v":0},{"$f":"IF(MAX(Input!Z887,Calcs!E887)<>0,(GasCalcs!E887*Calcs!$E887+Input!AE887*MAX(0,Input!Z887-Calcs!$E887))/MAX(Input!Z887,Calcs!E887),0)","v":0},{"$f":"Input!W887","v":0},{"$f":"Input!Y887","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H887&GasCalcs!I887,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X887,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF887,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF887,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!E$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!E$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!E$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!F$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!F$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!F$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!G$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!G$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!G$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!H$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!H$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!H$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!I$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!I$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!I$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!J$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!J$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!J$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!K$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!K$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!K$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!L$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!L$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!L$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!M$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!M$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!M$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!N$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!N$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!N$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!O$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!O$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!O$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!P$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!P$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!P$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!Q$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!Q$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!R$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!R$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!R$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!S$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!S$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!S$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!T$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!T$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!T$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!U$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!U$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!U$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!V$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!V$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!V$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!W$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!W$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!W$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!X$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!X$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!X$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!Y$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!Y$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!Z$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!Z$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AA$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AA$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AB$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AB$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AC$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AC$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AD$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AD$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AE$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AE$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AF$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AF$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AG$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AG$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AH$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AH$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AI$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AI$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AJ$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AK$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AK$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AL$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AL$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AM$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AM$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AN$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AN$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AO$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AO$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AP$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AP$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AQ$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AR$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AR$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AS$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AS$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AT$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AT$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AU$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AU$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE887>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J887-1,SkipYrs*Periods+1,1,Calcs!$AE887)),0)+OFFSET(CostG!AV$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AF887*(1/(1+Disc)^(Calcs!$AE887+1)))*$E887\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J887-1,SkipYrs*Periods+1+Calcs!$AE887)*Calcs!$AG887*(1/(1+Disc)^(Calcs!$AE887+1))+\nIF(Calcs!$AH887>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887,0)+1,1,Calcs!$AH887)),0)*(1/(1+Disc)^(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887))+\nOFFSET(CostG!AV$6,GasCalcs!$J887-1,SkipYrs*Periods+ROUND(Calcs!$AE887+Calcs!$AF887+Calcs!$AG887+Calcs!$AH887,0)+1)*Calcs!$AI887*(1/(1+Disc)^(ROUND(Calcs!$AE887+Calcs!$AH887+Calcs!$AF887+Calcs!$AG887,0)+1)))*$F887","v":{"$error":"#N/A"}}]
[{"$f":"Input!B944","v":0},{"$f":"Input!D944","v":0},{"$f":"TRIM(Input!E944)","v":""},{"$f":"TRIM(Input!F944)","v":""},{"$f":"Input!V944","v":0},{"$f":"Input!AE944","v":0},{"$f":"IF(MAX(Input!Z944,Calcs!E944)<>0,(GasCalcs!E944*Calcs!$E944+Input!AE944*MAX(0,Input!Z944-Calcs!$E944))/MAX(Input!Z944,Calcs!E944),0)","v":0},{"$f":"Input!W944","v":0},{"$f":"Input!Y944","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H944&GasCalcs!I944,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X944,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF944,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF944,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!E$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!E$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!E$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!F$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!F$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!F$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!G$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!G$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!G$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!H$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!H$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!H$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!I$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!I$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!I$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!J$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!J$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!J$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!K$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!K$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!K$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!L$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!L$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!L$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!M$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!M$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!M$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!N$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!N$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!N$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!O$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!O$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!O$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!P$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!P$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!P$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!Q$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!Q$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!R$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!R$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!R$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!S$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!S$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!S$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!T$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!T$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!T$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!U$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!U$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!U$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!V$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!V$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!V$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!W$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!W$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!W$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!X$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!X$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!X$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!Y$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!Y$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!Z$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!Z$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AA$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AA$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AB$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AB$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AC$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AC$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AD$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AD$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AE$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AE$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AF$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AF$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AG$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AG$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AH$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AH$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AI$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AI$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AJ$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AK$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AK$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AL$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AL$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AM$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AM$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AN$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AN$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AO$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AO$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AP$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AP$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AQ$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AR$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AR$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AS$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AS$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AT$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AT$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AU$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AU$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE944>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J944-1,SkipYrs*Periods+1,1,Calcs!$AE944)),0)+OFFSET(CostG!AV$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AF944*(1/(1+Disc)^(Calcs!$AE944+1)))*$E944\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J944-1,SkipYrs*Periods+1+Calcs!$AE944)*Calcs!$AG944*(1/(1+Disc)^(Calcs!$AE944+1))+\nIF(Calcs!$AH944>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944,0)+1,1,Calcs!$AH944)),0)*(1/(1+Disc)^(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944))+\nOFFSET(CostG!AV$6,GasCalcs!$J944-1,SkipYrs*Periods+ROUND(Calcs!$AE944+Calcs!$AF944+Calcs!$AG944+Calcs!$AH944,0)+1)*Calcs!$AI944*(1/(1+Disc)^(ROUND(Calcs!$AE944+Calcs!$AH944+Calcs!$AF944+Calcs!$AG944,0)+1)))*$F944","v":{"$error":"#N/A"}}]
[{"$f":"Input!B952","v":0},{"$f":"Input!D952","v":0},{"$f":"TRIM(Input!E952)","v":""},{"$f":"TRIM(Input!F952)","v":""},{"$f":"Input!V952","v":0},{"$f":"Input!AE952","v":0},{"$f":"IF(MAX(Input!Z952,Calcs!E952)<>0,(GasCalcs!E952*Calcs!$E952+Input!AE952*MAX(0,Input!Z952-Calcs!$E952))/MAX(Input!Z952,Calcs!E952),0)","v":0},{"$f":"Input!W952","v":0},{"$f":"Input!Y952","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H952&GasCalcs!I952,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X952,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF952,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF952,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!E$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!E$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!E$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!F$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!F$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!F$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!G$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!G$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!G$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!H$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!H$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!H$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!I$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!I$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!I$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!J$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!J$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!J$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!K$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!K$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!K$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!L$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!L$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!L$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!M$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!M$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!M$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!N$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!N$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!N$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!O$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!O$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!O$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!P$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!P$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!P$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!Q$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!Q$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!R$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!R$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!R$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!S$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!S$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!S$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!T$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!T$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!T$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!U$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!U$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!U$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!V$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!V$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!V$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!W$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!W$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!W$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!X$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!X$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!X$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!Y$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!Y$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!Z$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!Z$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AA$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AA$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AB$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AB$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AC$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AC$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AD$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AD$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AE$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AE$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AF$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AF$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AG$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AG$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AH$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AH$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AI$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AI$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AJ$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AK$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AK$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AL$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AL$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AM$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AM$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AN$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AN$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AO$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AO$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AP$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AP$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AQ$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AR$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AR$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AS$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AS$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AT$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AT$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AU$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AU$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE952>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J952-1,SkipYrs*Periods+1,1,Calcs!$AE952)),0)+OFFSET(CostG!AV$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AF952*(1/(1+Disc)^(Calcs!$AE952+1)))*$E952\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J952-1,SkipYrs*Periods+1+Calcs!$AE952)*Calcs!$AG952*(1/(1+Disc)^(Calcs!$AE952+1))+\nIF(Calcs!$AH952>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952,0)+1,1,Calcs!$AH952)),0)*(1/(1+Disc)^(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952))+\nOFFSET(CostG!AV$6,GasCalcs!$J952-1,SkipYrs*Periods+ROUND(Calcs!$AE952+Calcs!$AF952+Calcs!$AG952+Calcs!$AH952,0)+1)*Calcs!$AI952*(1/(1+Disc)^(ROUND(Calcs!$AE952+Calcs!$AH952+Calcs!$AF952+Calcs!$AG952,0)+1)))*$F952","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1001","v":0},{"$f":"Input!D1001","v":0},{"$f":"TRIM(Input!E1001)","v":""},{"$f":"TRIM(Input!F1001)","v":""},{"$f":"Input!V1001","v":0},{"$f":"Input!AE1001","v":0},{"$f":"IF(MAX(Input!Z1001,Calcs!E1001)<>0,(GasCalcs!E1001*Calcs!$E1001+Input!AE1001*MAX(0,Input!Z1001-Calcs!$E1001))/MAX(Input!Z1001,Calcs!E1001),0)","v":0},{"$f":"Input!W1001","v":0},{"$f":"Input!Y1001","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1001&GasCalcs!I1001,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1001,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1001,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1001,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!E$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!E$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!F$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!F$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!G$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!G$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!H$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!H$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!I$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!I$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!J$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!J$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!K$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!K$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!L$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!L$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!M$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!M$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!N$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!N$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!O$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!O$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!P$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!P$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!Q$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!R$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!R$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!S$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!S$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!T$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!T$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!U$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!U$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!V$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!V$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!W$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!W$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!X$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!X$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!Y$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!Z$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AA$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AB$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AC$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AD$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AE$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AF$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AG$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AH$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AI$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AK$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AL$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AM$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AN$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AO$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AP$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AR$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AS$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AT$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AU$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1001>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1001-1,SkipYrs*Periods+1,1,Calcs!$AE1001)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AF1001*(1/(1+Disc)^(Calcs!$AE1001+1)))*$E1001\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1001-1,SkipYrs*Periods+1+Calcs!$AE1001)*Calcs!$AG1001*(1/(1+Disc)^(Calcs!$AE1001+1))+\nIF(Calcs!$AH1001>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001,0)+1,1,Calcs!$AH1001)),0)*(1/(1+Disc)^(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001))+\nOFFSET(CostG!AV$6,GasCalcs!$J1001-1,SkipYrs*Periods+ROUND(Calcs!$AE1001+Calcs!$AF1001+Calcs!$AG1001+Calcs!$AH1001,0)+1)*Calcs!$AI1001*(1/(1+Disc)^(ROUND(Calcs!$AE1001+Calcs!$AH1001+Calcs!$AF1001+Calcs!$AG1001,0)+1)))*$F1001","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1010","v":0},{"$f":"Input!D1010","v":0},{"$f":"TRIM(Input!E1010)","v":""},{"$f":"TRIM(Input!F1010)","v":""},{"$f":"Input!V1010","v":0},{"$f":"Input!AE1010","v":0},{"$f":"IF(MAX(Input!Z1010,Calcs!E1010)<>0,(GasCalcs!E1010*Calcs!$E1010+Input!AE1010*MAX(0,Input!Z1010-Calcs!$E1010))/MAX(Input!Z1010,Calcs!E1010),0)","v":0},{"$f":"Input!W1010","v":0},{"$f":"Input!Y1010","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1010&GasCalcs!I1010,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1010,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1010,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1010,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!E$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!E$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!F$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!F$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!G$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!G$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!H$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!H$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!I$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!I$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!J$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!J$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!K$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!K$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!L$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!L$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!M$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!M$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!N$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!N$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!O$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!O$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!P$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!P$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!Q$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!R$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!R$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!S$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!S$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!T$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!T$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!U$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!U$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!V$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!V$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!W$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!W$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!X$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!X$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!Y$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!Z$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AA$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AB$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AC$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AD$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AE$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AF$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AG$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AH$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AI$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AK$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AL$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AM$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AN$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AO$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AP$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AR$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AS$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AT$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AU$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1010>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1010-1,SkipYrs*Periods+1,1,Calcs!$AE1010)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AF1010*(1/(1+Disc)^(Calcs!$AE1010+1)))*$E1010\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1010-1,SkipYrs*Periods+1+Calcs!$AE1010)*Calcs!$AG1010*(1/(1+Disc)^(Calcs!$AE1010+1))+\nIF(Calcs!$AH1010>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010,0)+1,1,Calcs!$AH1010)),0)*(1/(1+Disc)^(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010))+\nOFFSET(CostG!AV$6,GasCalcs!$J1010-1,SkipYrs*Periods+ROUND(Calcs!$AE1010+Calcs!$AF1010+Calcs!$AG1010+Calcs!$AH1010,0)+1)*Calcs!$AI1010*(1/(1+Disc)^(ROUND(Calcs!$AE1010+Calcs!$AH1010+Calcs!$AF1010+Calcs!$AG1010,0)+1)))*$F1010","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1011","v":0},{"$f":"Input!D1011","v":0},{"$f":"TRIM(Input!E1011)","v":""},{"$f":"TRIM(Input!F1011)","v":""},{"$f":"Input!V1011","v":0},{"$f":"Input!AE1011","v":0},{"$f":"IF(MAX(Input!Z1011,Calcs!E1011)<>0,(GasCalcs!E1011*Calcs!$E1011+Input!AE1011*MAX(0,Input!Z1011-Calcs!$E1011))/MAX(Input!Z1011,Calcs!E1011),0)","v":0},{"$f":"Input!W1011","v":0},{"$f":"Input!Y1011","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1011&GasCalcs!I1011,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1011,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1011,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1011,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!E$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!E$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!F$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!F$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!G$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!G$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!H$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!H$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!I$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!I$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!J$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!J$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!K$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!K$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!L$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!L$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!M$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!M$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!N$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!N$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!O$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!O$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!P$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!P$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!Q$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!R$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!R$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!S$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!S$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!T$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!T$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!U$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!U$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!V$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!V$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!W$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!W$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!X$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!X$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!Y$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!Z$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AA$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AB$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AC$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AD$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AE$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AF$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AG$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AH$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AI$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AK$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AL$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AM$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AN$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AO$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AP$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AR$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AS$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AT$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AU$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1011>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1011-1,SkipYrs*Periods+1,1,Calcs!$AE1011)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AF1011*(1/(1+Disc)^(Calcs!$AE1011+1)))*$E1011\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1011-1,SkipYrs*Periods+1+Calcs!$AE1011)*Calcs!$AG1011*(1/(1+Disc)^(Calcs!$AE1011+1))+\nIF(Calcs!$AH1011>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011,0)+1,1,Calcs!$AH1011)),0)*(1/(1+Disc)^(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011))+\nOFFSET(CostG!AV$6,GasCalcs!$J1011-1,SkipYrs*Periods+ROUND(Calcs!$AE1011+Calcs!$AF1011+Calcs!$AG1011+Calcs!$AH1011,0)+1)*Calcs!$AI1011*(1/(1+Disc)^(ROUND(Calcs!$AE1011+Calcs!$AH1011+Calcs!$AF1011+Calcs!$AG1011,0)+1)))*$F1011","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1012","v":0},{"$f":"Input!D1012","v":0},{"$f":"TRIM(Input!E1012)","v":""},{"$f":"TRIM(Input!F1012)","v":""},{"$f":"Input!V1012","v":0},{"$f":"Input!AE1012","v":0},{"$f":"IF(MAX(Input!Z1012,Calcs!E1012)<>0,(GasCalcs!E1012*Calcs!$E1012+Input!AE1012*MAX(0,Input!Z1012-Calcs!$E1012))/MAX(Input!Z1012,Calcs!E1012),0)","v":0},{"$f":"Input!W1012","v":0},{"$f":"Input!Y1012","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1012&GasCalcs!I1012,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1012,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1012,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1012,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!E$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!E$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!F$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!F$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!G$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!G$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!H$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!H$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!I$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!I$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!J$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!J$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!K$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!K$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!L$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!L$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!M$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!M$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!N$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!N$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!O$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!O$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!P$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!P$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!Q$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!R$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!R$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!S$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!S$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!T$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!T$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!U$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!U$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!V$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!V$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!W$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!W$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!X$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!X$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!Y$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!Z$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AA$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AB$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AC$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AD$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AE$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AF$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AG$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AH$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AI$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AK$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AL$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AM$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AN$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AO$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AP$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AR$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AS$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AT$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AU$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1012>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1012-1,SkipYrs*Periods+1,1,Calcs!$AE1012)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AF1012*(1/(1+Disc)^(Calcs!$AE1012+1)))*$E1012\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1012-1,SkipYrs*Periods+1+Calcs!$AE1012)*Calcs!$AG1012*(1/(1+Disc)^(Calcs!$AE1012+1))+\nIF(Calcs!$AH1012>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012,0)+1,1,Calcs!$AH1012)),0)*(1/(1+Disc)^(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012))+\nOFFSET(CostG!AV$6,GasCalcs!$J1012-1,SkipYrs*Periods+ROUND(Calcs!$AE1012+Calcs!$AF1012+Calcs!$AG1012+Calcs!$AH1012,0)+1)*Calcs!$AI1012*(1/(1+Disc)^(ROUND(Calcs!$AE1012+Calcs!$AH1012+Calcs!$AF1012+Calcs!$AG1012,0)+1)))*$F1012","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1013","v":0},{"$f":"Input!D1013","v":0},{"$f":"TRIM(Input!E1013)","v":""},{"$f":"TRIM(Input!F1013)","v":""},{"$f":"Input!V1013","v":0},{"$f":"Input!AE1013","v":0},{"$f":"IF(MAX(Input!Z1013,Calcs!E1013)<>0,(GasCalcs!E1013*Calcs!$E1013+Input!AE1013*MAX(0,Input!Z1013-Calcs!$E1013))/MAX(Input!Z1013,Calcs!E1013),0)","v":0},{"$f":"Input!W1013","v":0},{"$f":"Input!Y1013","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1013&GasCalcs!I1013,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1013,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1013,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1013,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!E$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!E$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!F$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!F$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!G$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!G$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!H$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!H$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!I$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!I$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!J$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!J$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!K$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!K$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!L$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!L$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!M$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!M$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!N$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!N$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!O$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!O$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!P$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!P$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!Q$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!R$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!R$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!S$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!S$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!T$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!T$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!U$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!U$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!V$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!V$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!W$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!W$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!X$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!X$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!Y$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!Z$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AA$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AB$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AC$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AD$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AE$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AF$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AG$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AH$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AI$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AK$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AL$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AM$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AN$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AO$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AP$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AR$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AS$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AT$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AU$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1013>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1013-1,SkipYrs*Periods+1,1,Calcs!$AE1013)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AF1013*(1/(1+Disc)^(Calcs!$AE1013+1)))*$E1013\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1013-1,SkipYrs*Periods+1+Calcs!$AE1013)*Calcs!$AG1013*(1/(1+Disc)^(Calcs!$AE1013+1))+\nIF(Calcs!$AH1013>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013,0)+1,1,Calcs!$AH1013)),0)*(1/(1+Disc)^(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013))+\nOFFSET(CostG!AV$6,GasCalcs!$J1013-1,SkipYrs*Periods+ROUND(Calcs!$AE1013+Calcs!$AF1013+Calcs!$AG1013+Calcs!$AH1013,0)+1)*Calcs!$AI1013*(1/(1+Disc)^(ROUND(Calcs!$AE1013+Calcs!$AH1013+Calcs!$AF1013+Calcs!$AG1013,0)+1)))*$F1013","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1014","v":0},{"$f":"Input!D1014","v":0},{"$f":"TRIM(Input!E1014)","v":""},{"$f":"TRIM(Input!F1014)","v":""},{"$f":"Input!V1014","v":0},{"$f":"Input!AE1014","v":0},{"$f":"IF(MAX(Input!Z1014,Calcs!E1014)<>0,(GasCalcs!E1014*Calcs!$E1014+Input!AE1014*MAX(0,Input!Z1014-Calcs!$E1014))/MAX(Input!Z1014,Calcs!E1014),0)","v":0},{"$f":"Input!W1014","v":0},{"$f":"Input!Y1014","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1014&GasCalcs!I1014,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1014,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1014,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1014,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!E$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!E$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!F$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!F$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!G$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!G$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!H$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!H$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!I$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!I$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!J$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!J$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!K$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!K$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!L$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!L$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!M$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!M$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!N$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!N$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!O$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!O$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!P$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!P$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!Q$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!R$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!R$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!S$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!S$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!T$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!T$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!U$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!U$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!V$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!V$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!W$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!W$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!X$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!X$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!Y$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!Z$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AA$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AB$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AC$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AD$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AE$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AF$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AG$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AH$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AI$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AK$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AL$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AM$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AN$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AO$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AP$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AR$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AS$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AT$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AU$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1014>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1014-1,SkipYrs*Periods+1,1,Calcs!$AE1014)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AF1014*(1/(1+Disc)^(Calcs!$AE1014+1)))*$E1014\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1014-1,SkipYrs*Periods+1+Calcs!$AE1014)*Calcs!$AG1014*(1/(1+Disc)^(Calcs!$AE1014+1))+\nIF(Calcs!$AH1014>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014,0)+1,1,Calcs!$AH1014)),0)*(1/(1+Disc)^(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014))+\nOFFSET(CostG!AV$6,GasCalcs!$J1014-1,SkipYrs*Periods+ROUND(Calcs!$AE1014+Calcs!$AF1014+Calcs!$AG1014+Calcs!$AH1014,0)+1)*Calcs!$AI1014*(1/(1+Disc)^(ROUND(Calcs!$AE1014+Calcs!$AH1014+Calcs!$AF1014+Calcs!$AG1014,0)+1)))*$F1014","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1015","v":0},{"$f":"Input!D1015","v":0},{"$f":"TRIM(Input!E1015)","v":""},{"$f":"TRIM(Input!F1015)","v":""},{"$f":"Input!V1015","v":0},{"$f":"Input!AE1015","v":0},{"$f":"IF(MAX(Input!Z1015,Calcs!E1015)<>0,(GasCalcs!E1015*Calcs!$E1015+Input!AE1015*MAX(0,Input!Z1015-Calcs!$E1015))/MAX(Input!Z1015,Calcs!E1015),0)","v":0},{"$f":"Input!W1015","v":0},{"$f":"Input!Y1015","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1015&GasCalcs!I1015,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1015,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1015,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1015,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!E$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!E$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!F$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!F$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!G$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!G$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!H$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!H$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!I$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!I$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!J$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!J$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!K$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!K$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!L$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!L$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!M$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!M$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!N$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!N$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!O$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!O$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!P$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!P$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!Q$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!R$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!R$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!S$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!S$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!T$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!T$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!U$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!U$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!V$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!V$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!W$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!W$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!X$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!X$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!Y$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!Z$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AA$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AB$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AC$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AD$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AE$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AF$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AG$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AH$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AI$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AK$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AL$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AM$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AN$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AO$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AP$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AR$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AS$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AT$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AU$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1015>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1015-1,SkipYrs*Periods+1,1,Calcs!$AE1015)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AF1015*(1/(1+Disc)^(Calcs!$AE1015+1)))*$E1015\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1015-1,SkipYrs*Periods+1+Calcs!$AE1015)*Calcs!$AG1015*(1/(1+Disc)^(Calcs!$AE1015+1))+\nIF(Calcs!$AH1015>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015,0)+1,1,Calcs!$AH1015)),0)*(1/(1+Disc)^(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015))+\nOFFSET(CostG!AV$6,GasCalcs!$J1015-1,SkipYrs*Periods+ROUND(Calcs!$AE1015+Calcs!$AF1015+Calcs!$AG1015+Calcs!$AH1015,0)+1)*Calcs!$AI1015*(1/(1+Disc)^(ROUND(Calcs!$AE1015+Calcs!$AH1015+Calcs!$AF1015+Calcs!$AG1015,0)+1)))*$F1015","v":{"$error":"#N/A"}}]
[{"$f":"Input!B1016","v":0},{"$f":"Input!D1016","v":0},{"$f":"TRIM(Input!E1016)","v":""},{"$f":"TRIM(Input!F1016)","v":""},{"$f":"Input!V1016","v":0},{"$f":"Input!AE1016","v":0},{"$f":"IF(MAX(Input!Z1016,Calcs!E1016)<>0,(GasCalcs!E1016*Calcs!$E1016+Input!AE1016*MAX(0,Input!Z1016-Calcs!$E1016))/MAX(Input!Z1016,Calcs!E1016),0)","v":0},{"$f":"Input!W1016","v":0},{"$f":"Input!Y1016","v":0},{"$f":"MATCH(\"Total\"&GasCalcs!H1016&GasCalcs!I1016,CostG!$D$6:$D$52,0)","v":{"$error":"#N/A"}},{"$f":"MATCH(Input!X1016,Rates!$A$16:$A$18,0)","v":{"$error":"#N/A"}},{"$f":"IF(ISERROR(MATCH(Input!AF1016,CostG!$D$37:$D$43,0)),7,MATCH(Input!AF1016,CostG!$D$37:$D$43,0))","v":7},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!E$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!E$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!E$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!E$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!F$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!F$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!F$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!F$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!G$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!G$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!G$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!G$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!H$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!H$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!H$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!H$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!I$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!I$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!I$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!I$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!J$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!J$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!J$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!J$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!K$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!K$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!K$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!K$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!L$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!L$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!L$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!L$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!M$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!M$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!M$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!M$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!N$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!N$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!N$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!N$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!O$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!O$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!O$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!O$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!P$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!P$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!P$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!P$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!Q$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!Q$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!Q$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!Q$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!R$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!R$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!R$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!R$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!S$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!S$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!S$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!S$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!T$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!T$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!T$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!T$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!U$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!U$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!U$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!U$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!V$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!V$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!V$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!V$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!W$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!W$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!W$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!W$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!X$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!X$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!X$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!X$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!Y$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!Y$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!Y$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!Y$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!Z$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!Z$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!Z$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!Z$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AA$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AA$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AA$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AA$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AB$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AB$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AB$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AB$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AC$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AC$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AC$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AC$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AD$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AD$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AD$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AD$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AE$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AE$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AE$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AE$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AF$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AF$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AF$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AF$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AG$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AG$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AG$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AG$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AH$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AH$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AH$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AH$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AI$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AI$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AI$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AI$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AJ$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AJ$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AJ$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AJ$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AK$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AK$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AK$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AK$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AL$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AL$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AL$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AL$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AM$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AM$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AM$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AM$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AN$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AN$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AN$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AN$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AO$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AO$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AO$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AO$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AP$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AP$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AP$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AP$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AQ$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AQ$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AQ$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AQ$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AR$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AR$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AR$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AR$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AS$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AS$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AS$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AS$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AT$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AT$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AT$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AT$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AU$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AU$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AU$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AU$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}},{"$f":"(IF(Calcs!$AE1016>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1016-1,SkipYrs*Periods+1,1,Calcs!$AE1016)),0)+OFFSET(CostG!AV$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AF1016*(1/(1+Disc)^(Calcs!$AE1016+1)))*$E1016\n+\n(OFFSET(CostG!AV$6,GasCalcs!$J1016-1,SkipYrs*Periods+1+Calcs!$AE1016)*Calcs!$AG1016*(1/(1+Disc)^(Calcs!$AE1016+1))+\nIF(Calcs!$AH1016>0,NPV(Disc,OFFSET(CostG!AV$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016,0)+1,1,Calcs!$AH1016)),0)*(1/(1+Disc)^(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016))+\nOFFSET(CostG!AV$6,GasCalcs!$J1016-1,SkipYrs*Periods+ROUND(Calcs!$AE1016+Calcs!$AF1016+Calcs!$AG1016+Calcs!$AH1016,0)+1)*Calcs!$AI1016*(1/(1+Disc)^(ROUND(Calcs!$AE1016+Calcs!$AH1016+Calcs!$AF1016+Calcs!$AG1016,0)+1)))*$F1016","v":{"$error":"#N/A"}}]

{"sheet":"1stStart","index":6,"n_rows":1016,"n_cols":124,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
["Number of Quarters",null,{"$f":"COLUMNS(Input!BJ16:DA16)","v":44}]
[]
[]
[null,null,null,null,"Important:  Formulas for a) the first quarter, b) quarters 2 through 12, and c) quarters 13 and later are different."]
[]
["Installation Quarter",null,null,null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"F10+1","v":2014},null,null,null,{"$f":"J10+1","v":2015},null,null,null,{"$f":"N10+1","v":2016},null,null,null,{"$f":"R10+1","v":2017},null,null,null,{"$f":"V10+1","v":2018},null,null,null,{"$f":"Z10+1","v":2019},null,null,null,{"$f":"AD10+1","v":2020},null,null,null,{"$f":"AH10+1","v":2021},null,null,null,{"$f":"AL10+1","v":2022},null,null,null,{"$f":"AP10+1","v":2023},null,null,null,{"$f":"AT10+1","v":2024},null,null,null,{"$f":"AX10+1","v":2025},null,null,null,{"$f":"BB10+1","v":2026},null,null,null,{"$f":"BF10+1","v":2027},null,null,null,{"$f":"BJ10+1","v":2028},null,null,null,{"$f":"BN10+1","v":2029},null,null,null,{"$f":"BR10+1","v":2030},null,null,null,{"$f":"BV10+1","v":2031},null,null,null,{"$f":"BZ10+1","v":2032},null,null,null,{"$f":"CD10+1","v":2033},null,null,null,{"$f":"CH10+1","v":2034},null,null,null,{"$f":"CL10+1","v":2035},null,null,null,{"$f":"CP10+1","v":2036},null,null,null,{"$f":"CT10+1","v":2037},null,null,null,{"$f":"CX10+1","v":2038},null,null,null,{"$f":"DB10+1","v":2039},null,null,null,{"$f":"DF10+1","v":2040},null,null,null,{"$f":"DJ10+1","v":2041},null,null,null,{"$f":"DN10+1","v":2042}]
[null,null,null,null,null,1,2,3,4,{"$f":"F11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"AL11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BR11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,{"$f":"CW11","v":4},1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,{"$f":"CZ11","v":3}]
[]
[]
["Avoided Cost Quarter",null,null,null,0,{"$f":"E14+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,{"$f":"AK14+1","v":33},34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BQ14+1","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,{"$f":"CW14+1","v":97},98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118]
[null,"Measure Life (qtrs)",null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"E15+1","v":2014},null,null,null,{"$f":"I15+1","v":2015},null,null,null,{"$f":"M15+1","v":2016},null,null,null,{"$f":"Q15+1","v":2017},null,null,null,{"$f":"U15+1","v":2018},null,null,null,{"$f":"Y15+1","v":2019},null,null,null,{"$f":"AC15+1","v":2020},null,null,null,{"$f":"AG15+1","v":2021},null,null,null,{"$f":"AK15+1","v":2022},null,null,null,{"$f":"AO15+1","v":2023},null,null,null,{"$f":"AS15+1","v":2024},null,null,null,{"$f":"AW15+1","v":2025},null,null,null,{"$f":"BA15+1","v":2026},null,null,null,{"$f":"BE15+1","v":2027},null,null,null,{"$f":"BI15+1","v":2028},null,null,null,{"$f":"BM15+1","v":2029},null,null,null,{"$f":"BQ15+1","v":2030},null,null,null,{"$f":"BU15+1","v":2031},null,null,null,{"$f":"BY15+1","v":2032},null,null,null,{"$f":"CC15+1","v":2033},null,null,null,{"$f":"CG15+1","v":2034},null,null,null,{"$f":"CK15+1","v":2035},null,null,null,{"$f":"CO15+1","v":2036},null,null,null,{"$f":"CS15+1","v":2037},null,null,null,{"$f":"CW15+1","v":2038},null,null,null,{"$f":"DA15+1","v":2039},null,null,null,{"$f":"DE15+1","v":2040},null,null,null,{"$f":"DI15+1","v":2041},null,null,null,{"$f":"DM15+1","v":2042}]
["Name","First","Total",null,1,2,3,4,{"$f":"E16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"AK16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BQ16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"CW16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3]
[{"$f":"Calcs!A17","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E17),1,Calcs!E17)*Periods,0)","v":4},{"$f":"ROUND(MAX(B17,Input!Z17*Periods),0)","v":4},null,null,{"$f":"Input!BJ17","v":0},{"$f":"IF(G$14<=$C$5,Input!BK17,0)  +   F17","v":0},{"$f":"IF(H$14<=$C$5,Input!BL17,0)  +   G17","v":0},{"$f":"IF(I$14<=$C$5,Input!BM17,0)  +   H17","v":0},{"$f":"IF(J$14<=$C$5,Input!BN17,0)  +   I17","v":0},{"$f":"IF(K$14<=$C$5,Input!BO17,0)  +   J17","v":0},{"$f":"IF(L$14<=$C$5,Input!BP17,0)  +   K17","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ17,0)  +   L17","v":0},{"$f":"IF(N$14<=$C$5,Input!BR17,0)  +   M17","v":0},{"$f":"IF(O$14<=$C$5,Input!BS17,0)  +   N17","v":0},{"$f":"IF(P$14<=$C$5,Input!BT17,0)  +   O17","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU17,0)  +   P17","v":0},{"$f":"IF(R$14<=$C$5,Input!BV17,0)  +   Q17","v":0},{"$f":"IF(S$14<=$C$5,Input!BW17,0)  +   R17","v":0},{"$f":"IF(T$14<=$C$5,Input!BX17,0)  +   S17","v":0},{"$f":"IF(U$14<=$C$5,Input!BY17,0)  +   T17","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ17,0)  +   U17","v":0},{"$f":"IF(W$14<=$C$5,Input!CA17,0)  +   V17","v":0},{"$f":"IF(X$14<=$C$5,Input!CB17,0)  +   W17","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC17,0)  +   X17","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD17,0)  +   Y17","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE17,0)  +   Z17","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF17,0)  +   AA17","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG17,0)  +   AB17","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH17,0)  +   AC17","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI17,0)  +   AD17","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ17,0)  +   AE17","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK17,0)  +   AF17","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL17,0)  +   AG17","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM17,0)  +   AH17","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN17,0)  +   AI17","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO17,0)  +   AJ17","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP17,0)  +   AK17","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ17,0)  +   AL17","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR17,0)  +   AM17","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS17,0)  +   AN17","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT17,0)  +   AO17","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU17,0)  +   AP17","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV17,0)  +   AQ17","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW17,0)  +   AR17","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX17,0)  +   AS17","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY17,0)  +   AT17","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ17,0)  +   AU17","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA17,0)  +   AV17","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB17,0)  +   AW17","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC17,0)  +   AX17","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD17,0)  +   AY17","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE17,0)  +   AZ17","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF17,0)  +   BA17","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG17,0)  +   BB17","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH17,0)  +   BC17","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI17,0)  +   BD17","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ17,0)  +   BE17","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK17,0)  +   BF17","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL17,0)  +   BG17","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM17,0)  +   BH17","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN17,0)  +   BI17","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO17,0)  +   BJ17","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP17,0)  +   BK17","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ17,0)  +   BL17","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR17,0)  +   BM17","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS17,0)  +   BN17","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT17,0)  +   BO17","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU17,0)  +   BP17","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV17,0)  +   BQ17","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW17,0)  +   BR17","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX17,0)  +   BS17","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY17,0)  +   BT17","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ17,0)  +   BU17","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA17,0)  +   BV17","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB17,0)  +   BW17","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC17,0)  +   BX17","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED17,0)  +   BY17","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE17,0)  +   BZ17","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF17,0)  +   CA17","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG17,0)  +   CB17","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH17,0)  +   CC17","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI17,0)  +   CD17","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ17,0)  +   CE17","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK17,0)  +   CF17","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL17,0)  +   CG17","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM17,0)  +   CH17","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN17,0)  +   CI17","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO17,0)  +   CJ17","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP17,0)  +   CK17","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ17,0)  +   CL17","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER17,0)  +   CM17","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES17,0)  +   CN17","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET17,0)  +   CO17","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU17,0)  +   CP17","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV17,0)  +   CQ17","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW17,0)  +   CR17","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX17,0)  +   CS17","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY17,0)  +   CT17","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ17,0)  +   CU17","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA17,0)  +   CV17","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB17,0)  +   CW17","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC17,0)  +   CX17","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD17,0)  +   CY17","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE17,0)  +   CZ17","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF17,0)  +   DA17","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG17,0)  +   DB17","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH17,0)  +   DC17","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI17,0)  +   DD17","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ17,0)  +   DE17","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK17,0)  +   DF17","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL17,0)  +   DG17","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM17,0)  +   DH17","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN17,0)  +   DI17","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO17,0)  +   DJ17","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP17,0)  +   DK17","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ17,0)  +   DL17","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR17,0)  +   DM17","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS17,0)  +   DN17","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT17,0)  +   DO17","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU17,0)  +   DP17","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV17,0)  +   DQ17","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW17,0)  +   DR17","v":0}]
[{"$f":"Calcs!A18","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E18),1,Calcs!E18)*Periods,0)","v":4},{"$f":"ROUND(MAX(B18,Input!Z18*Periods),0)","v":4},null,null,{"$f":"Input!BJ18","v":0},{"$f":"IF(G$14<=$C$5,Input!BK18,0)  +   F18","v":0},{"$f":"IF(H$14<=$C$5,Input!BL18,0)  +   G18","v":0},{"$f":"IF(I$14<=$C$5,Input!BM18,0)  +   H18","v":0},{"$f":"IF(J$14<=$C$5,Input!BN18,0)  +   I18","v":0},{"$f":"IF(K$14<=$C$5,Input!BO18,0)  +   J18","v":0},{"$f":"IF(L$14<=$C$5,Input!BP18,0)  +   K18","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ18,0)  +   L18","v":0},{"$f":"IF(N$14<=$C$5,Input!BR18,0)  +   M18","v":0},{"$f":"IF(O$14<=$C$5,Input!BS18,0)  +   N18","v":0},{"$f":"IF(P$14<=$C$5,Input!BT18,0)  +   O18","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU18,0)  +   P18","v":0},{"$f":"IF(R$14<=$C$5,Input!BV18,0)  +   Q18","v":0},{"$f":"IF(S$14<=$C$5,Input!BW18,0)  +   R18","v":0},{"$f":"IF(T$14<=$C$5,Input!BX18,0)  +   S18","v":0},{"$f":"IF(U$14<=$C$5,Input!BY18,0)  +   T18","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ18,0)  +   U18","v":0},{"$f":"IF(W$14<=$C$5,Input!CA18,0)  +   V18","v":0},{"$f":"IF(X$14<=$C$5,Input!CB18,0)  +   W18","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC18,0)  +   X18","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD18,0)  +   Y18","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE18,0)  +   Z18","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF18,0)  +   AA18","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG18,0)  +   AB18","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH18,0)  +   AC18","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI18,0)  +   AD18","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ18,0)  +   AE18","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK18,0)  +   AF18","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL18,0)  +   AG18","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM18,0)  +   AH18","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN18,0)  +   AI18","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO18,0)  +   AJ18","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP18,0)  +   AK18","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ18,0)  +   AL18","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR18,0)  +   AM18","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS18,0)  +   AN18","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT18,0)  +   AO18","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU18,0)  +   AP18","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV18,0)  +   AQ18","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW18,0)  +   AR18","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX18,0)  +   AS18","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY18,0)  +   AT18","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ18,0)  +   AU18","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA18,0)  +   AV18","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB18,0)  +   AW18","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC18,0)  +   AX18","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD18,0)  +   AY18","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE18,0)  +   AZ18","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF18,0)  +   BA18","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG18,0)  +   BB18","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH18,0)  +   BC18","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI18,0)  +   BD18","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ18,0)  +   BE18","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK18,0)  +   BF18","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL18,0)  +   BG18","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM18,0)  +   BH18","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN18,0)  +   BI18","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO18,0)  +   BJ18","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP18,0)  +   BK18","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ18,0)  +   BL18","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR18,0)  +   BM18","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS18,0)  +   BN18","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT18,0)  +   BO18","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU18,0)  +   BP18","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV18,0)  +   BQ18","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW18,0)  +   BR18","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX18,0)  +   BS18","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY18,0)  +   BT18","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ18,0)  +   BU18","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA18,0)  +   BV18","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB18,0)  +   BW18","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC18,0)  +   BX18","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED18,0)  +   BY18","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE18,0)  +   BZ18","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF18,0)  +   CA18","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG18,0)  +   CB18","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH18,0)  +   CC18","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI18,0)  +   CD18","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ18,0)  +   CE18","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK18,0)  +   CF18","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL18,0)  +   CG18","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM18,0)  +   CH18","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN18,0)  +   CI18","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO18,0)  +   CJ18","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP18,0)  +   CK18","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ18,0)  +   CL18","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER18,0)  +   CM18","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES18,0)  +   CN18","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET18,0)  +   CO18","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU18,0)  +   CP18","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV18,0)  +   CQ18","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW18,0)  +   CR18","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX18,0)  +   CS18","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY18,0)  +   CT18","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ18,0)  +   CU18","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA18,0)  +   CV18","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB18,0)  +   CW18","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC18,0)  +   CX18","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD18,0)  +   CY18","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE18,0)  +   CZ18","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF18,0)  +   DA18","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG18,0)  +   DB18","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH18,0)  +   DC18","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI18,0)  +   DD18","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ18,0)  +   DE18","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK18,0)  +   DF18","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL18,0)  +   DG18","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM18,0)  +   DH18","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN18,0)  +   DI18","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO18,0)  +   DJ18","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP18,0)  +   DK18","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ18,0)  +   DL18","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR18,0)  +   DM18","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS18,0)  +   DN18","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT18,0)  +   DO18","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU18,0)  +   DP18","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV18,0)  +   DQ18","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW18,0)  +   DR18","v":0}]
[{"$f":"Calcs!A19","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E19),1,Calcs!E19)*Periods,0)","v":57},{"$f":"ROUND(MAX(B19,Input!Z19*Periods),0)","v":57},null,null,{"$f":"Input!BJ19","v":0},{"$f":"IF(G$14<=$C$5,Input!BK19,0)  +   F19","v":0},{"$f":"IF(H$14<=$C$5,Input!BL19,0)  +   G19","v":0},{"$f":"IF(I$14<=$C$5,Input!BM19,0)  +   H19","v":0},{"$f":"IF(J$14<=$C$5,Input!BN19,0)  +   I19","v":0},{"$f":"IF(K$14<=$C$5,Input!BO19,0)  +   J19","v":0},{"$f":"IF(L$14<=$C$5,Input!BP19,0)  +   K19","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ19,0)  +   L19","v":0},{"$f":"IF(N$14<=$C$5,Input!BR19,0)  +   M19","v":0},{"$f":"IF(O$14<=$C$5,Input!BS19,0)  +   N19","v":0},{"$f":"IF(P$14<=$C$5,Input!BT19,0)  +   O19","v":1},{"$f":"IF(Q$14<=$C$5,Input!BU19,0)  +   P19","v":2},{"$f":"IF(R$14<=$C$5,Input!BV19,0)  +   Q19","v":2},{"$f":"IF(S$14<=$C$5,Input!BW19,0)  +   R19","v":2},{"$f":"IF(T$14<=$C$5,Input!BX19,0)  +   S19","v":2},{"$f":"IF(U$14<=$C$5,Input!BY19,0)  +   T19","v":2},{"$f":"IF(V$14<=$C$5,Input!BZ19,0)  +   U19","v":2},{"$f":"IF(W$14<=$C$5,Input!CA19,0)  +   V19","v":2},{"$f":"IF(X$14<=$C$5,Input!CB19,0)  +   W19","v":2},{"$f":"IF(Y$14<=$C$5,Input!CC19,0)  +   X19","v":2},{"$f":"IF(Z$14<=$C$5,Input!CD19,0)  +   Y19","v":2},{"$f":"IF(AA$14<=$C$5,Input!CE19,0)  +   Z19","v":2},{"$f":"IF(AB$14<=$C$5,Input!CF19,0)  +   AA19","v":2},{"$f":"IF(AC$14<=$C$5,Input!CG19,0)  +   AB19","v":2},{"$f":"IF(AD$14<=$C$5,Input!CH19,0)  +   AC19","v":2},{"$f":"IF(AE$14<=$C$5,Input!CI19,0)  +   AD19","v":2},{"$f":"IF(AF$14<=$C$5,Input!CJ19,0)  +   AE19","v":2},{"$f":"IF(AG$14<=$C$5,Input!CK19,0)  +   AF19","v":2},{"$f":"IF(AH$14<=$C$5,Input!CL19,0)  +   AG19","v":2},{"$f":"IF(AI$14<=$C$5,Input!CM19,0)  +   AH19","v":2},{"$f":"IF(AJ$14<=$C$5,Input!CN19,0)  +   AI19","v":2},{"$f":"IF(AK$14<=$C$5,Input!CO19,0)  +   AJ19","v":2},{"$f":"IF(AL$14<=$C$5,Input!CP19,0)  +   AK19","v":2},{"$f":"IF(AM$14<=$C$5,Input!CQ19,0)  +   AL19","v":2},{"$f":"IF(AN$14<=$C$5,Input!CR19,0)  +   AM19","v":2},{"$f":"IF(AO$14<=$C$5,Input!CS19,0)  +   AN19","v":2},{"$f":"IF(AP$14<=$C$5,Input!CT19,0)  +   AO19","v":2},{"$f":"IF(AQ$14<=$C$5,Input!CU19,0)  +   AP19","v":2},{"$f":"IF(AR$14<=$C$5,Input!CV19,0)  +   AQ19","v":2},{"$f":"IF(AS$14<=$C$5,Input!CW19,0)  +   AR19","v":2},{"$f":"IF(AT$14<=$C$5,Input!CX19,0)  +   AS19","v":2},{"$f":"IF(AU$14<=$C$5,Input!CY19,0)  +   AT19","v":2},{"$f":"IF(AV$14<=$C$5,Input!CZ19,0)  +   AU19","v":2},{"$f":"IF(AW$14<=$C$5,Input!DA19,0)  +   AV19","v":2},{"$f":"IF(AX$14<=$C$5,Input!DB19,0)  +   AW19","v":2},{"$f":"IF(AY$14<=$C$5,Input!DC19,0)  +   AX19","v":2},{"$f":"IF(AZ$14<=$C$5,Input!DD19,0)  +   AY19","v":2},{"$f":"IF(BA$14<=$C$5,Input!DE19,0)  +   AZ19","v":2},{"$f":"IF(BB$14<=$C$5,Input!DF19,0)  +   BA19","v":2},{"$f":"IF(BC$14<=$C$5,Input!DG19,0)  +   BB19","v":2},{"$f":"IF(BD$14<=$C$5,Input!DH19,0)  +   BC19","v":2},{"$f":"IF(BE$14<=$C$5,Input!DI19,0)  +   BD19","v":2},{"$f":"IF(BF$14<=$C$5,Input!DJ19,0)  +   BE19","v":2},{"$f":"IF(BG$14<=$C$5,Input!DK19,0)  +   BF19","v":2},{"$f":"IF(BH$14<=$C$5,Input!DL19,0)  +   BG19","v":2},{"$f":"IF(BI$14<=$C$5,Input!DM19,0)  +   BH19","v":2},{"$f":"IF(BJ$14<=$C$5,Input!DN19,0)  +   BI19","v":2},{"$f":"IF(BK$14<=$C$5,Input!DO19,0)  +   BJ19","v":2},{"$f":"IF(BL$14<=$C$5,Input!DP19,0)  +   BK19","v":2},{"$f":"IF(BM$14<=$C$5,Input!DQ19,0)  +   BL19","v":2},{"$f":"IF(BN$14<=$C$5,Input!DR19,0)  +   BM19","v":2},{"$f":"IF(BO$14<=$C$5,Input!DS19,0)  +   BN19","v":2},{"$f":"IF(BP$14<=$C$5,Input!DT19,0)  +   BO19","v":2},{"$f":"IF(BQ$14<=$C$5,Input!DU19,0)  +   BP19","v":2},{"$f":"IF(BR$14<=$C$5,Input!DV19,0)  +   BQ19","v":2},{"$f":"IF(BS$14<=$C$5,Input!DW19,0)  +   BR19","v":2},{"$f":"IF(BT$14<=$C$5,Input!DX19,0)  +   BS19","v":2},{"$f":"IF(BU$14<=$C$5,Input!DY19,0)  +   BT19","v":2},{"$f":"IF(BV$14<=$C$5,Input!DZ19,0)  +   BU19","v":2},{"$f":"IF(BW$14<=$C$5,Input!EA19,0)  +   BV19","v":2},{"$f":"IF(BX$14<=$C$5,Input!EB19,0)  +   BW19","v":2},{"$f":"IF(BY$14<=$C$5,Input!EC19,0)  +   BX19","v":2},{"$f":"IF(BZ$14<=$C$5,Input!ED19,0)  +   BY19","v":2},{"$f":"IF(CA$14<=$C$5,Input!EE19,0)  +   BZ19","v":2},{"$f":"IF(CB$14<=$C$5,Input!EF19,0)  +   CA19","v":2},{"$f":"IF(CC$14<=$C$5,Input!EG19,0)  +   CB19","v":2},{"$f":"IF(CD$14<=$C$5,Input!EH19,0)  +   CC19","v":2},{"$f":"IF(CE$14<=$C$5,Input!EI19,0)  +   CD19","v":2},{"$f":"IF(CF$14<=$C$5,Input!EJ19,0)  +   CE19","v":2},{"$f":"IF(CG$14<=$C$5,Input!EK19,0)  +   CF19","v":2},{"$f":"IF(CH$14<=$C$5,Input!EL19,0)  +   CG19","v":2},{"$f":"IF(CI$14<=$C$5,Input!EM19,0)  +   CH19","v":2},{"$f":"IF(CJ$14<=$C$5,Input!EN19,0)  +   CI19","v":2},{"$f":"IF(CK$14<=$C$5,Input!EO19,0)  +   CJ19","v":2},{"$f":"IF(CL$14<=$C$5,Input!EP19,0)  +   CK19","v":2},{"$f":"IF(CM$14<=$C$5,Input!EQ19,0)  +   CL19","v":2},{"$f":"IF(CN$14<=$C$5,Input!ER19,0)  +   CM19","v":2},{"$f":"IF(CO$14<=$C$5,Input!ES19,0)  +   CN19","v":2},{"$f":"IF(CP$14<=$C$5,Input!ET19,0)  +   CO19","v":2},{"$f":"IF(CQ$14<=$C$5,Input!EU19,0)  +   CP19","v":2},{"$f":"IF(CR$14<=$C$5,Input!EV19,0)  +   CQ19","v":2},{"$f":"IF(CS$14<=$C$5,Input!EW19,0)  +   CR19","v":2},{"$f":"IF(CT$14<=$C$5,Input!EX19,0)  +   CS19","v":2},{"$f":"IF(CU$14<=$C$5,Input!EY19,0)  +   CT19","v":2},{"$f":"IF(CV$14<=$C$5,Input!EZ19,0)  +   CU19","v":2},{"$f":"IF(CW$14<=$C$5,Input!FA19,0)  +   CV19","v":2},{"$f":"IF(CX$14<=$C$5,Input!FB19,0)  +   CW19","v":2},{"$f":"IF(CY$14<=$C$5,Input!FC19,0)  +   CX19","v":2},{"$f":"IF(CZ$14<=$C$5,Input!FD19,0)  +   CY19","v":2},{"$f":"IF(DA$14<=$C$5,Input!FE19,0)  +   CZ19","v":2},{"$f":"IF(DB$14<=$C$5,Input!FF19,0)  +   DA19","v":2},{"$f":"IF(DC$14<=$C$5,Input!FG19,0)  +   DB19","v":2},{"$f":"IF(DD$14<=$C$5,Input!FH19,0)  +   DC19","v":2},{"$f":"IF(DE$14<=$C$5,Input!FI19,0)  +   DD19","v":2},{"$f":"IF(DF$14<=$C$5,Input!FJ19,0)  +   DE19","v":2},{"$f":"IF(DG$14<=$C$5,Input!FK19,0)  +   DF19","v":2},{"$f":"IF(DH$14<=$C$5,Input!FL19,0)  +   DG19","v":2},{"$f":"IF(DI$14<=$C$5,Input!FM19,0)  +   DH19","v":2},{"$f":"IF(DJ$14<=$C$5,Input!FN19,0)  +   DI19","v":2},{"$f":"IF(DK$14<=$C$5,Input!FO19,0)  +   DJ19","v":2},{"$f":"IF(DL$14<=$C$5,Input!FP19,0)  +   DK19","v":2},{"$f":"IF(DM$14<=$C$5,Input!FQ19,0)  +   DL19","v":2},{"$f":"IF(DN$14<=$C$5,Input!FR19,0)  +   DM19","v":2},{"$f":"IF(DO$14<=$C$5,Input!FS19,0)  +   DN19","v":2},{"$f":"IF(DP$14<=$C$5,Input!FT19,0)  +   DO19","v":2},{"$f":"IF(DQ$14<=$C$5,Input!FU19,0)  +   DP19","v":2},{"$f":"IF(DR$14<=$C$5,Input!FV19,0)  +   DQ19","v":2},{"$f":"IF(DS$14<=$C$5,Input!FW19,0)  +   DR19","v":2}]
[{"$f":"Calcs!A20","v":"10% (1980-2000 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E20),1,Calcs!E20)*Periods,0)","v":57},{"$f":"ROUND(MAX(B20,Input!Z20*Periods),0)","v":57},null,null,{"$f":"Input!BJ20","v":0},{"$f":"IF(G$14<=$C$5,Input!BK20,0)  +   F20","v":0},{"$f":"IF(H$14<=$C$5,Input!BL20,0)  +   G20","v":0},{"$f":"IF(I$14<=$C$5,Input!BM20,0)  +   H20","v":0},{"$f":"IF(J$14<=$C$5,Input!BN20,0)  +   I20","v":0},{"$f":"IF(K$14<=$C$5,Input!BO20,0)  +   J20","v":0},{"$f":"IF(L$14<=$C$5,Input!BP20,0)  +   K20","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ20,0)  +   L20","v":0},{"$f":"IF(N$14<=$C$5,Input!BR20,0)  +   M20","v":1},{"$f":"IF(O$14<=$C$5,Input!BS20,0)  +   N20","v":2},{"$f":"IF(P$14<=$C$5,Input!BT20,0)  +   O20","v":2},{"$f":"IF(Q$14<=$C$5,Input!BU20,0)  +   P20","v":2},{"$f":"IF(R$14<=$C$5,Input!BV20,0)  +   Q20","v":2},{"$f":"IF(S$14<=$C$5,Input!BW20,0)  +   R20","v":2},{"$f":"IF(T$14<=$C$5,Input!BX20,0)  +   S20","v":2},{"$f":"IF(U$14<=$C$5,Input!BY20,0)  +   T20","v":2},{"$f":"IF(V$14<=$C$5,Input!BZ20,0)  +   U20","v":2},{"$f":"IF(W$14<=$C$5,Input!CA20,0)  +   V20","v":2},{"$f":"IF(X$14<=$C$5,Input!CB20,0)  +   W20","v":2},{"$f":"IF(Y$14<=$C$5,Input!CC20,0)  +   X20","v":2},{"$f":"IF(Z$14<=$C$5,Input!CD20,0)  +   Y20","v":2},{"$f":"IF(AA$14<=$C$5,Input!CE20,0)  +   Z20","v":2},{"$f":"IF(AB$14<=$C$5,Input!CF20,0)  +   AA20","v":2},{"$f":"IF(AC$14<=$C$5,Input!CG20,0)  +   AB20","v":2},{"$f":"IF(AD$14<=$C$5,Input!CH20,0)  +   AC20","v":2},{"$f":"IF(AE$14<=$C$5,Input!CI20,0)  +   AD20","v":2},{"$f":"IF(AF$14<=$C$5,Input!CJ20,0)  +   AE20","v":2},{"$f":"IF(AG$14<=$C$5,Input!CK20,0)  +   AF20","v":2},{"$f":"IF(AH$14<=$C$5,Input!CL20,0)  +   AG20","v":2},{"$f":"IF(AI$14<=$C$5,Input!CM20,0)  +   AH20","v":2},{"$f":"IF(AJ$14<=$C$5,Input!CN20,0)  +   AI20","v":2},{"$f":"IF(AK$14<=$C$5,Input!CO20,0)  +   AJ20","v":2},{"$f":"IF(AL$14<=$C$5,Input!CP20,0)  +   AK20","v":2},{"$f":"IF(AM$14<=$C$5,Input!CQ20,0)  +   AL20","v":2},{"$f":"IF(AN$14<=$C$5,Input!CR20,0)  +   AM20","v":2},{"$f":"IF(AO$14<=$C$5,Input!CS20,0)  +   AN20","v":2},{"$f":"IF(AP$14<=$C$5,Input!CT20,0)  +   AO20","v":2},{"$f":"IF(AQ$14<=$C$5,Input!CU20,0)  +   AP20","v":2},{"$f":"IF(AR$14<=$C$5,Input!CV20,0)  +   AQ20","v":2},{"$f":"IF(AS$14<=$C$5,Input!CW20,0)  +   AR20","v":2},{"$f":"IF(AT$14<=$C$5,Input!CX20,0)  +   AS20","v":2},{"$f":"IF(AU$14<=$C$5,Input!CY20,0)  +   AT20","v":2},{"$f":"IF(AV$14<=$C$5,Input!CZ20,0)  +   AU20","v":2},{"$f":"IF(AW$14<=$C$5,Input!DA20,0)  +   AV20","v":2},{"$f":"IF(AX$14<=$C$5,Input!DB20,0)  +   AW20","v":2},{"$f":"IF(AY$14<=$C$5,Input!DC20,0)  +   AX20","v":2},{"$f":"IF(AZ$14<=$C$5,Input!DD20,0)  +   AY20","v":2},{"$f":"IF(BA$14<=$C$5,Input!DE20,0)  +   AZ20","v":2},{"$f":"IF(BB$14<=$C$5,Input!DF20,0)  +   BA20","v":2},{"$f":"IF(BC$14<=$C$5,Input!DG20,0)  +   BB20","v":2},{"$f":"IF(BD$14<=$C$5,Input!DH20,0)  +   BC20","v":2},{"$f":"IF(BE$14<=$C$5,Input!DI20,0)  +   BD20","v":2},{"$f":"IF(BF$14<=$C$5,Input!DJ20,0)  +   BE20","v":2},{"$f":"IF(BG$14<=$C$5,Input!DK20,0)  +   BF20","v":2},{"$f":"IF(BH$14<=$C$5,Input!DL20,0)  +   BG20","v":2},{"$f":"IF(BI$14<=$C$5,Input!DM20,0)  +   BH20","v":2},{"$f":"IF(BJ$14<=$C$5,Input!DN20,0)  +   BI20","v":2},{"$f":"IF(BK$14<=$C$5,Input!DO20,0)  +   BJ20","v":2},{"$f":"IF(BL$14<=$C$5,Input!DP20,0)  +   BK20","v":2},{"$f":"IF(BM$14<=$C$5,Input!DQ20,0)  +   BL20","v":2},{"$f":"IF(BN$14<=$C$5,Input!DR20,0)  +   BM20","v":2},{"$f":"IF(BO$14<=$C$5,Input!DS20,0)  +   BN20","v":2},{"$f":"IF(BP$14<=$C$5,Input!DT20,0)  +   BO20","v":2},{"$f":"IF(BQ$14<=$C$5,Input!DU20,0)  +   BP20","v":2},{"$f":"IF(BR$14<=$C$5,Input!DV20,0)  +   BQ20","v":2},{"$f":"IF(BS$14<=$C$5,Input!DW20,0)  +   BR20","v":2},{"$f":"IF(BT$14<=$C$5,Input!DX20,0)  +   BS20","v":2},{"$f":"IF(BU$14<=$C$5,Input!DY20,0)  +   BT20","v":2},{"$f":"IF(BV$14<=$C$5,Input!DZ20,0)  +   BU20","v":2},{"$f":"IF(BW$14<=$C$5,Input!EA20,0)  +   BV20","v":2},{"$f":"IF(BX$14<=$C$5,Input!EB20,0)  +   BW20","v":2},{"$f":"IF(BY$14<=$C$5,Input!EC20,0)  +   BX20","v":2},{"$f":"IF(BZ$14<=$C$5,Input!ED20,0)  +   BY20","v":2},{"$f":"IF(CA$14<=$C$5,Input!EE20,0)  +   BZ20","v":2},{"$f":"IF(CB$14<=$C$5,Input!EF20,0)  +   CA20","v":2},{"$f":"IF(CC$14<=$C$5,Input!EG20,0)  +   CB20","v":2},{"$f":"IF(CD$14<=$C$5,Input!EH20,0)  +   CC20","v":2},{"$f":"IF(CE$14<=$C$5,Input!EI20,0)  +   CD20","v":2},{"$f":"IF(CF$14<=$C$5,Input!EJ20,0)  +   CE20","v":2},{"$f":"IF(CG$14<=$C$5,Input!EK20,0)  +   CF20","v":2},{"$f":"IF(CH$14<=$C$5,Input!EL20,0)  +   CG20","v":2},{"$f":"IF(CI$14<=$C$5,Input!EM20,0)  +   CH20","v":2},{"$f":"IF(CJ$14<=$C$5,Input!EN20,0)  +   CI20","v":2},{"$f":"IF(CK$14<=$C$5,Input!EO20,0)  +   CJ20","v":2},{"$f":"IF(CL$14<=$C$5,Input!EP20,0)  +   CK20","v":2},{"$f":"IF(CM$14<=$C$5,Input!EQ20,0)  +   CL20","v":2},{"$f":"IF(CN$14<=$C$5,Input!ER20,0)  +   CM20","v":2},{"$f":"IF(CO$14<=$C$5,Input!ES20,0)  +   CN20","v":2},{"$f":"IF(CP$14<=$C$5,Input!ET20,0)  +   CO20","v":2},{"$f":"IF(CQ$14<=$C$5,Input!EU20,0)  +   CP20","v":2},{"$f":"IF(CR$14<=$C$5,Input!EV20,0)  +   CQ20","v":2},{"$f":"IF(CS$14<=$C$5,Input!EW20,0)  +   CR20","v":2},{"$f":"IF(CT$14<=$C$5,Input!EX20,0)  +   CS20","v":2},{"$f":"IF(CU$14<=$C$5,Input!EY20,0)  +   CT20","v":2},{"$f":"IF(CV$14<=$C$5,Input!EZ20,0)  +   CU20","v":2},{"$f":"IF(CW$14<=$C$5,Input!FA20,0)  +   CV20","v":2},{"$f":"IF(CX$14<=$C$5,Input!FB20,0)  +   CW20","v":2},{"$f":"IF(CY$14<=$C$5,Input!FC20,0)  +   CX20","v":2},{"$f":"IF(CZ$14<=$C$5,Input!FD20,0)  +   CY20","v":2},{"$f":"IF(DA$14<=$C$5,Input!FE20,0)  +   CZ20","v":2},{"$f":"IF(DB$14<=$C$5,Input!FF20,0)  +   DA20","v":2},{"$f":"IF(DC$14<=$C$5,Input!FG20,0)  +   DB20","v":2},{"$f":"IF(DD$14<=$C$5,Input!FH20,0)  +   DC20","v":2},{"$f":"IF(DE$14<=$C$5,Input!FI20,0)  +   DD20","v":2},{"$f":"IF(DF$14<=$C$5,Input!FJ20,0)  +   DE20","v":2},{"$f":"IF(DG$14<=$C$5,Input!FK20,0)  +   DF20","v":2},{"$f":"IF(DH$14<=$C$5,Input!FL20,0)  +   DG20","v":2},{"$f":"IF(DI$14<=$C$5,Input!FM20,0)  +   DH20","v":2},{"$f":"IF(DJ$14<=$C$5,Input!FN20,0)  +   DI20","v":2},{"$f":"IF(DK$14<=$C$5,Input!FO20,0)  +   DJ20","v":2},{"$f":"IF(DL$14<=$C$5,Input!FP20,0)  +   DK20","v":2},{"$f":"IF(DM$14<=$C$5,Input!FQ20,0)  +   DL20","v":2},{"$f":"IF(DN$14<=$C$5,Input!FR20,0)  +   DM20","v":2},{"$f":"IF(DO$14<=$C$5,Input!FS20,0)  +   DN20","v":2},{"$f":"IF(DP$14<=$C$5,Input!FT20,0)  +   DO20","v":2},{"$f":"IF(DQ$14<=$C$5,Input!FU20,0)  +   DP20","v":2},{"$f":"IF(DR$14<=$C$5,Input!FV20,0)  +   DQ20","v":2},{"$f":"IF(DS$14<=$C$5,Input!FW20,0)  +   DR20","v":2}]
[{"$f":"Calcs!A21","v":"10%  (2001-2008 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E21),1,Calcs!E21)*Periods,0)","v":57},{"$f":"ROUND(MAX(B21,Input!Z21*Periods),0)","v":57},null,null,{"$f":"Input!BJ21","v":0},{"$f":"IF(G$14<=$C$5,Input!BK21,0)  +   F21","v":0},{"$f":"IF(H$14<=$C$5,Input!BL21,0)  +   G21","v":0},{"$f":"IF(I$14<=$C$5,Input!BM21,0)  +   H21","v":0},{"$f":"IF(J$14<=$C$5,Input!BN21,0)  +   I21","v":0},{"$f":"IF(K$14<=$C$5,Input!BO21,0)  +   J21","v":0},{"$f":"IF(L$14<=$C$5,Input!BP21,0)  +   K21","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ21,0)  +   L21","v":0},{"$f":"IF(N$14<=$C$5,Input!BR21,0)  +   M21","v":1},{"$f":"IF(O$14<=$C$5,Input!BS21,0)  +   N21","v":1},{"$f":"IF(P$14<=$C$5,Input!BT21,0)  +   O21","v":2},{"$f":"IF(Q$14<=$C$5,Input!BU21,0)  +   P21","v":3},{"$f":"IF(R$14<=$C$5,Input!BV21,0)  +   Q21","v":3},{"$f":"IF(S$14<=$C$5,Input!BW21,0)  +   R21","v":3},{"$f":"IF(T$14<=$C$5,Input!BX21,0)  +   S21","v":3},{"$f":"IF(U$14<=$C$5,Input!BY21,0)  +   T21","v":3},{"$f":"IF(V$14<=$C$5,Input!BZ21,0)  +   U21","v":3},{"$f":"IF(W$14<=$C$5,Input!CA21,0)  +   V21","v":3},{"$f":"IF(X$14<=$C$5,Input!CB21,0)  +   W21","v":3},{"$f":"IF(Y$14<=$C$5,Input!CC21,0)  +   X21","v":3},{"$f":"IF(Z$14<=$C$5,Input!CD21,0)  +   Y21","v":3},{"$f":"IF(AA$14<=$C$5,Input!CE21,0)  +   Z21","v":3},{"$f":"IF(AB$14<=$C$5,Input!CF21,0)  +   AA21","v":3},{"$f":"IF(AC$14<=$C$5,Input!CG21,0)  +   AB21","v":3},{"$f":"IF(AD$14<=$C$5,Input!CH21,0)  +   AC21","v":3},{"$f":"IF(AE$14<=$C$5,Input!CI21,0)  +   AD21","v":3},{"$f":"IF(AF$14<=$C$5,Input!CJ21,0)  +   AE21","v":3},{"$f":"IF(AG$14<=$C$5,Input!CK21,0)  +   AF21","v":3},{"$f":"IF(AH$14<=$C$5,Input!CL21,0)  +   AG21","v":3},{"$f":"IF(AI$14<=$C$5,Input!CM21,0)  +   AH21","v":3},{"$f":"IF(AJ$14<=$C$5,Input!CN21,0)  +   AI21","v":3},{"$f":"IF(AK$14<=$C$5,Input!CO21,0)  +   AJ21","v":3},{"$f":"IF(AL$14<=$C$5,Input!CP21,0)  +   AK21","v":3},{"$f":"IF(AM$14<=$C$5,Input!CQ21,0)  +   AL21","v":3},{"$f":"IF(AN$14<=$C$5,Input!CR21,0)  +   AM21","v":3},{"$f":"IF(AO$14<=$C$5,Input!CS21,0)  +   AN21","v":3},{"$f":"IF(AP$14<=$C$5,Input!CT21,0)  +   AO21","v":3},{"$f":"IF(AQ$14<=$C$5,Input!CU21,0)  +   AP21","v":3},{"$f":"IF(AR$14<=$C$5,Input!CV21,0)  +   AQ21","v":3},{"$f":"IF(AS$14<=$C$5,Input!CW21,0)  +   AR21","v":3},{"$f":"IF(AT$14<=$C$5,Input!CX21,0)  +   AS21","v":3},{"$f":"IF(AU$14<=$C$5,Input!CY21,0)  +   AT21","v":3},{"$f":"IF(AV$14<=$C$5,Input!CZ21,0)  +   AU21","v":3},{"$f":"IF(AW$14<=$C$5,Input!DA21,0)  +   AV21","v":3},{"$f":"IF(AX$14<=$C$5,Input!DB21,0)  +   AW21","v":3},{"$f":"IF(AY$14<=$C$5,Input!DC21,0)  +   AX21","v":3},{"$f":"IF(AZ$14<=$C$5,Input!DD21,0)  +   AY21","v":3},{"$f":"IF(BA$14<=$C$5,Input!DE21,0)  +   AZ21","v":3},{"$f":"IF(BB$14<=$C$5,Input!DF21,0)  +   BA21","v":3},{"$f":"IF(BC$14<=$C$5,Input!DG21,0)  +   BB21","v":3},{"$f":"IF(BD$14<=$C$5,Input!DH21,0)  +   BC21","v":3},{"$f":"IF(BE$14<=$C$5,Input!DI21,0)  +   BD21","v":3},{"$f":"IF(BF$14<=$C$5,Input!DJ21,0)  +   BE21","v":3},{"$f":"IF(BG$14<=$C$5,Input!DK21,0)  +   BF21","v":3},{"$f":"IF(BH$14<=$C$5,Input!DL21,0)  +   BG21","v":3},{"$f":"IF(BI$14<=$C$5,Input!DM21,0)  +   BH21","v":3},{"$f":"IF(BJ$14<=$C$5,Input!DN21,0)  +   BI21","v":3},{"$f":"IF(BK$14<=$C$5,Input!DO21,0)  +   BJ21","v":3},{"$f":"IF(BL$14<=$C$5,Input!DP21,0)  +   BK21","v":3},{"$f":"IF(BM$14<=$C$5,Input!DQ21,0)  +   BL21","v":3},{"$f":"IF(BN$14<=$C$5,Input!DR21,0)  +   BM21","v":3},{"$f":"IF(BO$14<=$C$5,Input!DS21,0)  +   BN21","v":3},{"$f":"IF(BP$14<=$C$5,Input!DT21,0)  +   BO21","v":3},{"$f":"IF(BQ$14<=$C$5,Input!DU21,0)  +   BP21","v":3},{"$f":"IF(BR$14<=$C$5,Input!DV21,0)  +   BQ21","v":3},{"$f":"IF(BS$14<=$C$5,Input!DW21,0)  +   BR21","v":3},{"$f":"IF(BT$14<=$C$5,Input!DX21,0)  +   BS21","v":3},{"$f":"IF(BU$14<=$C$5,Input!DY21,0)  +   BT21","v":3},{"$f":"IF(BV$14<=$C$5,Input!DZ21,0)  +   BU21","v":3},{"$f":"IF(BW$14<=$C$5,Input!EA21,0)  +   BV21","v":3},{"$f":"IF(BX$14<=$C$5,Input!EB21,0)  +   BW21","v":3},{"$f":"IF(BY$14<=$C$5,Input!EC21,0)  +   BX21","v":3},{"$f":"IF(BZ$14<=$C$5,Input!ED21,0)  +   BY21","v":3},{"$f":"IF(CA$14<=$C$5,Input!EE21,0)  +   BZ21","v":3},{"$f":"IF(CB$14<=$C$5,Input!EF21,0)  +   CA21","v":3},{"$f":"IF(CC$14<=$C$5,Input!EG21,0)  +   CB21","v":3},{"$f":"IF(CD$14<=$C$5,Input!EH21,0)  +   CC21","v":3},{"$f":"IF(CE$14<=$C$5,Input!EI21,0)  +   CD21","v":3},{"$f":"IF(CF$14<=$C$5,Input!EJ21,0)  +   CE21","v":3},{"$f":"IF(CG$14<=$C$5,Input!EK21,0)  +   CF21","v":3},{"$f":"IF(CH$14<=$C$5,Input!EL21,0)  +   CG21","v":3},{"$f":"IF(CI$14<=$C$5,Input!EM21,0)  +   CH21","v":3},{"$f":"IF(CJ$14<=$C$5,Input!EN21,0)  +   CI21","v":3},{"$f":"IF(CK$14<=$C$5,Input!EO21,0)  +   CJ21","v":3},{"$f":"IF(CL$14<=$C$5,Input!EP21,0)  +   CK21","v":3},{"$f":"IF(CM$14<=$C$5,Input!EQ21,0)  +   CL21","v":3},{"$f":"IF(CN$14<=$C$5,Input!ER21,0)  +   CM21","v":3},{"$f":"IF(CO$14<=$C$5,Input!ES21,0)  +   CN21","v":3},{"$f":"IF(CP$14<=$C$5,Input!ET21,0)  +   CO21","v":3},{"$f":"IF(CQ$14<=$C$5,Input!EU21,0)  +   CP21","v":3},{"$f":"IF(CR$14<=$C$5,Input!EV21,0)  +   CQ21","v":3},{"$f":"IF(CS$14<=$C$5,Input!EW21,0)  +   CR21","v":3},{"$f":"IF(CT$14<=$C$5,Input!EX21,0)  +   CS21","v":3},{"$f":"IF(CU$14<=$C$5,Input!EY21,0)  +   CT21","v":3},{"$f":"IF(CV$14<=$C$5,Input!EZ21,0)  +   CU21","v":3},{"$f":"IF(CW$14<=$C$5,Input!FA21,0)  +   CV21","v":3},{"$f":"IF(CX$14<=$C$5,Input!FB21,0)  +   CW21","v":3},{"$f":"IF(CY$14<=$C$5,Input!FC21,0)  +   CX21","v":3},{"$f":"IF(CZ$14<=$C$5,Input!FD21,0)  +   CY21","v":3},{"$f":"IF(DA$14<=$C$5,Input!FE21,0)  +   CZ21","v":3},{"$f":"IF(DB$14<=$C$5,Input!FF21,0)  +   DA21","v":3},{"$f":"IF(DC$14<=$C$5,Input!FG21,0)  +   DB21","v":3},{"$f":"IF(DD$14<=$C$5,Input!FH21,0)  +   DC21","v":3},{"$f":"IF(DE$14<=$C$5,Input!FI21,0)  +   DD21","v":3},{"$f":"IF(DF$14<=$C$5,Input!FJ21,0)  +   DE21","v":3},{"$f":"IF(DG$14<=$C$5,Input!FK21,0)  +   DF21","v":3},{"$f":"IF(DH$14<=$C$5,Input!FL21,0)  +   DG21","v":3},{"$f":"IF(DI$14<=$C$5,Input!FM21,0)  +   DH21","v":3},{"$f":"IF(DJ$14<=$C$5,Input!FN21,0)  +   DI21","v":3},{"$f":"IF(DK$14<=$C$5,Input!FO21,0)  +   DJ21","v":3},{"$f":"IF(DL$14<=$C$5,Input!FP21,0)  +   DK21","v":3},{"$f":"IF(DM$14<=$C$5,Input!FQ21,0)  +   DL21","v":3},{"$f":"IF(DN$14<=$C$5,Input!FR21,0)  +   DM21","v":3},{"$f":"IF(DO$14<=$C$5,Input!FS21,0)  +   DN21","v":3},{"$f":"IF(DP$14<=$C$5,Input!FT21,0)  +   DO21","v":3},{"$f":"IF(DQ$14<=$C$5,Input!FU21,0)  +   DP21","v":3},{"$f":"IF(DR$14<=$C$5,Input!FV21,0)  +   DQ21","v":3},{"$f":"IF(DS$14<=$C$5,Input!FW21,0)  +   DR21","v":3}]
[{"$f":"Calcs!A22","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E22),1,Calcs!E22)*Periods,0)","v":57},{"$f":"ROUND(MAX(B22,Input!Z22*Periods),0)","v":57},null,null,{"$f":"Input!BJ22","v":0},{"$f":"IF(G$14<=$C$5,Input!BK22,0)  +   F22","v":0},{"$f":"IF(H$14<=$C$5,Input!BL22,0)  +   G22","v":0},{"$f":"IF(I$14<=$C$5,Input!BM22,0)  +   H22","v":0},{"$f":"IF(J$14<=$C$5,Input!BN22,0)  +   I22","v":0},{"$f":"IF(K$14<=$C$5,Input!BO22,0)  +   J22","v":0},{"$f":"IF(L$14<=$C$5,Input!BP22,0)  +   K22","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ22,0)  +   L22","v":0},{"$f":"IF(N$14<=$C$5,Input!BR22,0)  +   M22","v":1},{"$f":"IF(O$14<=$C$5,Input!BS22,0)  +   N22","v":2},{"$f":"IF(P$14<=$C$5,Input!BT22,0)  +   O22","v":3},{"$f":"IF(Q$14<=$C$5,Input!BU22,0)  +   P22","v":4},{"$f":"IF(R$14<=$C$5,Input!BV22,0)  +   Q22","v":4},{"$f":"IF(S$14<=$C$5,Input!BW22,0)  +   R22","v":4},{"$f":"IF(T$14<=$C$5,Input!BX22,0)  +   S22","v":4},{"$f":"IF(U$14<=$C$5,Input!BY22,0)  +   T22","v":4},{"$f":"IF(V$14<=$C$5,Input!BZ22,0)  +   U22","v":4},{"$f":"IF(W$14<=$C$5,Input!CA22,0)  +   V22","v":4},{"$f":"IF(X$14<=$C$5,Input!CB22,0)  +   W22","v":4},{"$f":"IF(Y$14<=$C$5,Input!CC22,0)  +   X22","v":4},{"$f":"IF(Z$14<=$C$5,Input!CD22,0)  +   Y22","v":4},{"$f":"IF(AA$14<=$C$5,Input!CE22,0)  +   Z22","v":4},{"$f":"IF(AB$14<=$C$5,Input!CF22,0)  +   AA22","v":4},{"$f":"IF(AC$14<=$C$5,Input!CG22,0)  +   AB22","v":4},{"$f":"IF(AD$14<=$C$5,Input!CH22,0)  +   AC22","v":4},{"$f":"IF(AE$14<=$C$5,Input!CI22,0)  +   AD22","v":4},{"$f":"IF(AF$14<=$C$5,Input!CJ22,0)  +   AE22","v":4},{"$f":"IF(AG$14<=$C$5,Input!CK22,0)  +   AF22","v":4},{"$f":"IF(AH$14<=$C$5,Input!CL22,0)  +   AG22","v":4},{"$f":"IF(AI$14<=$C$5,Input!CM22,0)  +   AH22","v":4},{"$f":"IF(AJ$14<=$C$5,Input!CN22,0)  +   AI22","v":4},{"$f":"IF(AK$14<=$C$5,Input!CO22,0)  +   AJ22","v":4},{"$f":"IF(AL$14<=$C$5,Input!CP22,0)  +   AK22","v":4},{"$f":"IF(AM$14<=$C$5,Input!CQ22,0)  +   AL22","v":4},{"$f":"IF(AN$14<=$C$5,Input!CR22,0)  +   AM22","v":4},{"$f":"IF(AO$14<=$C$5,Input!CS22,0)  +   AN22","v":4},{"$f":"IF(AP$14<=$C$5,Input!CT22,0)  +   AO22","v":4},{"$f":"IF(AQ$14<=$C$5,Input!CU22,0)  +   AP22","v":4},{"$f":"IF(AR$14<=$C$5,Input!CV22,0)  +   AQ22","v":4},{"$f":"IF(AS$14<=$C$5,Input!CW22,0)  +   AR22","v":4},{"$f":"IF(AT$14<=$C$5,Input!CX22,0)  +   AS22","v":4},{"$f":"IF(AU$14<=$C$5,Input!CY22,0)  +   AT22","v":4},{"$f":"IF(AV$14<=$C$5,Input!CZ22,0)  +   AU22","v":4},{"$f":"IF(AW$14<=$C$5,Input!DA22,0)  +   AV22","v":4},{"$f":"IF(AX$14<=$C$5,Input!DB22,0)  +   AW22","v":4},{"$f":"IF(AY$14<=$C$5,Input!DC22,0)  +   AX22","v":4},{"$f":"IF(AZ$14<=$C$5,Input!DD22,0)  +   AY22","v":4},{"$f":"IF(BA$14<=$C$5,Input!DE22,0)  +   AZ22","v":4},{"$f":"IF(BB$14<=$C$5,Input!DF22,0)  +   BA22","v":4},{"$f":"IF(BC$14<=$C$5,Input!DG22,0)  +   BB22","v":4},{"$f":"IF(BD$14<=$C$5,Input!DH22,0)  +   BC22","v":4},{"$f":"IF(BE$14<=$C$5,Input!DI22,0)  +   BD22","v":4},{"$f":"IF(BF$14<=$C$5,Input!DJ22,0)  +   BE22","v":4},{"$f":"IF(BG$14<=$C$5,Input!DK22,0)  +   BF22","v":4},{"$f":"IF(BH$14<=$C$5,Input!DL22,0)  +   BG22","v":4},{"$f":"IF(BI$14<=$C$5,Input!DM22,0)  +   BH22","v":4},{"$f":"IF(BJ$14<=$C$5,Input!DN22,0)  +   BI22","v":4},{"$f":"IF(BK$14<=$C$5,Input!DO22,0)  +   BJ22","v":4},{"$f":"IF(BL$14<=$C$5,Input!DP22,0)  +   BK22","v":4},{"$f":"IF(BM$14<=$C$5,Input!DQ22,0)  +   BL22","v":4},{"$f":"IF(BN$14<=$C$5,Input!DR22,0)  +   BM22","v":4},{"$f":"IF(BO$14<=$C$5,Input!DS22,0)  +   BN22","v":4},{"$f":"IF(BP$14<=$C$5,Input!DT22,0)  +   BO22","v":4},{"$f":"IF(BQ$14<=$C$5,Input!DU22,0)  +   BP22","v":4},{"$f":"IF(BR$14<=$C$5,Input!DV22,0)  +   BQ22","v":4},{"$f":"IF(BS$14<=$C$5,Input!DW22,0)  +   BR22","v":4},{"$f":"IF(BT$14<=$C$5,Input!DX22,0)  +   BS22","v":4},{"$f":"IF(BU$14<=$C$5,Input!DY22,0)  +   BT22","v":4},{"$f":"IF(BV$14<=$C$5,Input!DZ22,0)  +   BU22","v":4},{"$f":"IF(BW$14<=$C$5,Input!EA22,0)  +   BV22","v":4},{"$f":"IF(BX$14<=$C$5,Input!EB22,0)  +   BW22","v":4},{"$f":"IF(BY$14<=$C$5,Input!EC22,0)  +   BX22","v":4},{"$f":"IF(BZ$14<=$C$5,Input!ED22,0)  +   BY22","v":4},{"$f":"IF(CA$14<=$C$5,Input!EE22,0)  +   BZ22","v":4},{"$f":"IF(CB$14<=$C$5,Input!EF22,0)  +   CA22","v":4},{"$f":"IF(CC$14<=$C$5,Input!EG22,0)  +   CB22","v":4},{"$f":"IF(CD$14<=$C$5,Input!EH22,0)  +   CC22","v":4},{"$f":"IF(CE$14<=$C$5,Input!EI22,0)  +   CD22","v":4},{"$f":"IF(CF$14<=$C$5,Input!EJ22,0)  +   CE22","v":4},{"$f":"IF(CG$14<=$C$5,Input!EK22,0)  +   CF22","v":4},{"$f":"IF(CH$14<=$C$5,Input!EL22,0)  +   CG22","v":4},{"$f":"IF(CI$14<=$C$5,Input!EM22,0)  +   CH22","v":4},{"$f":"IF(CJ$14<=$C$5,Input!EN22,0)  +   CI22","v":4},{"$f":"IF(CK$14<=$C$5,Input!EO22,0)  +   CJ22","v":4},{"$f":"IF(CL$14<=$C$5,Input!EP22,0)  +   CK22","v":4},{"$f":"IF(CM$14<=$C$5,Input!EQ22,0)  +   CL22","v":4},{"$f":"IF(CN$14<=$C$5,Input!ER22,0)  +   CM22","v":4},{"$f":"IF(CO$14<=$C$5,Input!ES22,0)  +   CN22","v":4},{"$f":"IF(CP$14<=$C$5,Input!ET22,0)  +   CO22","v":4},{"$f":"IF(CQ$14<=$C$5,Input!EU22,0)  +   CP22","v":4},{"$f":"IF(CR$14<=$C$5,Input!EV22,0)  +   CQ22","v":4},{"$f":"IF(CS$14<=$C$5,Input!EW22,0)  +   CR22","v":4},{"$f":"IF(CT$14<=$C$5,Input!EX22,0)  +   CS22","v":4},{"$f":"IF(CU$14<=$C$5,Input!EY22,0)  +   CT22","v":4},{"$f":"IF(CV$14<=$C$5,Input!EZ22,0)  +   CU22","v":4},{"$f":"IF(CW$14<=$C$5,Input!FA22,0)  +   CV22","v":4},{"$f":"IF(CX$14<=$C$5,Input!FB22,0)  +   CW22","v":4},{"$f":"IF(CY$14<=$C$5,Input!FC22,0)  +   CX22","v":4},{"$f":"IF(CZ$14<=$C$5,Input!FD22,0)  +   CY22","v":4},{"$f":"IF(DA$14<=$C$5,Input!FE22,0)  +   CZ22","v":4},{"$f":"IF(DB$14<=$C$5,Input!FF22,0)  +   DA22","v":4},{"$f":"IF(DC$14<=$C$5,Input!FG22,0)  +   DB22","v":4},{"$f":"IF(DD$14<=$C$5,Input!FH22,0)  +   DC22","v":4},{"$f":"IF(DE$14<=$C$5,Input!FI22,0)  +   DD22","v":4},{"$f":"IF(DF$14<=$C$5,Input!FJ22,0)  +   DE22","v":4},{"$f":"IF(DG$14<=$C$5,Input!FK22,0)  +   DF22","v":4},{"$f":"IF(DH$14<=$C$5,Input!FL22,0)  +   DG22","v":4},{"$f":"IF(DI$14<=$C$5,Input!FM22,0)  +   DH22","v":4},{"$f":"IF(DJ$14<=$C$5,Input!FN22,0)  +   DI22","v":4},{"$f":"IF(DK$14<=$C$5,Input!FO22,0)  +   DJ22","v":4},{"$f":"IF(DL$14<=$C$5,Input!FP22,0)  +   DK22","v":4},{"$f":"IF(DM$14<=$C$5,Input!FQ22,0)  +   DL22","v":4},{"$f":"IF(DN$14<=$C$5,Input!FR22,0)  +   DM22","v":4},{"$f":"IF(DO$14<=$C$5,Input!FS22,0)  +   DN22","v":4},{"$f":"IF(DP$14<=$C$5,Input!FT22,0)  +   DO22","v":4},{"$f":"IF(DQ$14<=$C$5,Input!FU22,0)  +   DP22","v":4},{"$f":"IF(DR$14<=$C$5,Input!FV22,0)  +   DQ22","v":4},{"$f":"IF(DS$14<=$C$5,Input!FW22,0)  +   DR22","v":4}]
[{"$f":"Calcs!A23","v":"10% (1980-2000 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E23),1,Calcs!E23)*Periods,0)","v":57},{"$f":"ROUND(MAX(B23,Input!Z23*Periods),0)","v":57},null,null,{"$f":"Input!BJ23","v":0},{"$f":"IF(G$14<=$C$5,Input!BK23,0)  +   F23","v":0},{"$f":"IF(H$14<=$C$5,Input!BL23,0)  +   G23","v":0},{"$f":"IF(I$14<=$C$5,Input!BM23,0)  +   H23","v":0},{"$f":"IF(J$14<=$C$5,Input!BN23,0)  +   I23","v":0},{"$f":"IF(K$14<=$C$5,Input!BO23,0)  +   J23","v":0},{"$f":"IF(L$14<=$C$5,Input!BP23,0)  +   K23","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ23,0)  +   L23","v":0},{"$f":"IF(N$14<=$C$5,Input!BR23,0)  +   M23","v":1},{"$f":"IF(O$14<=$C$5,Input!BS23,0)  +   N23","v":2},{"$f":"IF(P$14<=$C$5,Input!BT23,0)  +   O23","v":3},{"$f":"IF(Q$14<=$C$5,Input!BU23,0)  +   P23","v":4},{"$f":"IF(R$14<=$C$5,Input!BV23,0)  +   Q23","v":4},{"$f":"IF(S$14<=$C$5,Input!BW23,0)  +   R23","v":4},{"$f":"IF(T$14<=$C$5,Input!BX23,0)  +   S23","v":4},{"$f":"IF(U$14<=$C$5,Input!BY23,0)  +   T23","v":4},{"$f":"IF(V$14<=$C$5,Input!BZ23,0)  +   U23","v":4},{"$f":"IF(W$14<=$C$5,Input!CA23,0)  +   V23","v":4},{"$f":"IF(X$14<=$C$5,Input!CB23,0)  +   W23","v":4},{"$f":"IF(Y$14<=$C$5,Input!CC23,0)  +   X23","v":4},{"$f":"IF(Z$14<=$C$5,Input!CD23,0)  +   Y23","v":4},{"$f":"IF(AA$14<=$C$5,Input!CE23,0)  +   Z23","v":4},{"$f":"IF(AB$14<=$C$5,Input!CF23,0)  +   AA23","v":4},{"$f":"IF(AC$14<=$C$5,Input!CG23,0)  +   AB23","v":4},{"$f":"IF(AD$14<=$C$5,Input!CH23,0)  +   AC23","v":4},{"$f":"IF(AE$14<=$C$5,Input!CI23,0)  +   AD23","v":4},{"$f":"IF(AF$14<=$C$5,Input!CJ23,0)  +   AE23","v":4},{"$f":"IF(AG$14<=$C$5,Input!CK23,0)  +   AF23","v":4},{"$f":"IF(AH$14<=$C$5,Input!CL23,0)  +   AG23","v":4},{"$f":"IF(AI$14<=$C$5,Input!CM23,0)  +   AH23","v":4},{"$f":"IF(AJ$14<=$C$5,Input!CN23,0)  +   AI23","v":4},{"$f":"IF(AK$14<=$C$5,Input!CO23,0)  +   AJ23","v":4},{"$f":"IF(AL$14<=$C$5,Input!CP23,0)  +   AK23","v":4},{"$f":"IF(AM$14<=$C$5,Input!CQ23,0)  +   AL23","v":4},{"$f":"IF(AN$14<=$C$5,Input!CR23,0)  +   AM23","v":4},{"$f":"IF(AO$14<=$C$5,Input!CS23,0)  +   AN23","v":4},{"$f":"IF(AP$14<=$C$5,Input!CT23,0)  +   AO23","v":4},{"$f":"IF(AQ$14<=$C$5,Input!CU23,0)  +   AP23","v":4},{"$f":"IF(AR$14<=$C$5,Input!CV23,0)  +   AQ23","v":4},{"$f":"IF(AS$14<=$C$5,Input!CW23,0)  +   AR23","v":4},{"$f":"IF(AT$14<=$C$5,Input!CX23,0)  +   AS23","v":4},{"$f":"IF(AU$14<=$C$5,Input!CY23,0)  +   AT23","v":4},{"$f":"IF(AV$14<=$C$5,Input!CZ23,0)  +   AU23","v":4},{"$f":"IF(AW$14<=$C$5,Input!DA23,0)  +   AV23","v":4},{"$f":"IF(AX$14<=$C$5,Input!DB23,0)  +   AW23","v":4},{"$f":"IF(AY$14<=$C$5,Input!DC23,0)  +   AX23","v":4},{"$f":"IF(AZ$14<=$C$5,Input!DD23,0)  +   AY23","v":4},{"$f":"IF(BA$14<=$C$5,Input!DE23,0)  +   AZ23","v":4},{"$f":"IF(BB$14<=$C$5,Input!DF23,0)  +   BA23","v":4},{"$f":"IF(BC$14<=$C$5,Input!DG23,0)  +   BB23","v":4},{"$f":"IF(BD$14<=$C$5,Input!DH23,0)  +   BC23","v":4},{"$f":"IF(BE$14<=$C$5,Input!DI23,0)  +   BD23","v":4},{"$f":"IF(BF$14<=$C$5,Input!DJ23,0)  +   BE23","v":4},{"$f":"IF(BG$14<=$C$5,Input!DK23,0)  +   BF23","v":4},{"$f":"IF(BH$14<=$C$5,Input!DL23,0)  +   BG23","v":4},{"$f":"IF(BI$14<=$C$5,Input!DM23,0)  +   BH23","v":4},{"$f":"IF(BJ$14<=$C$5,Input!DN23,0)  +   BI23","v":4},{"$f":"IF(BK$14<=$C$5,Input!DO23,0)  +   BJ23","v":4},{"$f":"IF(BL$14<=$C$5,Input!DP23,0)  +   BK23","v":4},{"$f":"IF(BM$14<=$C$5,Input!DQ23,0)  +   BL23","v":4},{"$f":"IF(BN$14<=$C$5,Input!DR23,0)  +   BM23","v":4},{"$f":"IF(BO$14<=$C$5,Input!DS23,0)  +   BN23","v":4},{"$f":"IF(BP$14<=$C$5,Input!DT23,0)  +   BO23","v":4},{"$f":"IF(BQ$14<=$C$5,Input!DU23,0)  +   BP23","v":4},{"$f":"IF(BR$14<=$C$5,Input!DV23,0)  +   BQ23","v":4},{"$f":"IF(BS$14<=$C$5,Input!DW23,0)  +   BR23","v":4},{"$f":"IF(BT$14<=$C$5,Input!DX23,0)  +   BS23","v":4},{"$f":"IF(BU$14<=$C$5,Input!DY23,0)  +   BT23","v":4},{"$f":"IF(BV$14<=$C$5,Input!DZ23,0)  +   BU23","v":4},{"$f":"IF(BW$14<=$C$5,Input!EA23,0)  +   BV23","v":4},{"$f":"IF(BX$14<=$C$5,Input!EB23,0)  +   BW23","v":4},{"$f":"IF(BY$14<=$C$5,Input!EC23,0)  +   BX23","v":4},{"$f":"IF(BZ$14<=$C$5,Input!ED23,0)  +   BY23","v":4},{"$f":"IF(CA$14<=$C$5,Input!EE23,0)  +   BZ23","v":4},{"$f":"IF(CB$14<=$C$5,Input!EF23,0)  +   CA23","v":4},{"$f":"IF(CC$14<=$C$5,Input!EG23,0)  +   CB23","v":4},{"$f":"IF(CD$14<=$C$5,Input!EH23,0)  +   CC23","v":4},{"$f":"IF(CE$14<=$C$5,Input!EI23,0)  +   CD23","v":4},{"$f":"IF(CF$14<=$C$5,Input!EJ23,0)  +   CE23","v":4},{"$f":"IF(CG$14<=$C$5,Input!EK23,0)  +   CF23","v":4},{"$f":"IF(CH$14<=$C$5,Input!EL23,0)  +   CG23","v":4},{"$f":"IF(CI$14<=$C$5,Input!EM23,0)  +   CH23","v":4},{"$f":"IF(CJ$14<=$C$5,Input!EN23,0)  +   CI23","v":4},{"$f":"IF(CK$14<=$C$5,Input!EO23,0)  +   CJ23","v":4},{"$f":"IF(CL$14<=$C$5,Input!EP23,0)  +   CK23","v":4},{"$f":"IF(CM$14<=$C$5,Input!EQ23,0)  +   CL23","v":4},{"$f":"IF(CN$14<=$C$5,Input!ER23,0)  +   CM23","v":4},{"$f":"IF(CO$14<=$C$5,Input!ES23,0)  +   CN23","v":4},{"$f":"IF(CP$14<=$C$5,Input!ET23,0)  +   CO23","v":4},{"$f":"IF(CQ$14<=$C$5,Input!EU23,0)  +   CP23","v":4},{"$f":"IF(CR$14<=$C$5,Input!EV23,0)  +   CQ23","v":4},{"$f":"IF(CS$14<=$C$5,Input!EW23,0)  +   CR23","v":4},{"$f":"IF(CT$14<=$C$5,Input!EX23,0)  +   CS23","v":4},{"$f":"IF(CU$14<=$C$5,Input!EY23,0)  +   CT23","v":4},{"$f":"IF(CV$14<=$C$5,Input!EZ23,0)  +   CU23","v":4},{"$f":"IF(CW$14<=$C$5,Input!FA23,0)  +   CV23","v":4},{"$f":"IF(CX$14<=$C$5,Input!FB23,0)  +   CW23","v":4},{"$f":"IF(CY$14<=$C$5,Input!FC23,0)  +   CX23","v":4},{"$f":"IF(CZ$14<=$C$5,Input!FD23,0)  +   CY23","v":4},{"$f":"IF(DA$14<=$C$5,Input!FE23,0)  +   CZ23","v":4},{"$f":"IF(DB$14<=$C$5,Input!FF23,0)  +   DA23","v":4},{"$f":"IF(DC$14<=$C$5,Input!FG23,0)  +   DB23","v":4},{"$f":"IF(DD$14<=$C$5,Input!FH23,0)  +   DC23","v":4},{"$f":"IF(DE$14<=$C$5,Input!FI23,0)  +   DD23","v":4},{"$f":"IF(DF$14<=$C$5,Input!FJ23,0)  +   DE23","v":4},{"$f":"IF(DG$14<=$C$5,Input!FK23,0)  +   DF23","v":4},{"$f":"IF(DH$14<=$C$5,Input!FL23,0)  +   DG23","v":4},{"$f":"IF(DI$14<=$C$5,Input!FM23,0)  +   DH23","v":4},{"$f":"IF(DJ$14<=$C$5,Input!FN23,0)  +   DI23","v":4},{"$f":"IF(DK$14<=$C$5,Input!FO23,0)  +   DJ23","v":4},{"$f":"IF(DL$14<=$C$5,Input!FP23,0)  +   DK23","v":4},{"$f":"IF(DM$14<=$C$5,Input!FQ23,0)  +   DL23","v":4},{"$f":"IF(DN$14<=$C$5,Input!FR23,0)  +   DM23","v":4},{"$f":"IF(DO$14<=$C$5,Input!FS23,0)  +   DN23","v":4},{"$f":"IF(DP$14<=$C$5,Input!FT23,0)  +   DO23","v":4},{"$f":"IF(DQ$14<=$C$5,Input!FU23,0)  +   DP23","v":4},{"$f":"IF(DR$14<=$C$5,Input!FV23,0)  +   DQ23","v":4},{"$f":"IF(DS$14<=$C$5,Input!FW23,0)  +   DR23","v":4}]
[{"$f":"Calcs!A24","v":"10%  (2001-2008 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E24),1,Calcs!E24)*Periods,0)","v":57},{"$f":"ROUND(MAX(B24,Input!Z24*Periods),0)","v":57},null,null,{"$f":"Input!BJ24","v":0},{"$f":"IF(G$14<=$C$5,Input!BK24,0)  +   F24","v":0},{"$f":"IF(H$14<=$C$5,Input!BL24,0)  +   G24","v":0},{"$f":"IF(I$14<=$C$5,Input!BM24,0)  +   H24","v":0},{"$f":"IF(J$14<=$C$5,Input!BN24,0)  +   I24","v":0},{"$f":"IF(K$14<=$C$5,Input!BO24,0)  +   J24","v":0},{"$f":"IF(L$14<=$C$5,Input!BP24,0)  +   K24","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ24,0)  +   L24","v":0},{"$f":"IF(N$14<=$C$5,Input!BR24,0)  +   M24","v":1},{"$f":"IF(O$14<=$C$5,Input!BS24,0)  +   N24","v":2},{"$f":"IF(P$14<=$C$5,Input!BT24,0)  +   O24","v":3},{"$f":"IF(Q$14<=$C$5,Input!BU24,0)  +   P24","v":4},{"$f":"IF(R$14<=$C$5,Input!BV24,0)  +   Q24","v":4},{"$f":"IF(S$14<=$C$5,Input!BW24,0)  +   R24","v":4},{"$f":"IF(T$14<=$C$5,Input!BX24,0)  +   S24","v":4},{"$f":"IF(U$14<=$C$5,Input!BY24,0)  +   T24","v":4},{"$f":"IF(V$14<=$C$5,Input!BZ24,0)  +   U24","v":4},{"$f":"IF(W$14<=$C$5,Input!CA24,0)  +   V24","v":4},{"$f":"IF(X$14<=$C$5,Input!CB24,0)  +   W24","v":4},{"$f":"IF(Y$14<=$C$5,Input!CC24,0)  +   X24","v":4},{"$f":"IF(Z$14<=$C$5,Input!CD24,0)  +   Y24","v":4},{"$f":"IF(AA$14<=$C$5,Input!CE24,0)  +   Z24","v":4},{"$f":"IF(AB$14<=$C$5,Input!CF24,0)  +   AA24","v":4},{"$f":"IF(AC$14<=$C$5,Input!CG24,0)  +   AB24","v":4},{"$f":"IF(AD$14<=$C$5,Input!CH24,0)  +   AC24","v":4},{"$f":"IF(AE$14<=$C$5,Input!CI24,0)  +   AD24","v":4},{"$f":"IF(AF$14<=$C$5,Input!CJ24,0)  +   AE24","v":4},{"$f":"IF(AG$14<=$C$5,Input!CK24,0)  +   AF24","v":4},{"$f":"IF(AH$14<=$C$5,Input!CL24,0)  +   AG24","v":4},{"$f":"IF(AI$14<=$C$5,Input!CM24,0)  +   AH24","v":4},{"$f":"IF(AJ$14<=$C$5,Input!CN24,0)  +   AI24","v":4},{"$f":"IF(AK$14<=$C$5,Input!CO24,0)  +   AJ24","v":4},{"$f":"IF(AL$14<=$C$5,Input!CP24,0)  +   AK24","v":4},{"$f":"IF(AM$14<=$C$5,Input!CQ24,0)  +   AL24","v":4},{"$f":"IF(AN$14<=$C$5,Input!CR24,0)  +   AM24","v":4},{"$f":"IF(AO$14<=$C$5,Input!CS24,0)  +   AN24","v":4},{"$f":"IF(AP$14<=$C$5,Input!CT24,0)  +   AO24","v":4},{"$f":"IF(AQ$14<=$C$5,Input!CU24,0)  +   AP24","v":4},{"$f":"IF(AR$14<=$C$5,Input!CV24,0)  +   AQ24","v":4},{"$f":"IF(AS$14<=$C$5,Input!CW24,0)  +   AR24","v":4},{"$f":"IF(AT$14<=$C$5,Input!CX24,0)  +   AS24","v":4},{"$f":"IF(AU$14<=$C$5,Input!CY24,0)  +   AT24","v":4},{"$f":"IF(AV$14<=$C$5,Input!CZ24,0)  +   AU24","v":4},{"$f":"IF(AW$14<=$C$5,Input!DA24,0)  +   AV24","v":4},{"$f":"IF(AX$14<=$C$5,Input!DB24,0)  +   AW24","v":4},{"$f":"IF(AY$14<=$C$5,Input!DC24,0)  +   AX24","v":4},{"$f":"IF(AZ$14<=$C$5,Input!DD24,0)  +   AY24","v":4},{"$f":"IF(BA$14<=$C$5,Input!DE24,0)  +   AZ24","v":4},{"$f":"IF(BB$14<=$C$5,Input!DF24,0)  +   BA24","v":4},{"$f":"IF(BC$14<=$C$5,Input!DG24,0)  +   BB24","v":4},{"$f":"IF(BD$14<=$C$5,Input!DH24,0)  +   BC24","v":4},{"$f":"IF(BE$14<=$C$5,Input!DI24,0)  +   BD24","v":4},{"$f":"IF(BF$14<=$C$5,Input!DJ24,0)  +   BE24","v":4},{"$f":"IF(BG$14<=$C$5,Input!DK24,0)  +   BF24","v":4},{"$f":"IF(BH$14<=$C$5,Input!DL24,0)  +   BG24","v":4},{"$f":"IF(BI$14<=$C$5,Input!DM24,0)  +   BH24","v":4},{"$f":"IF(BJ$14<=$C$5,Input!DN24,0)  +   BI24","v":4},{"$f":"IF(BK$14<=$C$5,Input!DO24,0)  +   BJ24","v":4},{"$f":"IF(BL$14<=$C$5,Input!DP24,0)  +   BK24","v":4},{"$f":"IF(BM$14<=$C$5,Input!DQ24,0)  +   BL24","v":4},{"$f":"IF(BN$14<=$C$5,Input!DR24,0)  +   BM24","v":4},{"$f":"IF(BO$14<=$C$5,Input!DS24,0)  +   BN24","v":4},{"$f":"IF(BP$14<=$C$5,Input!DT24,0)  +   BO24","v":4},{"$f":"IF(BQ$14<=$C$5,Input!DU24,0)  +   BP24","v":4},{"$f":"IF(BR$14<=$C$5,Input!DV24,0)  +   BQ24","v":4},{"$f":"IF(BS$14<=$C$5,Input!DW24,0)  +   BR24","v":4},{"$f":"IF(BT$14<=$C$5,Input!DX24,0)  +   BS24","v":4},{"$f":"IF(BU$14<=$C$5,Input!DY24,0)  +   BT24","v":4},{"$f":"IF(BV$14<=$C$5,Input!DZ24,0)  +   BU24","v":4},{"$f":"IF(BW$14<=$C$5,Input!EA24,0)  +   BV24","v":4},{"$f":"IF(BX$14<=$C$5,Input!EB24,0)  +   BW24","v":4},{"$f":"IF(BY$14<=$C$5,Input!EC24,0)  +   BX24","v":4},{"$f":"IF(BZ$14<=$C$5,Input!ED24,0)  +   BY24","v":4},{"$f":"IF(CA$14<=$C$5,Input!EE24,0)  +   BZ24","v":4},{"$f":"IF(CB$14<=$C$5,Input!EF24,0)  +   CA24","v":4},{"$f":"IF(CC$14<=$C$5,Input!EG24,0)  +   CB24","v":4},{"$f":"IF(CD$14<=$C$5,Input!EH24,0)  +   CC24","v":4},{"$f":"IF(CE$14<=$C$5,Input!EI24,0)  +   CD24","v":4},{"$f":"IF(CF$14<=$C$5,Input!EJ24,0)  +   CE24","v":4},{"$f":"IF(CG$14<=$C$5,Input!EK24,0)  +   CF24","v":4},{"$f":"IF(CH$14<=$C$5,Input!EL24,0)  +   CG24","v":4},{"$f":"IF(CI$14<=$C$5,Input!EM24,0)  +   CH24","v":4},{"$f":"IF(CJ$14<=$C$5,Input!EN24,0)  +   CI24","v":4},{"$f":"IF(CK$14<=$C$5,Input!EO24,0)  +   CJ24","v":4},{"$f":"IF(CL$14<=$C$5,Input!EP24,0)  +   CK24","v":4},{"$f":"IF(CM$14<=$C$5,Input!EQ24,0)  +   CL24","v":4},{"$f":"IF(CN$14<=$C$5,Input!ER24,0)  +   CM24","v":4},{"$f":"IF(CO$14<=$C$5,Input!ES24,0)  +   CN24","v":4},{"$f":"IF(CP$14<=$C$5,Input!ET24,0)  +   CO24","v":4},{"$f":"IF(CQ$14<=$C$5,Input!EU24,0)  +   CP24","v":4},{"$f":"IF(CR$14<=$C$5,Input!EV24,0)  +   CQ24","v":4},{"$f":"IF(CS$14<=$C$5,Input!EW24,0)  +   CR24","v":4},{"$f":"IF(CT$14<=$C$5,Input!EX24,0)  +   CS24","v":4},{"$f":"IF(CU$14<=$C$5,Input!EY24,0)  +   CT24","v":4},{"$f":"IF(CV$14<=$C$5,Input!EZ24,0)  +   CU24","v":4},{"$f":"IF(CW$14<=$C$5,Input!FA24,0)  +   CV24","v":4},{"$f":"IF(CX$14<=$C$5,Input!FB24,0)  +   CW24","v":4},{"$f":"IF(CY$14<=$C$5,Input!FC24,0)  +   CX24","v":4},{"$f":"IF(CZ$14<=$C$5,Input!FD24,0)  +   CY24","v":4},{"$f":"IF(DA$14<=$C$5,Input!FE24,0)  +   CZ24","v":4},{"$f":"IF(DB$14<=$C$5,Input!FF24,0)  +   DA24","v":4},{"$f":"IF(DC$14<=$C$5,Input!FG24,0)  +   DB24","v":4},{"$f":"IF(DD$14<=$C$5,Input!FH24,0)  +   DC24","v":4},{"$f":"IF(DE$14<=$C$5,Input!FI24,0)  +   DD24","v":4},{"$f":"IF(DF$14<=$C$5,Input!FJ24,0)  +   DE24","v":4},{"$f":"IF(DG$14<=$C$5,Input!FK24,0)  +   DF24","v":4},{"$f":"IF(DH$14<=$C$5,Input!FL24,0)  +   DG24","v":4},{"$f":"IF(DI$14<=$C$5,Input!FM24,0)  +   DH24","v":4},{"$f":"IF(DJ$14<=$C$5,Input!FN24,0)  +   DI24","v":4},{"$f":"IF(DK$14<=$C$5,Input!FO24,0)  +   DJ24","v":4},{"$f":"IF(DL$14<=$C$5,Input!FP24,0)  +   DK24","v":4},{"$f":"IF(DM$14<=$C$5,Input!FQ24,0)  +   DL24","v":4},{"$f":"IF(DN$14<=$C$5,Input!FR24,0)  +   DM24","v":4},{"$f":"IF(DO$14<=$C$5,Input!FS24,0)  +   DN24","v":4},{"$f":"IF(DP$14<=$C$5,Input!FT24,0)  +   DO24","v":4},{"$f":"IF(DQ$14<=$C$5,Input!FU24,0)  +   DP24","v":4},{"$f":"IF(DR$14<=$C$5,Input!FV24,0)  +   DQ24","v":4},{"$f":"IF(DS$14<=$C$5,Input!FW24,0)  +   DR24","v":4}]
[{"$f":"Calcs!A25","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E25),1,Calcs!E25)*Periods,0)","v":57},{"$f":"ROUND(MAX(B25,Input!Z25*Periods),0)","v":57},null,null,{"$f":"Input!BJ25","v":0},{"$f":"IF(G$14<=$C$5,Input!BK25,0)  +   F25","v":0},{"$f":"IF(H$14<=$C$5,Input!BL25,0)  +   G25","v":0},{"$f":"IF(I$14<=$C$5,Input!BM25,0)  +   H25","v":0},{"$f":"IF(J$14<=$C$5,Input!BN25,0)  +   I25","v":0},{"$f":"IF(K$14<=$C$5,Input!BO25,0)  +   J25","v":0},{"$f":"IF(L$14<=$C$5,Input!BP25,0)  +   K25","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ25,0)  +   L25","v":0},{"$f":"IF(N$14<=$C$5,Input!BR25,0)  +   M25","v":1},{"$f":"IF(O$14<=$C$5,Input!BS25,0)  +   N25","v":1},{"$f":"IF(P$14<=$C$5,Input!BT25,0)  +   O25","v":2},{"$f":"IF(Q$14<=$C$5,Input!BU25,0)  +   P25","v":2},{"$f":"IF(R$14<=$C$5,Input!BV25,0)  +   Q25","v":2},{"$f":"IF(S$14<=$C$5,Input!BW25,0)  +   R25","v":2},{"$f":"IF(T$14<=$C$5,Input!BX25,0)  +   S25","v":2},{"$f":"IF(U$14<=$C$5,Input!BY25,0)  +   T25","v":2},{"$f":"IF(V$14<=$C$5,Input!BZ25,0)  +   U25","v":2},{"$f":"IF(W$14<=$C$5,Input!CA25,0)  +   V25","v":2},{"$f":"IF(X$14<=$C$5,Input!CB25,0)  +   W25","v":2},{"$f":"IF(Y$14<=$C$5,Input!CC25,0)  +   X25","v":2},{"$f":"IF(Z$14<=$C$5,Input!CD25,0)  +   Y25","v":2},{"$f":"IF(AA$14<=$C$5,Input!CE25,0)  +   Z25","v":2},{"$f":"IF(AB$14<=$C$5,Input!CF25,0)  +   AA25","v":2},{"$f":"IF(AC$14<=$C$5,Input!CG25,0)  +   AB25","v":2},{"$f":"IF(AD$14<=$C$5,Input!CH25,0)  +   AC25","v":2},{"$f":"IF(AE$14<=$C$5,Input!CI25,0)  +   AD25","v":2},{"$f":"IF(AF$14<=$C$5,Input!CJ25,0)  +   AE25","v":2},{"$f":"IF(AG$14<=$C$5,Input!CK25,0)  +   AF25","v":2},{"$f":"IF(AH$14<=$C$5,Input!CL25,0)  +   AG25","v":2},{"$f":"IF(AI$14<=$C$5,Input!CM25,0)  +   AH25","v":2},{"$f":"IF(AJ$14<=$C$5,Input!CN25,0)  +   AI25","v":2},{"$f":"IF(AK$14<=$C$5,Input!CO25,0)  +   AJ25","v":2},{"$f":"IF(AL$14<=$C$5,Input!CP25,0)  +   AK25","v":2},{"$f":"IF(AM$14<=$C$5,Input!CQ25,0)  +   AL25","v":2},{"$f":"IF(AN$14<=$C$5,Input!CR25,0)  +   AM25","v":2},{"$f":"IF(AO$14<=$C$5,Input!CS25,0)  +   AN25","v":2},{"$f":"IF(AP$14<=$C$5,Input!CT25,0)  +   AO25","v":2},{"$f":"IF(AQ$14<=$C$5,Input!CU25,0)  +   AP25","v":2},{"$f":"IF(AR$14<=$C$5,Input!CV25,0)  +   AQ25","v":2},{"$f":"IF(AS$14<=$C$5,Input!CW25,0)  +   AR25","v":2},{"$f":"IF(AT$14<=$C$5,Input!CX25,0)  +   AS25","v":2},{"$f":"IF(AU$14<=$C$5,Input!CY25,0)  +   AT25","v":2},{"$f":"IF(AV$14<=$C$5,Input!CZ25,0)  +   AU25","v":2},{"$f":"IF(AW$14<=$C$5,Input!DA25,0)  +   AV25","v":2},{"$f":"IF(AX$14<=$C$5,Input!DB25,0)  +   AW25","v":2},{"$f":"IF(AY$14<=$C$5,Input!DC25,0)  +   AX25","v":2},{"$f":"IF(AZ$14<=$C$5,Input!DD25,0)  +   AY25","v":2},{"$f":"IF(BA$14<=$C$5,Input!DE25,0)  +   AZ25","v":2},{"$f":"IF(BB$14<=$C$5,Input!DF25,0)  +   BA25","v":2},{"$f":"IF(BC$14<=$C$5,Input!DG25,0)  +   BB25","v":2},{"$f":"IF(BD$14<=$C$5,Input!DH25,0)  +   BC25","v":2},{"$f":"IF(BE$14<=$C$5,Input!DI25,0)  +   BD25","v":2},{"$f":"IF(BF$14<=$C$5,Input!DJ25,0)  +   BE25","v":2},{"$f":"IF(BG$14<=$C$5,Input!DK25,0)  +   BF25","v":2},{"$f":"IF(BH$14<=$C$5,Input!DL25,0)  +   BG25","v":2},{"$f":"IF(BI$14<=$C$5,Input!DM25,0)  +   BH25","v":2},{"$f":"IF(BJ$14<=$C$5,Input!DN25,0)  +   BI25","v":2},{"$f":"IF(BK$14<=$C$5,Input!DO25,0)  +   BJ25","v":2},{"$f":"IF(BL$14<=$C$5,Input!DP25,0)  +   BK25","v":2},{"$f":"IF(BM$14<=$C$5,Input!DQ25,0)  +   BL25","v":2},{"$f":"IF(BN$14<=$C$5,Input!DR25,0)  +   BM25","v":2},{"$f":"IF(BO$14<=$C$5,Input!DS25,0)  +   BN25","v":2},{"$f":"IF(BP$14<=$C$5,Input!DT25,0)  +   BO25","v":2},{"$f":"IF(BQ$14<=$C$5,Input!DU25,0)  +   BP25","v":2},{"$f":"IF(BR$14<=$C$5,Input!DV25,0)  +   BQ25","v":2},{"$f":"IF(BS$14<=$C$5,Input!DW25,0)  +   BR25","v":2},{"$f":"IF(BT$14<=$C$5,Input!DX25,0)  +   BS25","v":2},{"$f":"IF(BU$14<=$C$5,Input!DY25,0)  +   BT25","v":2},{"$f":"IF(BV$14<=$C$5,Input!DZ25,0)  +   BU25","v":2},{"$f":"IF(BW$14<=$C$5,Input!EA25,0)  +   BV25","v":2},{"$f":"IF(BX$14<=$C$5,Input!EB25,0)  +   BW25","v":2},{"$f":"IF(BY$14<=$C$5,Input!EC25,0)  +   BX25","v":2},{"$f":"IF(BZ$14<=$C$5,Input!ED25,0)  +   BY25","v":2},{"$f":"IF(CA$14<=$C$5,Input!EE25,0)  +   BZ25","v":2},{"$f":"IF(CB$14<=$C$5,Input!EF25,0)  +   CA25","v":2},{"$f":"IF(CC$14<=$C$5,Input!EG25,0)  +   CB25","v":2},{"$f":"IF(CD$14<=$C$5,Input!EH25,0)  +   CC25","v":2},{"$f":"IF(CE$14<=$C$5,Input!EI25,0)  +   CD25","v":2},{"$f":"IF(CF$14<=$C$5,Input!EJ25,0)  +   CE25","v":2},{"$f":"IF(CG$14<=$C$5,Input!EK25,0)  +   CF25","v":2},{"$f":"IF(CH$14<=$C$5,Input!EL25,0)  +   CG25","v":2},{"$f":"IF(CI$14<=$C$5,Input!EM25,0)  +   CH25","v":2},{"$f":"IF(CJ$14<=$C$5,Input!EN25,0)  +   CI25","v":2},{"$f":"IF(CK$14<=$C$5,Input!EO25,0)  +   CJ25","v":2},{"$f":"IF(CL$14<=$C$5,Input!EP25,0)  +   CK25","v":2},{"$f":"IF(CM$14<=$C$5,Input!EQ25,0)  +   CL25","v":2},{"$f":"IF(CN$14<=$C$5,Input!ER25,0)  +   CM25","v":2},{"$f":"IF(CO$14<=$C$5,Input!ES25,0)  +   CN25","v":2},{"$f":"IF(CP$14<=$C$5,Input!ET25,0)  +   CO25","v":2},{"$f":"IF(CQ$14<=$C$5,Input!EU25,0)  +   CP25","v":2},{"$f":"IF(CR$14<=$C$5,Input!EV25,0)  +   CQ25","v":2},{"$f":"IF(CS$14<=$C$5,Input!EW25,0)  +   CR25","v":2},{"$f":"IF(CT$14<=$C$5,Input!EX25,0)  +   CS25","v":2},{"$f":"IF(CU$14<=$C$5,Input!EY25,0)  +   CT25","v":2},{"$f":"IF(CV$14<=$C$5,Input!EZ25,0)  +   CU25","v":2},{"$f":"IF(CW$14<=$C$5,Input!FA25,0)  +   CV25","v":2},{"$f":"IF(CX$14<=$C$5,Input!FB25,0)  +   CW25","v":2},{"$f":"IF(CY$14<=$C$5,Input!FC25,0)  +   CX25","v":2},{"$f":"IF(CZ$14<=$C$5,Input!FD25,0)  +   CY25","v":2},{"$f":"IF(DA$14<=$C$5,Input!FE25,0)  +   CZ25","v":2},{"$f":"IF(DB$14<=$C$5,Input!FF25,0)  +   DA25","v":2},{"$f":"IF(DC$14<=$C$5,Input!FG25,0)  +   DB25","v":2},{"$f":"IF(DD$14<=$C$5,Input!FH25,0)  +   DC25","v":2},{"$f":"IF(DE$14<=$C$5,Input!FI25,0)  +   DD25","v":2},{"$f":"IF(DF$14<=$C$5,Input!FJ25,0)  +   DE25","v":2},{"$f":"IF(DG$14<=$C$5,Input!FK25,0)  +   DF25","v":2},{"$f":"IF(DH$14<=$C$5,Input!FL25,0)  +   DG25","v":2},{"$f":"IF(DI$14<=$C$5,Input!FM25,0)  +   DH25","v":2},{"$f":"IF(DJ$14<=$C$5,Input!FN25,0)  +   DI25","v":2},{"$f":"IF(DK$14<=$C$5,Input!FO25,0)  +   DJ25","v":2},{"$f":"IF(DL$14<=$C$5,Input!FP25,0)  +   DK25","v":2},{"$f":"IF(DM$14<=$C$5,Input!FQ25,0)  +   DL25","v":2},{"$f":"IF(DN$14<=$C$5,Input!FR25,0)  +   DM25","v":2},{"$f":"IF(DO$14<=$C$5,Input!FS25,0)  +   DN25","v":2},{"$f":"IF(DP$14<=$C$5,Input!FT25,0)  +   DO25","v":2},{"$f":"IF(DQ$14<=$C$5,Input!FU25,0)  +   DP25","v":2},{"$f":"IF(DR$14<=$C$5,Input!FV25,0)  +   DQ25","v":2},{"$f":"IF(DS$14<=$C$5,Input!FW25,0)  +   DR25","v":2}]
[{"$f":"Calcs!A26","v":"10% (1980-2000 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E26),1,Calcs!E26)*Periods,0)","v":57},{"$f":"ROUND(MAX(B26,Input!Z26*Periods),0)","v":57},null,null,{"$f":"Input!BJ26","v":0},{"$f":"IF(G$14<=$C$5,Input!BK26,0)  +   F26","v":0},{"$f":"IF(H$14<=$C$5,Input!BL26,0)  +   G26","v":0},{"$f":"IF(I$14<=$C$5,Input!BM26,0)  +   H26","v":0},{"$f":"IF(J$14<=$C$5,Input!BN26,0)  +   I26","v":0},{"$f":"IF(K$14<=$C$5,Input!BO26,0)  +   J26","v":0},{"$f":"IF(L$14<=$C$5,Input!BP26,0)  +   K26","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ26,0)  +   L26","v":0},{"$f":"IF(N$14<=$C$5,Input!BR26,0)  +   M26","v":0},{"$f":"IF(O$14<=$C$5,Input!BS26,0)  +   N26","v":1},{"$f":"IF(P$14<=$C$5,Input!BT26,0)  +   O26","v":1},{"$f":"IF(Q$14<=$C$5,Input!BU26,0)  +   P26","v":2},{"$f":"IF(R$14<=$C$5,Input!BV26,0)  +   Q26","v":2},{"$f":"IF(S$14<=$C$5,Input!BW26,0)  +   R26","v":2},{"$f":"IF(T$14<=$C$5,Input!BX26,0)  +   S26","v":2},{"$f":"IF(U$14<=$C$5,Input!BY26,0)  +   T26","v":2},{"$f":"IF(V$14<=$C$5,Input!BZ26,0)  +   U26","v":2},{"$f":"IF(W$14<=$C$5,Input!CA26,0)  +   V26","v":2},{"$f":"IF(X$14<=$C$5,Input!CB26,0)  +   W26","v":2},{"$f":"IF(Y$14<=$C$5,Input!CC26,0)  +   X26","v":2},{"$f":"IF(Z$14<=$C$5,Input!CD26,0)  +   Y26","v":2},{"$f":"IF(AA$14<=$C$5,Input!CE26,0)  +   Z26","v":2},{"$f":"IF(AB$14<=$C$5,Input!CF26,0)  +   AA26","v":2},{"$f":"IF(AC$14<=$C$5,Input!CG26,0)  +   AB26","v":2},{"$f":"IF(AD$14<=$C$5,Input!CH26,0)  +   AC26","v":2},{"$f":"IF(AE$14<=$C$5,Input!CI26,0)  +   AD26","v":2},{"$f":"IF(AF$14<=$C$5,Input!CJ26,0)  +   AE26","v":2},{"$f":"IF(AG$14<=$C$5,Input!CK26,0)  +   AF26","v":2},{"$f":"IF(AH$14<=$C$5,Input!CL26,0)  +   AG26","v":2},{"$f":"IF(AI$14<=$C$5,Input!CM26,0)  +   AH26","v":2},{"$f":"IF(AJ$14<=$C$5,Input!CN26,0)  +   AI26","v":2},{"$f":"IF(AK$14<=$C$5,Input!CO26,0)  +   AJ26","v":2},{"$f":"IF(AL$14<=$C$5,Input!CP26,0)  +   AK26","v":2},{"$f":"IF(AM$14<=$C$5,Input!CQ26,0)  +   AL26","v":2},{"$f":"IF(AN$14<=$C$5,Input!CR26,0)  +   AM26","v":2},{"$f":"IF(AO$14<=$C$5,Input!CS26,0)  +   AN26","v":2},{"$f":"IF(AP$14<=$C$5,Input!CT26,0)  +   AO26","v":2},{"$f":"IF(AQ$14<=$C$5,Input!CU26,0)  +   AP26","v":2},{"$f":"IF(AR$14<=$C$5,Input!CV26,0)  +   AQ26","v":2},{"$f":"IF(AS$14<=$C$5,Input!CW26,0)  +   AR26","v":2},{"$f":"IF(AT$14<=$C$5,Input!CX26,0)  +   AS26","v":2},{"$f":"IF(AU$14<=$C$5,Input!CY26,0)  +   AT26","v":2},{"$f":"IF(AV$14<=$C$5,Input!CZ26,0)  +   AU26","v":2},{"$f":"IF(AW$14<=$C$5,Input!DA26,0)  +   AV26","v":2},{"$f":"IF(AX$14<=$C$5,Input!DB26,0)  +   AW26","v":2},{"$f":"IF(AY$14<=$C$5,Input!DC26,0)  +   AX26","v":2},{"$f":"IF(AZ$14<=$C$5,Input!DD26,0)  +   AY26","v":2},{"$f":"IF(BA$14<=$C$5,Input!DE26,0)  +   AZ26","v":2},{"$f":"IF(BB$14<=$C$5,Input!DF26,0)  +   BA26","v":2},{"$f":"IF(BC$14<=$C$5,Input!DG26,0)  +   BB26","v":2},{"$f":"IF(BD$14<=$C$5,Input!DH26,0)  +   BC26","v":2},{"$f":"IF(BE$14<=$C$5,Input!DI26,0)  +   BD26","v":2},{"$f":"IF(BF$14<=$C$5,Input!DJ26,0)  +   BE26","v":2},{"$f":"IF(BG$14<=$C$5,Input!DK26,0)  +   BF26","v":2},{"$f":"IF(BH$14<=$C$5,Input!DL26,0)  +   BG26","v":2},{"$f":"IF(BI$14<=$C$5,Input!DM26,0)  +   BH26","v":2},{"$f":"IF(BJ$14<=$C$5,Input!DN26,0)  +   BI26","v":2},{"$f":"IF(BK$14<=$C$5,Input!DO26,0)  +   BJ26","v":2},{"$f":"IF(BL$14<=$C$5,Input!DP26,0)  +   BK26","v":2},{"$f":"IF(BM$14<=$C$5,Input!DQ26,0)  +   BL26","v":2},{"$f":"IF(BN$14<=$C$5,Input!DR26,0)  +   BM26","v":2},{"$f":"IF(BO$14<=$C$5,Input!DS26,0)  +   BN26","v":2},{"$f":"IF(BP$14<=$C$5,Input!DT26,0)  +   BO26","v":2},{"$f":"IF(BQ$14<=$C$5,Input!DU26,0)  +   BP26","v":2},{"$f":"IF(BR$14<=$C$5,Input!DV26,0)  +   BQ26","v":2},{"$f":"IF(BS$14<=$C$5,Input!DW26,0)  +   BR26","v":2},{"$f":"IF(BT$14<=$C$5,Input!DX26,0)  +   BS26","v":2},{"$f":"IF(BU$14<=$C$5,Input!DY26,0)  +   BT26","v":2},{"$f":"IF(BV$14<=$C$5,Input!DZ26,0)  +   BU26","v":2},{"$f":"IF(BW$14<=$C$5,Input!EA26,0)  +   BV26","v":2},{"$f":"IF(BX$14<=$C$5,Input!EB26,0)  +   BW26","v":2},{"$f":"IF(BY$14<=$C$5,Input!EC26,0)  +   BX26","v":2},{"$f":"IF(BZ$14<=$C$5,Input!ED26,0)  +   BY26","v":2},{"$f":"IF(CA$14<=$C$5,Input!EE26,0)  +   BZ26","v":2},{"$f":"IF(CB$14<=$C$5,Input!EF26,0)  +   CA26","v":2},{"$f":"IF(CC$14<=$C$5,Input!EG26,0)  +   CB26","v":2},{"$f":"IF(CD$14<=$C$5,Input!EH26,0)  +   CC26","v":2},{"$f":"IF(CE$14<=$C$5,Input!EI26,0)  +   CD26","v":2},{"$f":"IF(CF$14<=$C$5,Input!EJ26,0)  +   CE26","v":2},{"$f":"IF(CG$14<=$C$5,Input!EK26,0)  +   CF26","v":2},{"$f":"IF(CH$14<=$C$5,Input!EL26,0)  +   CG26","v":2},{"$f":"IF(CI$14<=$C$5,Input!EM26,0)  +   CH26","v":2},{"$f":"IF(CJ$14<=$C$5,Input!EN26,0)  +   CI26","v":2},{"$f":"IF(CK$14<=$C$5,Input!EO26,0)  +   CJ26","v":2},{"$f":"IF(CL$14<=$C$5,Input!EP26,0)  +   CK26","v":2},{"$f":"IF(CM$14<=$C$5,Input!EQ26,0)  +   CL26","v":2},{"$f":"IF(CN$14<=$C$5,Input!ER26,0)  +   CM26","v":2},{"$f":"IF(CO$14<=$C$5,Input!ES26,0)  +   CN26","v":2},{"$f":"IF(CP$14<=$C$5,Input!ET26,0)  +   CO26","v":2},{"$f":"IF(CQ$14<=$C$5,Input!EU26,0)  +   CP26","v":2},{"$f":"IF(CR$14<=$C$5,Input!EV26,0)  +   CQ26","v":2},{"$f":"IF(CS$14<=$C$5,Input!EW26,0)  +   CR26","v":2},{"$f":"IF(CT$14<=$C$5,Input!EX26,0)  +   CS26","v":2},{"$f":"IF(CU$14<=$C$5,Input!EY26,0)  +   CT26","v":2},{"$f":"IF(CV$14<=$C$5,Input!EZ26,0)  +   CU26","v":2},{"$f":"IF(CW$14<=$C$5,Input!FA26,0)  +   CV26","v":2},{"$f":"IF(CX$14<=$C$5,Input!FB26,0)  +   CW26","v":2},{"$f":"IF(CY$14<=$C$5,Input!FC26,0)  +   CX26","v":2},{"$f":"IF(CZ$14<=$C$5,Input!FD26,0)  +   CY26","v":2},{"$f":"IF(DA$14<=$C$5,Input!FE26,0)  +   CZ26","v":2},{"$f":"IF(DB$14<=$C$5,Input!FF26,0)  +   DA26","v":2},{"$f":"IF(DC$14<=$C$5,Input!FG26,0)  +   DB26","v":2},{"$f":"IF(DD$14<=$C$5,Input!FH26,0)  +   DC26","v":2},{"$f":"IF(DE$14<=$C$5,Input!FI26,0)  +   DD26","v":2},{"$f":"IF(DF$14<=$C$5,Input!FJ26,0)  +   DE26","v":2},{"$f":"IF(DG$14<=$C$5,Input!FK26,0)  +   DF26","v":2},{"$f":"IF(DH$14<=$C$5,Input!FL26,0)  +   DG26","v":2},{"$f":"IF(DI$14<=$C$5,Input!FM26,0)  +   DH26","v":2},{"$f":"IF(DJ$14<=$C$5,Input!FN26,0)  +   DI26","v":2},{"$f":"IF(DK$14<=$C$5,Input!FO26,0)  +   DJ26","v":2},{"$f":"IF(DL$14<=$C$5,Input!FP26,0)  +   DK26","v":2},{"$f":"IF(DM$14<=$C$5,Input!FQ26,0)  +   DL26","v":2},{"$f":"IF(DN$14<=$C$5,Input!FR26,0)  +   DM26","v":2},{"$f":"IF(DO$14<=$C$5,Input!FS26,0)  +   DN26","v":2},{"$f":"IF(DP$14<=$C$5,Input!FT26,0)  +   DO26","v":2},{"$f":"IF(DQ$14<=$C$5,Input!FU26,0)  +   DP26","v":2},{"$f":"IF(DR$14<=$C$5,Input!FV26,0)  +   DQ26","v":2},{"$f":"IF(DS$14<=$C$5,Input!FW26,0)  +   DR26","v":2}]
[{"$f":"Calcs!A27","v":"10%  (2001-2008 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E27),1,Calcs!E27)*Periods,0)","v":57},{"$f":"ROUND(MAX(B27,Input!Z27*Periods),0)","v":57},null,null,{"$f":"Input!BJ27","v":0},{"$f":"IF(G$14<=$C$5,Input!BK27,0)  +   F27","v":0},{"$f":"IF(H$14<=$C$5,Input!BL27,0)  +   G27","v":0},{"$f":"IF(I$14<=$C$5,Input!BM27,0)  +   H27","v":0},{"$f":"IF(J$14<=$C$5,Input!BN27,0)  +   I27","v":0},{"$f":"IF(K$14<=$C$5,Input!BO27,0)  +   J27","v":0},{"$f":"IF(L$14<=$C$5,Input!BP27,0)  +   K27","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ27,0)  +   L27","v":0},{"$f":"IF(N$14<=$C$5,Input!BR27,0)  +   M27","v":0},{"$f":"IF(O$14<=$C$5,Input!BS27,0)  +   N27","v":0},{"$f":"IF(P$14<=$C$5,Input!BT27,0)  +   O27","v":1},{"$f":"IF(Q$14<=$C$5,Input!BU27,0)  +   P27","v":1},{"$f":"IF(R$14<=$C$5,Input!BV27,0)  +   Q27","v":1},{"$f":"IF(S$14<=$C$5,Input!BW27,0)  +   R27","v":1},{"$f":"IF(T$14<=$C$5,Input!BX27,0)  +   S27","v":1},{"$f":"IF(U$14<=$C$5,Input!BY27,0)  +   T27","v":1},{"$f":"IF(V$14<=$C$5,Input!BZ27,0)  +   U27","v":1},{"$f":"IF(W$14<=$C$5,Input!CA27,0)  +   V27","v":1},{"$f":"IF(X$14<=$C$5,Input!CB27,0)  +   W27","v":1},{"$f":"IF(Y$14<=$C$5,Input!CC27,0)  +   X27","v":1},{"$f":"IF(Z$14<=$C$5,Input!CD27,0)  +   Y27","v":1},{"$f":"IF(AA$14<=$C$5,Input!CE27,0)  +   Z27","v":1},{"$f":"IF(AB$14<=$C$5,Input!CF27,0)  +   AA27","v":1},{"$f":"IF(AC$14<=$C$5,Input!CG27,0)  +   AB27","v":1},{"$f":"IF(AD$14<=$C$5,Input!CH27,0)  +   AC27","v":1},{"$f":"IF(AE$14<=$C$5,Input!CI27,0)  +   AD27","v":1},{"$f":"IF(AF$14<=$C$5,Input!CJ27,0)  +   AE27","v":1},{"$f":"IF(AG$14<=$C$5,Input!CK27,0)  +   AF27","v":1},{"$f":"IF(AH$14<=$C$5,Input!CL27,0)  +   AG27","v":1},{"$f":"IF(AI$14<=$C$5,Input!CM27,0)  +   AH27","v":1},{"$f":"IF(AJ$14<=$C$5,Input!CN27,0)  +   AI27","v":1},{"$f":"IF(AK$14<=$C$5,Input!CO27,0)  +   AJ27","v":1},{"$f":"IF(AL$14<=$C$5,Input!CP27,0)  +   AK27","v":1},{"$f":"IF(AM$14<=$C$5,Input!CQ27,0)  +   AL27","v":1},{"$f":"IF(AN$14<=$C$5,Input!CR27,0)  +   AM27","v":1},{"$f":"IF(AO$14<=$C$5,Input!CS27,0)  +   AN27","v":1},{"$f":"IF(AP$14<=$C$5,Input!CT27,0)  +   AO27","v":1},{"$f":"IF(AQ$14<=$C$5,Input!CU27,0)  +   AP27","v":1},{"$f":"IF(AR$14<=$C$5,Input!CV27,0)  +   AQ27","v":1},{"$f":"IF(AS$14<=$C$5,Input!CW27,0)  +   AR27","v":1},{"$f":"IF(AT$14<=$C$5,Input!CX27,0)  +   AS27","v":1},{"$f":"IF(AU$14<=$C$5,Input!CY27,0)  +   AT27","v":1},{"$f":"IF(AV$14<=$C$5,Input!CZ27,0)  +   AU27","v":1},{"$f":"IF(AW$14<=$C$5,Input!DA27,0)  +   AV27","v":1},{"$f":"IF(AX$14<=$C$5,Input!DB27,0)  +   AW27","v":1},{"$f":"IF(AY$14<=$C$5,Input!DC27,0)  +   AX27","v":1},{"$f":"IF(AZ$14<=$C$5,Input!DD27,0)  +   AY27","v":1},{"$f":"IF(BA$14<=$C$5,Input!DE27,0)  +   AZ27","v":1},{"$f":"IF(BB$14<=$C$5,Input!DF27,0)  +   BA27","v":1},{"$f":"IF(BC$14<=$C$5,Input!DG27,0)  +   BB27","v":1},{"$f":"IF(BD$14<=$C$5,Input!DH27,0)  +   BC27","v":1},{"$f":"IF(BE$14<=$C$5,Input!DI27,0)  +   BD27","v":1},{"$f":"IF(BF$14<=$C$5,Input!DJ27,0)  +   BE27","v":1},{"$f":"IF(BG$14<=$C$5,Input!DK27,0)  +   BF27","v":1},{"$f":"IF(BH$14<=$C$5,Input!DL27,0)  +   BG27","v":1},{"$f":"IF(BI$14<=$C$5,Input!DM27,0)  +   BH27","v":1},{"$f":"IF(BJ$14<=$C$5,Input!DN27,0)  +   BI27","v":1},{"$f":"IF(BK$14<=$C$5,Input!DO27,0)  +   BJ27","v":1},{"$f":"IF(BL$14<=$C$5,Input!DP27,0)  +   BK27","v":1},{"$f":"IF(BM$14<=$C$5,Input!DQ27,0)  +   BL27","v":1},{"$f":"IF(BN$14<=$C$5,Input!DR27,0)  +   BM27","v":1},{"$f":"IF(BO$14<=$C$5,Input!DS27,0)  +   BN27","v":1},{"$f":"IF(BP$14<=$C$5,Input!DT27,0)  +   BO27","v":1},{"$f":"IF(BQ$14<=$C$5,Input!DU27,0)  +   BP27","v":1},{"$f":"IF(BR$14<=$C$5,Input!DV27,0)  +   BQ27","v":1},{"$f":"IF(BS$14<=$C$5,Input!DW27,0)  +   BR27","v":1},{"$f":"IF(BT$14<=$C$5,Input!DX27,0)  +   BS27","v":1},{"$f":"IF(BU$14<=$C$5,Input!DY27,0)  +   BT27","v":1},{"$f":"IF(BV$14<=$C$5,Input!DZ27,0)  +   BU27","v":1},{"$f":"IF(BW$14<=$C$5,Input!EA27,0)  +   BV27","v":1},{"$f":"IF(BX$14<=$C$5,Input!EB27,0)  +   BW27","v":1},{"$f":"IF(BY$14<=$C$5,Input!EC27,0)  +   BX27","v":1},{"$f":"IF(BZ$14<=$C$5,Input!ED27,0)  +   BY27","v":1},{"$f":"IF(CA$14<=$C$5,Input!EE27,0)  +   BZ27","v":1},{"$f":"IF(CB$14<=$C$5,Input!EF27,0)  +   CA27","v":1},{"$f":"IF(CC$14<=$C$5,Input!EG27,0)  +   CB27","v":1},{"$f":"IF(CD$14<=$C$5,Input!EH27,0)  +   CC27","v":1},{"$f":"IF(CE$14<=$C$5,Input!EI27,0)  +   CD27","v":1},{"$f":"IF(CF$14<=$C$5,Input!EJ27,0)  +   CE27","v":1},{"$f":"IF(CG$14<=$C$5,Input!EK27,0)  +   CF27","v":1},{"$f":"IF(CH$14<=$C$5,Input!EL27,0)  +   CG27","v":1},{"$f":"IF(CI$14<=$C$5,Input!EM27,0)  +   CH27","v":1},{"$f":"IF(CJ$14<=$C$5,Input!EN27,0)  +   CI27","v":1},{"$f":"IF(CK$14<=$C$5,Input!EO27,0)  +   CJ27","v":1},{"$f":"IF(CL$14<=$C$5,Input!EP27,0)  +   CK27","v":1},{"$f":"IF(CM$14<=$C$5,Input!EQ27,0)  +   CL27","v":1},{"$f":"IF(CN$14<=$C$5,Input!ER27,0)  +   CM27","v":1},{"$f":"IF(CO$14<=$C$5,Input!ES27,0)  +   CN27","v":1},{"$f":"IF(CP$14<=$C$5,Input!ET27,0)  +   CO27","v":1},{"$f":"IF(CQ$14<=$C$5,Input!EU27,0)  +   CP27","v":1},{"$f":"IF(CR$14<=$C$5,Input!EV27,0)  +   CQ27","v":1},{"$f":"IF(CS$14<=$C$5,Input!EW27,0)  +   CR27","v":1},{"$f":"IF(CT$14<=$C$5,Input!EX27,0)  +   CS27","v":1},{"$f":"IF(CU$14<=$C$5,Input!EY27,0)  +   CT27","v":1},{"$f":"IF(CV$14<=$C$5,Input!EZ27,0)  +   CU27","v":1},{"$f":"IF(CW$14<=$C$5,Input!FA27,0)  +   CV27","v":1},{"$f":"IF(CX$14<=$C$5,Input!FB27,0)  +   CW27","v":1},{"$f":"IF(CY$14<=$C$5,Input!FC27,0)  +   CX27","v":1},{"$f":"IF(CZ$14<=$C$5,Input!FD27,0)  +   CY27","v":1},{"$f":"IF(DA$14<=$C$5,Input!FE27,0)  +   CZ27","v":1},{"$f":"IF(DB$14<=$C$5,Input!FF27,0)  +   DA27","v":1},{"$f":"IF(DC$14<=$C$5,Input!FG27,0)  +   DB27","v":1},{"$f":"IF(DD$14<=$C$5,Input!FH27,0)  +   DC27","v":1},{"$f":"IF(DE$14<=$C$5,Input!FI27,0)  +   DD27","v":1},{"$f":"IF(DF$14<=$C$5,Input!FJ27,0)  +   DE27","v":1},{"$f":"IF(DG$14<=$C$5,Input!FK27,0)  +   DF27","v":1},{"$f":"IF(DH$14<=$C$5,Input!FL27,0)  +   DG27","v":1},{"$f":"IF(DI$14<=$C$5,Input!FM27,0)  +   DH27","v":1},{"$f":"IF(DJ$14<=$C$5,Input!FN27,0)  +   DI27","v":1},{"$f":"IF(DK$14<=$C$5,Input!FO27,0)  +   DJ27","v":1},{"$f":"IF(DL$14<=$C$5,Input!FP27,0)  +   DK27","v":1},{"$f":"IF(DM$14<=$C$5,Input!FQ27,0)  +   DL27","v":1},{"$f":"IF(DN$14<=$C$5,Input!FR27,0)  +   DM27","v":1},{"$f":"IF(DO$14<=$C$5,Input!FS27,0)  +   DN27","v":1},{"$f":"IF(DP$14<=$C$5,Input!FT27,0)  +   DO27","v":1},{"$f":"IF(DQ$14<=$C$5,Input!FU27,0)  +   DP27","v":1},{"$f":"IF(DR$14<=$C$5,Input!FV27,0)  +   DQ27","v":1},{"$f":"IF(DS$14<=$C$5,Input!FW27,0)  +   DR27","v":1}]
[{"$f":"Calcs!A28","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E28),1,Calcs!E28)*Periods,0)","v":4},{"$f":"ROUND(MAX(B28,Input!Z28*Periods),0)","v":4},null,null,{"$f":"Input!BJ28","v":0},{"$f":"IF(G$14<=$C$5,Input!BK28,0)  +   F28","v":0},{"$f":"IF(H$14<=$C$5,Input!BL28,0)  +   G28","v":0},{"$f":"IF(I$14<=$C$5,Input!BM28,0)  +   H28","v":0},{"$f":"IF(J$14<=$C$5,Input!BN28,0)  +   I28","v":0},{"$f":"IF(K$14<=$C$5,Input!BO28,0)  +   J28","v":0},{"$f":"IF(L$14<=$C$5,Input!BP28,0)  +   K28","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ28,0)  +   L28","v":0},{"$f":"IF(N$14<=$C$5,Input!BR28,0)  +   M28","v":0},{"$f":"IF(O$14<=$C$5,Input!BS28,0)  +   N28","v":0},{"$f":"IF(P$14<=$C$5,Input!BT28,0)  +   O28","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU28,0)  +   P28","v":0},{"$f":"IF(R$14<=$C$5,Input!BV28,0)  +   Q28","v":0},{"$f":"IF(S$14<=$C$5,Input!BW28,0)  +   R28","v":0},{"$f":"IF(T$14<=$C$5,Input!BX28,0)  +   S28","v":0},{"$f":"IF(U$14<=$C$5,Input!BY28,0)  +   T28","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ28,0)  +   U28","v":0},{"$f":"IF(W$14<=$C$5,Input!CA28,0)  +   V28","v":0},{"$f":"IF(X$14<=$C$5,Input!CB28,0)  +   W28","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC28,0)  +   X28","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD28,0)  +   Y28","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE28,0)  +   Z28","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF28,0)  +   AA28","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG28,0)  +   AB28","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH28,0)  +   AC28","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI28,0)  +   AD28","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ28,0)  +   AE28","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK28,0)  +   AF28","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL28,0)  +   AG28","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM28,0)  +   AH28","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN28,0)  +   AI28","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO28,0)  +   AJ28","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP28,0)  +   AK28","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ28,0)  +   AL28","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR28,0)  +   AM28","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS28,0)  +   AN28","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT28,0)  +   AO28","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU28,0)  +   AP28","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV28,0)  +   AQ28","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW28,0)  +   AR28","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX28,0)  +   AS28","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY28,0)  +   AT28","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ28,0)  +   AU28","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA28,0)  +   AV28","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB28,0)  +   AW28","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC28,0)  +   AX28","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD28,0)  +   AY28","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE28,0)  +   AZ28","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF28,0)  +   BA28","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG28,0)  +   BB28","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH28,0)  +   BC28","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI28,0)  +   BD28","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ28,0)  +   BE28","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK28,0)  +   BF28","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL28,0)  +   BG28","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM28,0)  +   BH28","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN28,0)  +   BI28","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO28,0)  +   BJ28","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP28,0)  +   BK28","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ28,0)  +   BL28","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR28,0)  +   BM28","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS28,0)  +   BN28","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT28,0)  +   BO28","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU28,0)  +   BP28","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV28,0)  +   BQ28","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW28,0)  +   BR28","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX28,0)  +   BS28","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY28,0)  +   BT28","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ28,0)  +   BU28","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA28,0)  +   BV28","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB28,0)  +   BW28","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC28,0)  +   BX28","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED28,0)  +   BY28","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE28,0)  +   BZ28","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF28,0)  +   CA28","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG28,0)  +   CB28","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH28,0)  +   CC28","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI28,0)  +   CD28","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ28,0)  +   CE28","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK28,0)  +   CF28","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL28,0)  +   CG28","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM28,0)  +   CH28","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN28,0)  +   CI28","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO28,0)  +   CJ28","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP28,0)  +   CK28","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ28,0)  +   CL28","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER28,0)  +   CM28","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES28,0)  +   CN28","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET28,0)  +   CO28","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU28,0)  +   CP28","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV28,0)  +   CQ28","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW28,0)  +   CR28","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX28,0)  +   CS28","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY28,0)  +   CT28","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ28,0)  +   CU28","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA28,0)  +   CV28","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB28,0)  +   CW28","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC28,0)  +   CX28","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD28,0)  +   CY28","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE28,0)  +   CZ28","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF28,0)  +   DA28","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG28,0)  +   DB28","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH28,0)  +   DC28","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI28,0)  +   DD28","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ28,0)  +   DE28","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK28,0)  +   DF28","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL28,0)  +   DG28","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM28,0)  +   DH28","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN28,0)  +   DI28","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO28,0)  +   DJ28","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP28,0)  +   DK28","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ28,0)  +   DL28","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR28,0)  +   DM28","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS28,0)  +   DN28","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT28,0)  +   DO28","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU28,0)  +   DP28","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV28,0)  +   DQ28","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW28,0)  +   DR28","v":0}]
[{"$f":"Calcs!A29","v":"Direct Install 18 watt CFL bulb"},{"$f":"ROUND(IF(ISERROR(Calcs!E29),1,Calcs!E29)*Periods,0)","v":4},{"$f":"ROUND(MAX(B29,Input!Z29*Periods),0)","v":4},null,null,{"$f":"Input!BJ29","v":0},{"$f":"IF(G$14<=$C$5,Input!BK29,0)  +   F29","v":0},{"$f":"IF(H$14<=$C$5,Input!BL29,0)  +   G29","v":0},{"$f":"IF(I$14<=$C$5,Input!BM29,0)  +   H29","v":0},{"$f":"IF(J$14<=$C$5,Input!BN29,0)  +   I29","v":0},{"$f":"IF(K$14<=$C$5,Input!BO29,0)  +   J29","v":0},{"$f":"IF(L$14<=$C$5,Input!BP29,0)  +   K29","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ29,0)  +   L29","v":0},{"$f":"IF(N$14<=$C$5,Input!BR29,0)  +   M29","v":220},{"$f":"IF(O$14<=$C$5,Input!BS29,0)  +   N29","v":440},{"$f":"IF(P$14<=$C$5,Input!BT29,0)  +   O29","v":660},{"$f":"IF(Q$14<=$C$5,Input!BU29,0)  +   P29","v":880},{"$f":"IF(R$14<=$C$5,Input!BV29,0)  +   Q29","v":880},{"$f":"IF(S$14<=$C$5,Input!BW29,0)  +   R29","v":880},{"$f":"IF(T$14<=$C$5,Input!BX29,0)  +   S29","v":880},{"$f":"IF(U$14<=$C$5,Input!BY29,0)  +   T29","v":880},{"$f":"IF(V$14<=$C$5,Input!BZ29,0)  +   U29","v":880},{"$f":"IF(W$14<=$C$5,Input!CA29,0)  +   V29","v":880},{"$f":"IF(X$14<=$C$5,Input!CB29,0)  +   W29","v":880},{"$f":"IF(Y$14<=$C$5,Input!CC29,0)  +   X29","v":880},{"$f":"IF(Z$14<=$C$5,Input!CD29,0)  +   Y29","v":880},{"$f":"IF(AA$14<=$C$5,Input!CE29,0)  +   Z29","v":880},{"$f":"IF(AB$14<=$C$5,Input!CF29,0)  +   AA29","v":880},{"$f":"IF(AC$14<=$C$5,Input!CG29,0)  +   AB29","v":880},{"$f":"IF(AD$14<=$C$5,Input!CH29,0)  +   AC29","v":880},{"$f":"IF(AE$14<=$C$5,Input!CI29,0)  +   AD29","v":880},{"$f":"IF(AF$14<=$C$5,Input!CJ29,0)  +   AE29","v":880},{"$f":"IF(AG$14<=$C$5,Input!CK29,0)  +   AF29","v":880},{"$f":"IF(AH$14<=$C$5,Input!CL29,0)  +   AG29","v":880},{"$f":"IF(AI$14<=$C$5,Input!CM29,0)  +   AH29","v":880},{"$f":"IF(AJ$14<=$C$5,Input!CN29,0)  +   AI29","v":880},{"$f":"IF(AK$14<=$C$5,Input!CO29,0)  +   AJ29","v":880},{"$f":"IF(AL$14<=$C$5,Input!CP29,0)  +   AK29","v":880},{"$f":"IF(AM$14<=$C$5,Input!CQ29,0)  +   AL29","v":880},{"$f":"IF(AN$14<=$C$5,Input!CR29,0)  +   AM29","v":880},{"$f":"IF(AO$14<=$C$5,Input!CS29,0)  +   AN29","v":880},{"$f":"IF(AP$14<=$C$5,Input!CT29,0)  +   AO29","v":880},{"$f":"IF(AQ$14<=$C$5,Input!CU29,0)  +   AP29","v":880},{"$f":"IF(AR$14<=$C$5,Input!CV29,0)  +   AQ29","v":880},{"$f":"IF(AS$14<=$C$5,Input!CW29,0)  +   AR29","v":880},{"$f":"IF(AT$14<=$C$5,Input!CX29,0)  +   AS29","v":880},{"$f":"IF(AU$14<=$C$5,Input!CY29,0)  +   AT29","v":880},{"$f":"IF(AV$14<=$C$5,Input!CZ29,0)  +   AU29","v":880},{"$f":"IF(AW$14<=$C$5,Input!DA29,0)  +   AV29","v":880},{"$f":"IF(AX$14<=$C$5,Input!DB29,0)  +   AW29","v":880},{"$f":"IF(AY$14<=$C$5,Input!DC29,0)  +   AX29","v":880},{"$f":"IF(AZ$14<=$C$5,Input!DD29,0)  +   AY29","v":880},{"$f":"IF(BA$14<=$C$5,Input!DE29,0)  +   AZ29","v":880},{"$f":"IF(BB$14<=$C$5,Input!DF29,0)  +   BA29","v":880},{"$f":"IF(BC$14<=$C$5,Input!DG29,0)  +   BB29","v":880},{"$f":"IF(BD$14<=$C$5,Input!DH29,0)  +   BC29","v":880},{"$f":"IF(BE$14<=$C$5,Input!DI29,0)  +   BD29","v":880},{"$f":"IF(BF$14<=$C$5,Input!DJ29,0)  +   BE29","v":880},{"$f":"IF(BG$14<=$C$5,Input!DK29,0)  +   BF29","v":880},{"$f":"IF(BH$14<=$C$5,Input!DL29,0)  +   BG29","v":880},{"$f":"IF(BI$14<=$C$5,Input!DM29,0)  +   BH29","v":880},{"$f":"IF(BJ$14<=$C$5,Input!DN29,0)  +   BI29","v":880},{"$f":"IF(BK$14<=$C$5,Input!DO29,0)  +   BJ29","v":880},{"$f":"IF(BL$14<=$C$5,Input!DP29,0)  +   BK29","v":880},{"$f":"IF(BM$14<=$C$5,Input!DQ29,0)  +   BL29","v":880},{"$f":"IF(BN$14<=$C$5,Input!DR29,0)  +   BM29","v":880},{"$f":"IF(BO$14<=$C$5,Input!DS29,0)  +   BN29","v":880},{"$f":"IF(BP$14<=$C$5,Input!DT29,0)  +   BO29","v":880},{"$f":"IF(BQ$14<=$C$5,Input!DU29,0)  +   BP29","v":880},{"$f":"IF(BR$14<=$C$5,Input!DV29,0)  +   BQ29","v":880},{"$f":"IF(BS$14<=$C$5,Input!DW29,0)  +   BR29","v":880},{"$f":"IF(BT$14<=$C$5,Input!DX29,0)  +   BS29","v":880},{"$f":"IF(BU$14<=$C$5,Input!DY29,0)  +   BT29","v":880},{"$f":"IF(BV$14<=$C$5,Input!DZ29,0)  +   BU29","v":880},{"$f":"IF(BW$14<=$C$5,Input!EA29,0)  +   BV29","v":880},{"$f":"IF(BX$14<=$C$5,Input!EB29,0)  +   BW29","v":880},{"$f":"IF(BY$14<=$C$5,Input!EC29,0)  +   BX29","v":880},{"$f":"IF(BZ$14<=$C$5,Input!ED29,0)  +   BY29","v":880},{"$f":"IF(CA$14<=$C$5,Input!EE29,0)  +   BZ29","v":880},{"$f":"IF(CB$14<=$C$5,Input!EF29,0)  +   CA29","v":880},{"$f":"IF(CC$14<=$C$5,Input!EG29,0)  +   CB29","v":880},{"$f":"IF(CD$14<=$C$5,Input!EH29,0)  +   CC29","v":880},{"$f":"IF(CE$14<=$C$5,Input!EI29,0)  +   CD29","v":880},{"$f":"IF(CF$14<=$C$5,Input!EJ29,0)  +   CE29","v":880},{"$f":"IF(CG$14<=$C$5,Input!EK29,0)  +   CF29","v":880},{"$f":"IF(CH$14<=$C$5,Input!EL29,0)  +   CG29","v":880},{"$f":"IF(CI$14<=$C$5,Input!EM29,0)  +   CH29","v":880},{"$f":"IF(CJ$14<=$C$5,Input!EN29,0)  +   CI29","v":880},{"$f":"IF(CK$14<=$C$5,Input!EO29,0)  +   CJ29","v":880},{"$f":"IF(CL$14<=$C$5,Input!EP29,0)  +   CK29","v":880},{"$f":"IF(CM$14<=$C$5,Input!EQ29,0)  +   CL29","v":880},{"$f":"IF(CN$14<=$C$5,Input!ER29,0)  +   CM29","v":880},{"$f":"IF(CO$14<=$C$5,Input!ES29,0)  +   CN29","v":880},{"$f":"IF(CP$14<=$C$5,Input!ET29,0)  +   CO29","v":880},{"$f":"IF(CQ$14<=$C$5,Input!EU29,0)  +   CP29","v":880},{"$f":"IF(CR$14<=$C$5,Input!EV29,0)  +   CQ29","v":880},{"$f":"IF(CS$14<=$C$5,Input!EW29,0)  +   CR29","v":880},{"$f":"IF(CT$14<=$C$5,Input!EX29,0)  +   CS29","v":880},{"$f":"IF(CU$14<=$C$5,Input!EY29,0)  +   CT29","v":880},{"$f":"IF(CV$14<=$C$5,Input!EZ29,0)  +   CU29","v":880},{"$f":"IF(CW$14<=$C$5,Input!FA29,0)  +   CV29","v":880},{"$f":"IF(CX$14<=$C$5,Input!FB29,0)  +   CW29","v":880},{"$f":"IF(CY$14<=$C$5,Input!FC29,0)  +   CX29","v":880},{"$f":"IF(CZ$14<=$C$5,Input!FD29,0)  +   CY29","v":880},{"$f":"IF(DA$14<=$C$5,Input!FE29,0)  +   CZ29","v":880},{"$f":"IF(DB$14<=$C$5,Input!FF29,0)  +   DA29","v":880},{"$f":"IF(DC$14<=$C$5,Input!FG29,0)  +   DB29","v":880},{"$f":"IF(DD$14<=$C$5,Input!FH29,0)  +   DC29","v":880},{"$f":"IF(DE$14<=$C$5,Input!FI29,0)  +   DD29","v":880},{"$f":"IF(DF$14<=$C$5,Input!FJ29,0)  +   DE29","v":880},{"$f":"IF(DG$14<=$C$5,Input!FK29,0)  +   DF29","v":880},{"$f":"IF(DH$14<=$C$5,Input!FL29,0)  +   DG29","v":880},{"$f":"IF(DI$14<=$C$5,Input!FM29,0)  +   DH29","v":880},{"$f":"IF(DJ$14<=$C$5,Input!FN29,0)  +   DI29","v":880},{"$f":"IF(DK$14<=$C$5,Input!FO29,0)  +   DJ29","v":880},{"$f":"IF(DL$14<=$C$5,Input!FP29,0)  +   DK29","v":880},{"$f":"IF(DM$14<=$C$5,Input!FQ29,0)  +   DL29","v":880},{"$f":"IF(DN$14<=$C$5,Input!FR29,0)  +   DM29","v":880},{"$f":"IF(DO$14<=$C$5,Input!FS29,0)  +   DN29","v":880},{"$f":"IF(DP$14<=$C$5,Input!FT29,0)  +   DO29","v":880},{"$f":"IF(DQ$14<=$C$5,Input!FU29,0)  +   DP29","v":880},{"$f":"IF(DR$14<=$C$5,Input!FV29,0)  +   DQ29","v":880},{"$f":"IF(DS$14<=$C$5,Input!FW29,0)  +   DR29","v":880}]
[{"$f":"Calcs!A30","v":"Direct Install 18 watt CFL bulb"},{"$f":"ROUND(IF(ISERROR(Calcs!E30),1,Calcs!E30)*Periods,0)","v":4},{"$f":"ROUND(MAX(B30,Input!Z30*Periods),0)","v":4},null,null,{"$f":"Input!BJ30","v":0},{"$f":"IF(G$14<=$C$5,Input!BK30,0)  +   F30","v":0},{"$f":"IF(H$14<=$C$5,Input!BL30,0)  +   G30","v":0},{"$f":"IF(I$14<=$C$5,Input!BM30,0)  +   H30","v":0},{"$f":"IF(J$14<=$C$5,Input!BN30,0)  +   I30","v":0},{"$f":"IF(K$14<=$C$5,Input!BO30,0)  +   J30","v":0},{"$f":"IF(L$14<=$C$5,Input!BP30,0)  +   K30","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ30,0)  +   L30","v":0},{"$f":"IF(N$14<=$C$5,Input!BR30,0)  +   M30","v":220},{"$f":"IF(O$14<=$C$5,Input!BS30,0)  +   N30","v":440},{"$f":"IF(P$14<=$C$5,Input!BT30,0)  +   O30","v":660},{"$f":"IF(Q$14<=$C$5,Input!BU30,0)  +   P30","v":880},{"$f":"IF(R$14<=$C$5,Input!BV30,0)  +   Q30","v":880},{"$f":"IF(S$14<=$C$5,Input!BW30,0)  +   R30","v":880},{"$f":"IF(T$14<=$C$5,Input!BX30,0)  +   S30","v":880},{"$f":"IF(U$14<=$C$5,Input!BY30,0)  +   T30","v":880},{"$f":"IF(V$14<=$C$5,Input!BZ30,0)  +   U30","v":880},{"$f":"IF(W$14<=$C$5,Input!CA30,0)  +   V30","v":880},{"$f":"IF(X$14<=$C$5,Input!CB30,0)  +   W30","v":880},{"$f":"IF(Y$14<=$C$5,Input!CC30,0)  +   X30","v":880},{"$f":"IF(Z$14<=$C$5,Input!CD30,0)  +   Y30","v":880},{"$f":"IF(AA$14<=$C$5,Input!CE30,0)  +   Z30","v":880},{"$f":"IF(AB$14<=$C$5,Input!CF30,0)  +   AA30","v":880},{"$f":"IF(AC$14<=$C$5,Input!CG30,0)  +   AB30","v":880},{"$f":"IF(AD$14<=$C$5,Input!CH30,0)  +   AC30","v":880},{"$f":"IF(AE$14<=$C$5,Input!CI30,0)  +   AD30","v":880},{"$f":"IF(AF$14<=$C$5,Input!CJ30,0)  +   AE30","v":880},{"$f":"IF(AG$14<=$C$5,Input!CK30,0)  +   AF30","v":880},{"$f":"IF(AH$14<=$C$5,Input!CL30,0)  +   AG30","v":880},{"$f":"IF(AI$14<=$C$5,Input!CM30,0)  +   AH30","v":880},{"$f":"IF(AJ$14<=$C$5,Input!CN30,0)  +   AI30","v":880},{"$f":"IF(AK$14<=$C$5,Input!CO30,0)  +   AJ30","v":880},{"$f":"IF(AL$14<=$C$5,Input!CP30,0)  +   AK30","v":880},{"$f":"IF(AM$14<=$C$5,Input!CQ30,0)  +   AL30","v":880},{"$f":"IF(AN$14<=$C$5,Input!CR30,0)  +   AM30","v":880},{"$f":"IF(AO$14<=$C$5,Input!CS30,0)  +   AN30","v":880},{"$f":"IF(AP$14<=$C$5,Input!CT30,0)  +   AO30","v":880},{"$f":"IF(AQ$14<=$C$5,Input!CU30,0)  +   AP30","v":880},{"$f":"IF(AR$14<=$C$5,Input!CV30,0)  +   AQ30","v":880},{"$f":"IF(AS$14<=$C$5,Input!CW30,0)  +   AR30","v":880},{"$f":"IF(AT$14<=$C$5,Input!CX30,0)  +   AS30","v":880},{"$f":"IF(AU$14<=$C$5,Input!CY30,0)  +   AT30","v":880},{"$f":"IF(AV$14<=$C$5,Input!CZ30,0)  +   AU30","v":880},{"$f":"IF(AW$14<=$C$5,Input!DA30,0)  +   AV30","v":880},{"$f":"IF(AX$14<=$C$5,Input!DB30,0)  +   AW30","v":880},{"$f":"IF(AY$14<=$C$5,Input!DC30,0)  +   AX30","v":880},{"$f":"IF(AZ$14<=$C$5,Input!DD30,0)  +   AY30","v":880},{"$f":"IF(BA$14<=$C$5,Input!DE30,0)  +   AZ30","v":880},{"$f":"IF(BB$14<=$C$5,Input!DF30,0)  +   BA30","v":880},{"$f":"IF(BC$14<=$C$5,Input!DG30,0)  +   BB30","v":880},{"$f":"IF(BD$14<=$C$5,Input!DH30,0)  +   BC30","v":880},{"$f":"IF(BE$14<=$C$5,Input!DI30,0)  +   BD30","v":880},{"$f":"IF(BF$14<=$C$5,Input!DJ30,0)  +   BE30","v":880},{"$f":"IF(BG$14<=$C$5,Input!DK30,0)  +   BF30","v":880},{"$f":"IF(BH$14<=$C$5,Input!DL30,0)  +   BG30","v":880},{"$f":"IF(BI$14<=$C$5,Input!DM30,0)  +   BH30","v":880},{"$f":"IF(BJ$14<=$C$5,Input!DN30,0)  +   BI30","v":880},{"$f":"IF(BK$14<=$C$5,Input!DO30,0)  +   BJ30","v":880},{"$f":"IF(BL$14<=$C$5,Input!DP30,0)  +   BK30","v":880},{"$f":"IF(BM$14<=$C$5,Input!DQ30,0)  +   BL30","v":880},{"$f":"IF(BN$14<=$C$5,Input!DR30,0)  +   BM30","v":880},{"$f":"IF(BO$14<=$C$5,Input!DS30,0)  +   BN30","v":880},{"$f":"IF(BP$14<=$C$5,Input!DT30,0)  +   BO30","v":880},{"$f":"IF(BQ$14<=$C$5,Input!DU30,0)  +   BP30","v":880},{"$f":"IF(BR$14<=$C$5,Input!DV30,0)  +   BQ30","v":880},{"$f":"IF(BS$14<=$C$5,Input!DW30,0)  +   BR30","v":880},{"$f":"IF(BT$14<=$C$5,Input!DX30,0)  +   BS30","v":880},{"$f":"IF(BU$14<=$C$5,Input!DY30,0)  +   BT30","v":880},{"$f":"IF(BV$14<=$C$5,Input!DZ30,0)  +   BU30","v":880},{"$f":"IF(BW$14<=$C$5,Input!EA30,0)  +   BV30","v":880},{"$f":"IF(BX$14<=$C$5,Input!EB30,0)  +   BW30","v":880},{"$f":"IF(BY$14<=$C$5,Input!EC30,0)  +   BX30","v":880},{"$f":"IF(BZ$14<=$C$5,Input!ED30,0)  +   BY30","v":880},{"$f":"IF(CA$14<=$C$5,Input!EE30,0)  +   BZ30","v":880},{"$f":"IF(CB$14<=$C$5,Input!EF30,0)  +   CA30","v":880},{"$f":"IF(CC$14<=$C$5,Input!EG30,0)  +   CB30","v":880},{"$f":"IF(CD$14<=$C$5,Input!EH30,0)  +   CC30","v":880},{"$f":"IF(CE$14<=$C$5,Input!EI30,0)  +   CD30","v":880},{"$f":"IF(CF$14<=$C$5,Input!EJ30,0)  +   CE30","v":880},{"$f":"IF(CG$14<=$C$5,Input!EK30,0)  +   CF30","v":880},{"$f":"IF(CH$14<=$C$5,Input!EL30,0)  +   CG30","v":880},{"$f":"IF(CI$14<=$C$5,Input!EM30,0)  +   CH30","v":880},{"$f":"IF(CJ$14<=$C$5,Input!EN30,0)  +   CI30","v":880},{"$f":"IF(CK$14<=$C$5,Input!EO30,0)  +   CJ30","v":880},{"$f":"IF(CL$14<=$C$5,Input!EP30,0)  +   CK30","v":880},{"$f":"IF(CM$14<=$C$5,Input!EQ30,0)  +   CL30","v":880},{"$f":"IF(CN$14<=$C$5,Input!ER30,0)  +   CM30","v":880},{"$f":"IF(CO$14<=$C$5,Input!ES30,0)  +   CN30","v":880},{"$f":"IF(CP$14<=$C$5,Input!ET30,0)  +   CO30","v":880},{"$f":"IF(CQ$14<=$C$5,Input!EU30,0)  +   CP30","v":880},{"$f":"IF(CR$14<=$C$5,Input!EV30,0)  +   CQ30","v":880},{"$f":"IF(CS$14<=$C$5,Input!EW30,0)  +   CR30","v":880},{"$f":"IF(CT$14<=$C$5,Input!EX30,0)  +   CS30","v":880},{"$f":"IF(CU$14<=$C$5,Input!EY30,0)  +   CT30","v":880},{"$f":"IF(CV$14<=$C$5,Input!EZ30,0)  +   CU30","v":880},{"$f":"IF(CW$14<=$C$5,Input!FA30,0)  +   CV30","v":880},{"$f":"IF(CX$14<=$C$5,Input!FB30,0)  +   CW30","v":880},{"$f":"IF(CY$14<=$C$5,Input!FC30,0)  +   CX30","v":880},{"$f":"IF(CZ$14<=$C$5,Input!FD30,0)  +   CY30","v":880},{"$f":"IF(DA$14<=$C$5,Input!FE30,0)  +   CZ30","v":880},{"$f":"IF(DB$14<=$C$5,Input!FF30,0)  +   DA30","v":880},{"$f":"IF(DC$14<=$C$5,Input!FG30,0)  +   DB30","v":880},{"$f":"IF(DD$14<=$C$5,Input!FH30,0)  +   DC30","v":880},{"$f":"IF(DE$14<=$C$5,Input!FI30,0)  +   DD30","v":880},{"$f":"IF(DF$14<=$C$5,Input!FJ30,0)  +   DE30","v":880},{"$f":"IF(DG$14<=$C$5,Input!FK30,0)  +   DF30","v":880},{"$f":"IF(DH$14<=$C$5,Input!FL30,0)  +   DG30","v":880},{"$f":"IF(DI$14<=$C$5,Input!FM30,0)  +   DH30","v":880},{"$f":"IF(DJ$14<=$C$5,Input!FN30,0)  +   DI30","v":880},{"$f":"IF(DK$14<=$C$5,Input!FO30,0)  +   DJ30","v":880},{"$f":"IF(DL$14<=$C$5,Input!FP30,0)  +   DK30","v":880},{"$f":"IF(DM$14<=$C$5,Input!FQ30,0)  +   DL30","v":880},{"$f":"IF(DN$14<=$C$5,Input!FR30,0)  +   DM30","v":880},{"$f":"IF(DO$14<=$C$5,Input!FS30,0)  +   DN30","v":880},{"$f":"IF(DP$14<=$C$5,Input!FT30,0)  +   DO30","v":880},{"$f":"IF(DQ$14<=$C$5,Input!FU30,0)  +   DP30","v":880},{"$f":"IF(DR$14<=$C$5,Input!FV30,0)  +   DQ30","v":880},{"$f":"IF(DS$14<=$C$5,Input!FW30,0)  +   DR30","v":880}]
[{"$f":"Calcs!A31","v":"Direct Install 18 watt CFL bulb"},{"$f":"ROUND(IF(ISERROR(Calcs!E31),1,Calcs!E31)*Periods,0)","v":4},{"$f":"ROUND(MAX(B31,Input!Z31*Periods),0)","v":4},null,null,{"$f":"Input!BJ31","v":0},{"$f":"IF(G$14<=$C$5,Input!BK31,0)  +   F31","v":0},{"$f":"IF(H$14<=$C$5,Input!BL31,0)  +   G31","v":0},{"$f":"IF(I$14<=$C$5,Input!BM31,0)  +   H31","v":0},{"$f":"IF(J$14<=$C$5,Input!BN31,0)  +   I31","v":0},{"$f":"IF(K$14<=$C$5,Input!BO31,0)  +   J31","v":0},{"$f":"IF(L$14<=$C$5,Input!BP31,0)  +   K31","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ31,0)  +   L31","v":0},{"$f":"IF(N$14<=$C$5,Input!BR31,0)  +   M31","v":189},{"$f":"IF(O$14<=$C$5,Input!BS31,0)  +   N31","v":378},{"$f":"IF(P$14<=$C$5,Input!BT31,0)  +   O31","v":567},{"$f":"IF(Q$14<=$C$5,Input!BU31,0)  +   P31","v":756},{"$f":"IF(R$14<=$C$5,Input!BV31,0)  +   Q31","v":756},{"$f":"IF(S$14<=$C$5,Input!BW31,0)  +   R31","v":756},{"$f":"IF(T$14<=$C$5,Input!BX31,0)  +   S31","v":756},{"$f":"IF(U$14<=$C$5,Input!BY31,0)  +   T31","v":756},{"$f":"IF(V$14<=$C$5,Input!BZ31,0)  +   U31","v":756},{"$f":"IF(W$14<=$C$5,Input!CA31,0)  +   V31","v":756},{"$f":"IF(X$14<=$C$5,Input!CB31,0)  +   W31","v":756},{"$f":"IF(Y$14<=$C$5,Input!CC31,0)  +   X31","v":756},{"$f":"IF(Z$14<=$C$5,Input!CD31,0)  +   Y31","v":756},{"$f":"IF(AA$14<=$C$5,Input!CE31,0)  +   Z31","v":756},{"$f":"IF(AB$14<=$C$5,Input!CF31,0)  +   AA31","v":756},{"$f":"IF(AC$14<=$C$5,Input!CG31,0)  +   AB31","v":756},{"$f":"IF(AD$14<=$C$5,Input!CH31,0)  +   AC31","v":756},{"$f":"IF(AE$14<=$C$5,Input!CI31,0)  +   AD31","v":756},{"$f":"IF(AF$14<=$C$5,Input!CJ31,0)  +   AE31","v":756},{"$f":"IF(AG$14<=$C$5,Input!CK31,0)  +   AF31","v":756},{"$f":"IF(AH$14<=$C$5,Input!CL31,0)  +   AG31","v":756},{"$f":"IF(AI$14<=$C$5,Input!CM31,0)  +   AH31","v":756},{"$f":"IF(AJ$14<=$C$5,Input!CN31,0)  +   AI31","v":756},{"$f":"IF(AK$14<=$C$5,Input!CO31,0)  +   AJ31","v":756},{"$f":"IF(AL$14<=$C$5,Input!CP31,0)  +   AK31","v":756},{"$f":"IF(AM$14<=$C$5,Input!CQ31,0)  +   AL31","v":756},{"$f":"IF(AN$14<=$C$5,Input!CR31,0)  +   AM31","v":756},{"$f":"IF(AO$14<=$C$5,Input!CS31,0)  +   AN31","v":756},{"$f":"IF(AP$14<=$C$5,Input!CT31,0)  +   AO31","v":756},{"$f":"IF(AQ$14<=$C$5,Input!CU31,0)  +   AP31","v":756},{"$f":"IF(AR$14<=$C$5,Input!CV31,0)  +   AQ31","v":756},{"$f":"IF(AS$14<=$C$5,Input!CW31,0)  +   AR31","v":756},{"$f":"IF(AT$14<=$C$5,Input!CX31,0)  +   AS31","v":756},{"$f":"IF(AU$14<=$C$5,Input!CY31,0)  +   AT31","v":756},{"$f":"IF(AV$14<=$C$5,Input!CZ31,0)  +   AU31","v":756},{"$f":"IF(AW$14<=$C$5,Input!DA31,0)  +   AV31","v":756},{"$f":"IF(AX$14<=$C$5,Input!DB31,0)  +   AW31","v":756},{"$f":"IF(AY$14<=$C$5,Input!DC31,0)  +   AX31","v":756},{"$f":"IF(AZ$14<=$C$5,Input!DD31,0)  +   AY31","v":756},{"$f":"IF(BA$14<=$C$5,Input!DE31,0)  +   AZ31","v":756},{"$f":"IF(BB$14<=$C$5,Input!DF31,0)  +   BA31","v":756},{"$f":"IF(BC$14<=$C$5,Input!DG31,0)  +   BB31","v":756},{"$f":"IF(BD$14<=$C$5,Input!DH31,0)  +   BC31","v":756},{"$f":"IF(BE$14<=$C$5,Input!DI31,0)  +   BD31","v":756},{"$f":"IF(BF$14<=$C$5,Input!DJ31,0)  +   BE31","v":756},{"$f":"IF(BG$14<=$C$5,Input!DK31,0)  +   BF31","v":756},{"$f":"IF(BH$14<=$C$5,Input!DL31,0)  +   BG31","v":756},{"$f":"IF(BI$14<=$C$5,Input!DM31,0)  +   BH31","v":756},{"$f":"IF(BJ$14<=$C$5,Input!DN31,0)  +   BI31","v":756},{"$f":"IF(BK$14<=$C$5,Input!DO31,0)  +   BJ31","v":756},{"$f":"IF(BL$14<=$C$5,Input!DP31,0)  +   BK31","v":756},{"$f":"IF(BM$14<=$C$5,Input!DQ31,0)  +   BL31","v":756},{"$f":"IF(BN$14<=$C$5,Input!DR31,0)  +   BM31","v":756},{"$f":"IF(BO$14<=$C$5,Input!DS31,0)  +   BN31","v":756},{"$f":"IF(BP$14<=$C$5,Input!DT31,0)  +   BO31","v":756},{"$f":"IF(BQ$14<=$C$5,Input!DU31,0)  +   BP31","v":756},{"$f":"IF(BR$14<=$C$5,Input!DV31,0)  +   BQ31","v":756},{"$f":"IF(BS$14<=$C$5,Input!DW31,0)  +   BR31","v":756},{"$f":"IF(BT$14<=$C$5,Input!DX31,0)  +   BS31","v":756},{"$f":"IF(BU$14<=$C$5,Input!DY31,0)  +   BT31","v":756},{"$f":"IF(BV$14<=$C$5,Input!DZ31,0)  +   BU31","v":756},{"$f":"IF(BW$14<=$C$5,Input!EA31,0)  +   BV31","v":756},{"$f":"IF(BX$14<=$C$5,Input!EB31,0)  +   BW31","v":756},{"$f":"IF(BY$14<=$C$5,Input!EC31,0)  +   BX31","v":756},{"$f":"IF(BZ$14<=$C$5,Input!ED31,0)  +   BY31","v":756},{"$f":"IF(CA$14<=$C$5,Input!EE31,0)  +   BZ31","v":756},{"$f":"IF(CB$14<=$C$5,Input!EF31,0)  +   CA31","v":756},{"$f":"IF(CC$14<=$C$5,Input!EG31,0)  +   CB31","v":756},{"$f":"IF(CD$14<=$C$5,Input!EH31,0)  +   CC31","v":756},{"$f":"IF(CE$14<=$C$5,Input!EI31,0)  +   CD31","v":756},{"$f":"IF(CF$14<=$C$5,Input!EJ31,0)  +   CE31","v":756},{"$f":"IF(CG$14<=$C$5,Input!EK31,0)  +   CF31","v":756},{"$f":"IF(CH$14<=$C$5,Input!EL31,0)  +   CG31","v":756},{"$f":"IF(CI$14<=$C$5,Input!EM31,0)  +   CH31","v":756},{"$f":"IF(CJ$14<=$C$5,Input!EN31,0)  +   CI31","v":756},{"$f":"IF(CK$14<=$C$5,Input!EO31,0)  +   CJ31","v":756},{"$f":"IF(CL$14<=$C$5,Input!EP31,0)  +   CK31","v":756},{"$f":"IF(CM$14<=$C$5,Input!EQ31,0)  +   CL31","v":756},{"$f":"IF(CN$14<=$C$5,Input!ER31,0)  +   CM31","v":756},{"$f":"IF(CO$14<=$C$5,Input!ES31,0)  +   CN31","v":756},{"$f":"IF(CP$14<=$C$5,Input!ET31,0)  +   CO31","v":756},{"$f":"IF(CQ$14<=$C$5,Input!EU31,0)  +   CP31","v":756},{"$f":"IF(CR$14<=$C$5,Input!EV31,0)  +   CQ31","v":756},{"$f":"IF(CS$14<=$C$5,Input!EW31,0)  +   CR31","v":756},{"$f":"IF(CT$14<=$C$5,Input!EX31,0)  +   CS31","v":756},{"$f":"IF(CU$14<=$C$5,Input!EY31,0)  +   CT31","v":756},{"$f":"IF(CV$14<=$C$5,Input!EZ31,0)  +   CU31","v":756},{"$f":"IF(CW$14<=$C$5,Input!FA31,0)  +   CV31","v":756},{"$f":"IF(CX$14<=$C$5,Input!FB31,0)  +   CW31","v":756},{"$f":"IF(CY$14<=$C$5,Input!FC31,0)  +   CX31","v":756},{"$f":"IF(CZ$14<=$C$5,Input!FD31,0)  +   CY31","v":756},{"$f":"IF(DA$14<=$C$5,Input!FE31,0)  +   CZ31","v":756},{"$f":"IF(DB$14<=$C$5,Input!FF31,0)  +   DA31","v":756},{"$f":"IF(DC$14<=$C$5,Input!FG31,0)  +   DB31","v":756},{"$f":"IF(DD$14<=$C$5,Input!FH31,0)  +   DC31","v":756},{"$f":"IF(DE$14<=$C$5,Input!FI31,0)  +   DD31","v":756},{"$f":"IF(DF$14<=$C$5,Input!FJ31,0)  +   DE31","v":756},{"$f":"IF(DG$14<=$C$5,Input!FK31,0)  +   DF31","v":756},{"$f":"IF(DH$14<=$C$5,Input!FL31,0)  +   DG31","v":756},{"$f":"IF(DI$14<=$C$5,Input!FM31,0)  +   DH31","v":756},{"$f":"IF(DJ$14<=$C$5,Input!FN31,0)  +   DI31","v":756},{"$f":"IF(DK$14<=$C$5,Input!FO31,0)  +   DJ31","v":756},{"$f":"IF(DL$14<=$C$5,Input!FP31,0)  +   DK31","v":756},{"$f":"IF(DM$14<=$C$5,Input!FQ31,0)  +   DL31","v":756},{"$f":"IF(DN$14<=$C$5,Input!FR31,0)  +   DM31","v":756},{"$f":"IF(DO$14<=$C$5,Input!FS31,0)  +   DN31","v":756},{"$f":"IF(DP$14<=$C$5,Input!FT31,0)  +   DO31","v":756},{"$f":"IF(DQ$14<=$C$5,Input!FU31,0)  +   DP31","v":756},{"$f":"IF(DR$14<=$C$5,Input!FV31,0)  +   DQ31","v":756},{"$f":"IF(DS$14<=$C$5,Input!FW31,0)  +   DR31","v":756}]
[{"$f":"Calcs!A39","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E39),1,Calcs!E39)*Periods,0)","v":4},{"$f":"ROUND(MAX(B39,Input!Z39*Periods),0)","v":4},null,null,{"$f":"Input!BJ39","v":0},{"$f":"IF(G$14<=$C$5,Input!BK39,0)  +   F39","v":0},{"$f":"IF(H$14<=$C$5,Input!BL39,0)  +   G39","v":0},{"$f":"IF(I$14<=$C$5,Input!BM39,0)  +   H39","v":0},{"$f":"IF(J$14<=$C$5,Input!BN39,0)  +   I39","v":0},{"$f":"IF(K$14<=$C$5,Input!BO39,0)  +   J39","v":0},{"$f":"IF(L$14<=$C$5,Input!BP39,0)  +   K39","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ39,0)  +   L39","v":0},{"$f":"IF(N$14<=$C$5,Input!BR39,0)  +   M39","v":0},{"$f":"IF(O$14<=$C$5,Input!BS39,0)  +   N39","v":0},{"$f":"IF(P$14<=$C$5,Input!BT39,0)  +   O39","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU39,0)  +   P39","v":0},{"$f":"IF(R$14<=$C$5,Input!BV39,0)  +   Q39","v":0},{"$f":"IF(S$14<=$C$5,Input!BW39,0)  +   R39","v":0},{"$f":"IF(T$14<=$C$5,Input!BX39,0)  +   S39","v":0},{"$f":"IF(U$14<=$C$5,Input!BY39,0)  +   T39","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ39,0)  +   U39","v":0},{"$f":"IF(W$14<=$C$5,Input!CA39,0)  +   V39","v":0},{"$f":"IF(X$14<=$C$5,Input!CB39,0)  +   W39","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC39,0)  +   X39","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD39,0)  +   Y39","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE39,0)  +   Z39","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF39,0)  +   AA39","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG39,0)  +   AB39","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH39,0)  +   AC39","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI39,0)  +   AD39","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ39,0)  +   AE39","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK39,0)  +   AF39","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL39,0)  +   AG39","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM39,0)  +   AH39","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN39,0)  +   AI39","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO39,0)  +   AJ39","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP39,0)  +   AK39","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ39,0)  +   AL39","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR39,0)  +   AM39","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS39,0)  +   AN39","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT39,0)  +   AO39","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU39,0)  +   AP39","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV39,0)  +   AQ39","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW39,0)  +   AR39","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX39,0)  +   AS39","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY39,0)  +   AT39","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ39,0)  +   AU39","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA39,0)  +   AV39","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB39,0)  +   AW39","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC39,0)  +   AX39","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD39,0)  +   AY39","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE39,0)  +   AZ39","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF39,0)  +   BA39","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG39,0)  +   BB39","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH39,0)  +   BC39","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI39,0)  +   BD39","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ39,0)  +   BE39","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK39,0)  +   BF39","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL39,0)  +   BG39","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM39,0)  +   BH39","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN39,0)  +   BI39","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO39,0)  +   BJ39","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP39,0)  +   BK39","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ39,0)  +   BL39","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR39,0)  +   BM39","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS39,0)  +   BN39","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT39,0)  +   BO39","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU39,0)  +   BP39","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV39,0)  +   BQ39","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW39,0)  +   BR39","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX39,0)  +   BS39","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY39,0)  +   BT39","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ39,0)  +   BU39","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA39,0)  +   BV39","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB39,0)  +   BW39","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC39,0)  +   BX39","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED39,0)  +   BY39","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE39,0)  +   BZ39","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF39,0)  +   CA39","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG39,0)  +   CB39","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH39,0)  +   CC39","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI39,0)  +   CD39","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ39,0)  +   CE39","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK39,0)  +   CF39","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL39,0)  +   CG39","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM39,0)  +   CH39","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN39,0)  +   CI39","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO39,0)  +   CJ39","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP39,0)  +   CK39","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ39,0)  +   CL39","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER39,0)  +   CM39","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES39,0)  +   CN39","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET39,0)  +   CO39","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU39,0)  +   CP39","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV39,0)  +   CQ39","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW39,0)  +   CR39","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX39,0)  +   CS39","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY39,0)  +   CT39","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ39,0)  +   CU39","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA39,0)  +   CV39","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB39,0)  +   CW39","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC39,0)  +   CX39","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD39,0)  +   CY39","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE39,0)  +   CZ39","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF39,0)  +   DA39","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG39,0)  +   DB39","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH39,0)  +   DC39","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI39,0)  +   DD39","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ39,0)  +   DE39","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK39,0)  +   DF39","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL39,0)  +   DG39","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM39,0)  +   DH39","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN39,0)  +   DI39","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO39,0)  +   DJ39","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP39,0)  +   DK39","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ39,0)  +   DL39","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR39,0)  +   DM39","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS39,0)  +   DN39","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT39,0)  +   DO39","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU39,0)  +   DP39","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV39,0)  +   DQ39","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW39,0)  +   DR39","v":0}]
[{"$f":"Calcs!A73","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E73),1,Calcs!E73)*Periods,0)","v":4},{"$f":"ROUND(MAX(B73,Input!Z73*Periods),0)","v":4},null,null,{"$f":"Input!BJ73","v":0},{"$f":"IF(G$14<=$C$5,Input!BK73,0)  +   F73","v":0},{"$f":"IF(H$14<=$C$5,Input!BL73,0)  +   G73","v":0},{"$f":"IF(I$14<=$C$5,Input!BM73,0)  +   H73","v":0},{"$f":"IF(J$14<=$C$5,Input!BN73,0)  +   I73","v":0},{"$f":"IF(K$14<=$C$5,Input!BO73,0)  +   J73","v":0},{"$f":"IF(L$14<=$C$5,Input!BP73,0)  +   K73","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ73,0)  +   L73","v":0},{"$f":"IF(N$14<=$C$5,Input!BR73,0)  +   M73","v":0},{"$f":"IF(O$14<=$C$5,Input!BS73,0)  +   N73","v":0},{"$f":"IF(P$14<=$C$5,Input!BT73,0)  +   O73","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU73,0)  +   P73","v":0},{"$f":"IF(R$14<=$C$5,Input!BV73,0)  +   Q73","v":0},{"$f":"IF(S$14<=$C$5,Input!BW73,0)  +   R73","v":0},{"$f":"IF(T$14<=$C$5,Input!BX73,0)  +   S73","v":0},{"$f":"IF(U$14<=$C$5,Input!BY73,0)  +   T73","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ73,0)  +   U73","v":0},{"$f":"IF(W$14<=$C$5,Input!CA73,0)  +   V73","v":0},{"$f":"IF(X$14<=$C$5,Input!CB73,0)  +   W73","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC73,0)  +   X73","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD73,0)  +   Y73","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE73,0)  +   Z73","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF73,0)  +   AA73","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG73,0)  +   AB73","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH73,0)  +   AC73","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI73,0)  +   AD73","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ73,0)  +   AE73","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK73,0)  +   AF73","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL73,0)  +   AG73","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM73,0)  +   AH73","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN73,0)  +   AI73","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO73,0)  +   AJ73","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP73,0)  +   AK73","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ73,0)  +   AL73","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR73,0)  +   AM73","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS73,0)  +   AN73","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT73,0)  +   AO73","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU73,0)  +   AP73","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV73,0)  +   AQ73","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW73,0)  +   AR73","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX73,0)  +   AS73","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY73,0)  +   AT73","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ73,0)  +   AU73","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA73,0)  +   AV73","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB73,0)  +   AW73","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC73,0)  +   AX73","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD73,0)  +   AY73","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE73,0)  +   AZ73","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF73,0)  +   BA73","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG73,0)  +   BB73","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH73,0)  +   BC73","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI73,0)  +   BD73","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ73,0)  +   BE73","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK73,0)  +   BF73","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL73,0)  +   BG73","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM73,0)  +   BH73","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN73,0)  +   BI73","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO73,0)  +   BJ73","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP73,0)  +   BK73","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ73,0)  +   BL73","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR73,0)  +   BM73","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS73,0)  +   BN73","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT73,0)  +   BO73","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU73,0)  +   BP73","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV73,0)  +   BQ73","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW73,0)  +   BR73","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX73,0)  +   BS73","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY73,0)  +   BT73","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ73,0)  +   BU73","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA73,0)  +   BV73","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB73,0)  +   BW73","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC73,0)  +   BX73","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED73,0)  +   BY73","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE73,0)  +   BZ73","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF73,0)  +   CA73","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG73,0)  +   CB73","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH73,0)  +   CC73","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI73,0)  +   CD73","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ73,0)  +   CE73","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK73,0)  +   CF73","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL73,0)  +   CG73","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM73,0)  +   CH73","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN73,0)  +   CI73","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO73,0)  +   CJ73","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP73,0)  +   CK73","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ73,0)  +   CL73","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER73,0)  +   CM73","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES73,0)  +   CN73","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET73,0)  +   CO73","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU73,0)  +   CP73","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV73,0)  +   CQ73","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW73,0)  +   CR73","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX73,0)  +   CS73","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY73,0)  +   CT73","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ73,0)  +   CU73","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA73,0)  +   CV73","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB73,0)  +   CW73","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC73,0)  +   CX73","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD73,0)  +   CY73","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE73,0)  +   CZ73","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF73,0)  +   DA73","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG73,0)  +   DB73","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH73,0)  +   DC73","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI73,0)  +   DD73","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ73,0)  +   DE73","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK73,0)  +   DF73","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL73,0)  +   DG73","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM73,0)  +   DH73","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN73,0)  +   DI73","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO73,0)  +   DJ73","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP73,0)  +   DK73","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ73,0)  +   DL73","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR73,0)  +   DM73","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS73,0)  +   DN73","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT73,0)  +   DO73","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU73,0)  +   DP73","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV73,0)  +   DQ73","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW73,0)  +   DR73","v":0}]
[{"$f":"Calcs!A100","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E100),1,Calcs!E100)*Periods,0)","v":0},{"$f":"ROUND(MAX(B100,Input!Z100*Periods),0)","v":0},null,null,{"$f":"Input!BJ100","v":0},{"$f":"IF(G$14<=$C$5,Input!BK100,0)  +   F100","v":0},{"$f":"IF(H$14<=$C$5,Input!BL100,0)  +   G100","v":0},{"$f":"IF(I$14<=$C$5,Input!BM100,0)  +   H100","v":0},{"$f":"IF(J$14<=$C$5,Input!BN100,0)  +   I100","v":0},{"$f":"IF(K$14<=$C$5,Input!BO100,0)  +   J100","v":0},{"$f":"IF(L$14<=$C$5,Input!BP100,0)  +   K100","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ100,0)  +   L100","v":0},{"$f":"IF(N$14<=$C$5,Input!BR100,0)  +   M100","v":0},{"$f":"IF(O$14<=$C$5,Input!BS100,0)  +   N100","v":0},{"$f":"IF(P$14<=$C$5,Input!BT100,0)  +   O100","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU100,0)  +   P100","v":0},{"$f":"IF(R$14<=$C$5,Input!BV100,0)  +   Q100","v":0},{"$f":"IF(S$14<=$C$5,Input!BW100,0)  +   R100","v":0},{"$f":"IF(T$14<=$C$5,Input!BX100,0)  +   S100","v":0},{"$f":"IF(U$14<=$C$5,Input!BY100,0)  +   T100","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ100,0)  +   U100","v":0},{"$f":"IF(W$14<=$C$5,Input!CA100,0)  +   V100","v":0},{"$f":"IF(X$14<=$C$5,Input!CB100,0)  +   W100","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC100,0)  +   X100","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD100,0)  +   Y100","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE100,0)  +   Z100","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF100,0)  +   AA100","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG100,0)  +   AB100","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH100,0)  +   AC100","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI100,0)  +   AD100","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ100,0)  +   AE100","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK100,0)  +   AF100","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL100,0)  +   AG100","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM100,0)  +   AH100","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN100,0)  +   AI100","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO100,0)  +   AJ100","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP100,0)  +   AK100","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ100,0)  +   AL100","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR100,0)  +   AM100","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS100,0)  +   AN100","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT100,0)  +   AO100","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU100,0)  +   AP100","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV100,0)  +   AQ100","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW100,0)  +   AR100","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX100,0)  +   AS100","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY100,0)  +   AT100","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ100,0)  +   AU100","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA100,0)  +   AV100","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB100,0)  +   AW100","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC100,0)  +   AX100","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD100,0)  +   AY100","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE100,0)  +   AZ100","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF100,0)  +   BA100","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG100,0)  +   BB100","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH100,0)  +   BC100","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI100,0)  +   BD100","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ100,0)  +   BE100","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK100,0)  +   BF100","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL100,0)  +   BG100","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM100,0)  +   BH100","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN100,0)  +   BI100","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO100,0)  +   BJ100","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP100,0)  +   BK100","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ100,0)  +   BL100","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR100,0)  +   BM100","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS100,0)  +   BN100","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT100,0)  +   BO100","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU100,0)  +   BP100","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV100,0)  +   BQ100","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW100,0)  +   BR100","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX100,0)  +   BS100","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY100,0)  +   BT100","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ100,0)  +   BU100","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA100,0)  +   BV100","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB100,0)  +   BW100","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC100,0)  +   BX100","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED100,0)  +   BY100","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE100,0)  +   BZ100","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF100,0)  +   CA100","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG100,0)  +   CB100","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH100,0)  +   CC100","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI100,0)  +   CD100","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ100,0)  +   CE100","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK100,0)  +   CF100","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL100,0)  +   CG100","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM100,0)  +   CH100","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN100,0)  +   CI100","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO100,0)  +   CJ100","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP100,0)  +   CK100","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ100,0)  +   CL100","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER100,0)  +   CM100","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES100,0)  +   CN100","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET100,0)  +   CO100","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU100,0)  +   CP100","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV100,0)  +   CQ100","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW100,0)  +   CR100","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX100,0)  +   CS100","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY100,0)  +   CT100","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ100,0)  +   CU100","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA100,0)  +   CV100","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB100,0)  +   CW100","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC100,0)  +   CX100","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD100,0)  +   CY100","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE100,0)  +   CZ100","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF100,0)  +   DA100","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG100,0)  +   DB100","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH100,0)  +   DC100","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI100,0)  +   DD100","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ100,0)  +   DE100","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK100,0)  +   DF100","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL100,0)  +   DG100","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM100,0)  +   DH100","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN100,0)  +   DI100","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO100,0)  +   DJ100","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP100,0)  +   DK100","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ100,0)  +   DL100","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR100,0)  +   DM100","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS100,0)  +   DN100","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT100,0)  +   DO100","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU100,0)  +   DP100","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV100,0)  +   DQ100","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW100,0)  +   DR100","v":0}]
[{"$f":"Calcs!A138","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E138),1,Calcs!E138)*Periods,0)","v":0},{"$f":"ROUND(MAX(B138,Input!Z138*Periods),0)","v":0},null,null,{"$f":"Input!BJ138","v":0},{"$f":"IF(G$14<=$C$5,Input!BK138,0)  +   F138","v":0},{"$f":"IF(H$14<=$C$5,Input!BL138,0)  +   G138","v":0},{"$f":"IF(I$14<=$C$5,Input!BM138,0)  +   H138","v":0},{"$f":"IF(J$14<=$C$5,Input!BN138,0)  +   I138","v":0},{"$f":"IF(K$14<=$C$5,Input!BO138,0)  +   J138","v":0},{"$f":"IF(L$14<=$C$5,Input!BP138,0)  +   K138","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ138,0)  +   L138","v":0},{"$f":"IF(N$14<=$C$5,Input!BR138,0)  +   M138","v":0},{"$f":"IF(O$14<=$C$5,Input!BS138,0)  +   N138","v":0},{"$f":"IF(P$14<=$C$5,Input!BT138,0)  +   O138","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU138,0)  +   P138","v":0},{"$f":"IF(R$14<=$C$5,Input!BV138,0)  +   Q138","v":0},{"$f":"IF(S$14<=$C$5,Input!BW138,0)  +   R138","v":0},{"$f":"IF(T$14<=$C$5,Input!BX138,0)  +   S138","v":0},{"$f":"IF(U$14<=$C$5,Input!BY138,0)  +   T138","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ138,0)  +   U138","v":0},{"$f":"IF(W$14<=$C$5,Input!CA138,0)  +   V138","v":0},{"$f":"IF(X$14<=$C$5,Input!CB138,0)  +   W138","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC138,0)  +   X138","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD138,0)  +   Y138","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE138,0)  +   Z138","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF138,0)  +   AA138","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG138,0)  +   AB138","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH138,0)  +   AC138","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI138,0)  +   AD138","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ138,0)  +   AE138","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK138,0)  +   AF138","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL138,0)  +   AG138","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM138,0)  +   AH138","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN138,0)  +   AI138","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO138,0)  +   AJ138","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP138,0)  +   AK138","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ138,0)  +   AL138","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR138,0)  +   AM138","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS138,0)  +   AN138","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT138,0)  +   AO138","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU138,0)  +   AP138","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV138,0)  +   AQ138","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW138,0)  +   AR138","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX138,0)  +   AS138","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY138,0)  +   AT138","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ138,0)  +   AU138","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA138,0)  +   AV138","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB138,0)  +   AW138","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC138,0)  +   AX138","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD138,0)  +   AY138","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE138,0)  +   AZ138","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF138,0)  +   BA138","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG138,0)  +   BB138","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH138,0)  +   BC138","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI138,0)  +   BD138","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ138,0)  +   BE138","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK138,0)  +   BF138","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL138,0)  +   BG138","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM138,0)  +   BH138","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN138,0)  +   BI138","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO138,0)  +   BJ138","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP138,0)  +   BK138","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ138,0)  +   BL138","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR138,0)  +   BM138","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS138,0)  +   BN138","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT138,0)  +   BO138","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU138,0)  +   BP138","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV138,0)  +   BQ138","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW138,0)  +   BR138","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX138,0)  +   BS138","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY138,0)  +   BT138","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ138,0)  +   BU138","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA138,0)  +   BV138","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB138,0)  +   BW138","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC138,0)  +   BX138","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED138,0)  +   BY138","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE138,0)  +   BZ138","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF138,0)  +   CA138","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG138,0)  +   CB138","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH138,0)  +   CC138","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI138,0)  +   CD138","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ138,0)  +   CE138","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK138,0)  +   CF138","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL138,0)  +   CG138","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM138,0)  +   CH138","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN138,0)  +   CI138","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO138,0)  +   CJ138","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP138,0)  +   CK138","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ138,0)  +   CL138","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER138,0)  +   CM138","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES138,0)  +   CN138","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET138,0)  +   CO138","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU138,0)  +   CP138","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV138,0)  +   CQ138","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW138,0)  +   CR138","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX138,0)  +   CS138","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY138,0)  +   CT138","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ138,0)  +   CU138","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA138,0)  +   CV138","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB138,0)  +   CW138","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC138,0)  +   CX138","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD138,0)  +   CY138","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE138,0)  +   CZ138","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF138,0)  +   DA138","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG138,0)  +   DB138","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH138,0)  +   DC138","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI138,0)  +   DD138","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ138,0)  +   DE138","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK138,0)  +   DF138","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL138,0)  +   DG138","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM138,0)  +   DH138","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN138,0)  +   DI138","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO138,0)  +   DJ138","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP138,0)  +   DK138","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ138,0)  +   DL138","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR138,0)  +   DM138","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS138,0)  +   DN138","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT138,0)  +   DO138","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU138,0)  +   DP138","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV138,0)  +   DQ138","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW138,0)  +   DR138","v":0}]
[{"$f":"Calcs!A161","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E161),1,Calcs!E161)*Periods,0)","v":0},{"$f":"ROUND(MAX(B161,Input!Z161*Periods),0)","v":0},null,null,{"$f":"Input!BJ161","v":0},{"$f":"IF(G$14<=$C$5,Input!BK161,0)  +   F161","v":0},{"$f":"IF(H$14<=$C$5,Input!BL161,0)  +   G161","v":0},{"$f":"IF(I$14<=$C$5,Input!BM161,0)  +   H161","v":0},{"$f":"IF(J$14<=$C$5,Input!BN161,0)  +   I161","v":0},{"$f":"IF(K$14<=$C$5,Input!BO161,0)  +   J161","v":0},{"$f":"IF(L$14<=$C$5,Input!BP161,0)  +   K161","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ161,0)  +   L161","v":0},{"$f":"IF(N$14<=$C$5,Input!BR161,0)  +   M161","v":0},{"$f":"IF(O$14<=$C$5,Input!BS161,0)  +   N161","v":0},{"$f":"IF(P$14<=$C$5,Input!BT161,0)  +   O161","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU161,0)  +   P161","v":0},{"$f":"IF(R$14<=$C$5,Input!BV161,0)  +   Q161","v":0},{"$f":"IF(S$14<=$C$5,Input!BW161,0)  +   R161","v":0},{"$f":"IF(T$14<=$C$5,Input!BX161,0)  +   S161","v":0},{"$f":"IF(U$14<=$C$5,Input!BY161,0)  +   T161","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ161,0)  +   U161","v":0},{"$f":"IF(W$14<=$C$5,Input!CA161,0)  +   V161","v":0},{"$f":"IF(X$14<=$C$5,Input!CB161,0)  +   W161","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC161,0)  +   X161","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD161,0)  +   Y161","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE161,0)  +   Z161","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF161,0)  +   AA161","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG161,0)  +   AB161","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH161,0)  +   AC161","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI161,0)  +   AD161","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ161,0)  +   AE161","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK161,0)  +   AF161","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL161,0)  +   AG161","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM161,0)  +   AH161","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN161,0)  +   AI161","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO161,0)  +   AJ161","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP161,0)  +   AK161","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ161,0)  +   AL161","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR161,0)  +   AM161","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS161,0)  +   AN161","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT161,0)  +   AO161","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU161,0)  +   AP161","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV161,0)  +   AQ161","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW161,0)  +   AR161","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX161,0)  +   AS161","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY161,0)  +   AT161","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ161,0)  +   AU161","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA161,0)  +   AV161","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB161,0)  +   AW161","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC161,0)  +   AX161","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD161,0)  +   AY161","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE161,0)  +   AZ161","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF161,0)  +   BA161","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG161,0)  +   BB161","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH161,0)  +   BC161","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI161,0)  +   BD161","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ161,0)  +   BE161","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK161,0)  +   BF161","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL161,0)  +   BG161","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM161,0)  +   BH161","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN161,0)  +   BI161","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO161,0)  +   BJ161","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP161,0)  +   BK161","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ161,0)  +   BL161","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR161,0)  +   BM161","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS161,0)  +   BN161","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT161,0)  +   BO161","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU161,0)  +   BP161","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV161,0)  +   BQ161","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW161,0)  +   BR161","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX161,0)  +   BS161","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY161,0)  +   BT161","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ161,0)  +   BU161","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA161,0)  +   BV161","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB161,0)  +   BW161","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC161,0)  +   BX161","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED161,0)  +   BY161","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE161,0)  +   BZ161","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF161,0)  +   CA161","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG161,0)  +   CB161","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH161,0)  +   CC161","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI161,0)  +   CD161","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ161,0)  +   CE161","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK161,0)  +   CF161","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL161,0)  +   CG161","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM161,0)  +   CH161","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN161,0)  +   CI161","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO161,0)  +   CJ161","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP161,0)  +   CK161","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ161,0)  +   CL161","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER161,0)  +   CM161","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES161,0)  +   CN161","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET161,0)  +   CO161","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU161,0)  +   CP161","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV161,0)  +   CQ161","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW161,0)  +   CR161","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX161,0)  +   CS161","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY161,0)  +   CT161","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ161,0)  +   CU161","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA161,0)  +   CV161","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB161,0)  +   CW161","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC161,0)  +   CX161","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD161,0)  +   CY161","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE161,0)  +   CZ161","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF161,0)  +   DA161","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG161,0)  +   DB161","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH161,0)  +   DC161","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI161,0)  +   DD161","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ161,0)  +   DE161","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK161,0)  +   DF161","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL161,0)  +   DG161","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM161,0)  +   DH161","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN161,0)  +   DI161","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO161,0)  +   DJ161","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP161,0)  +   DK161","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ161,0)  +   DL161","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR161,0)  +   DM161","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS161,0)  +   DN161","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT161,0)  +   DO161","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU161,0)  +   DP161","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV161,0)  +   DQ161","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW161,0)  +   DR161","v":0}]
[{"$f":"Calcs!A203","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E203),1,Calcs!E203)*Periods,0)","v":0},{"$f":"ROUND(MAX(B203,Input!Z203*Periods),0)","v":0},null,null,{"$f":"Input!BJ203","v":0},{"$f":"IF(G$14<=$C$5,Input!BK203,0)  +   F203","v":0},{"$f":"IF(H$14<=$C$5,Input!BL203,0)  +   G203","v":0},{"$f":"IF(I$14<=$C$5,Input!BM203,0)  +   H203","v":0},{"$f":"IF(J$14<=$C$5,Input!BN203,0)  +   I203","v":0},{"$f":"IF(K$14<=$C$5,Input!BO203,0)  +   J203","v":0},{"$f":"IF(L$14<=$C$5,Input!BP203,0)  +   K203","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ203,0)  +   L203","v":0},{"$f":"IF(N$14<=$C$5,Input!BR203,0)  +   M203","v":0},{"$f":"IF(O$14<=$C$5,Input!BS203,0)  +   N203","v":0},{"$f":"IF(P$14<=$C$5,Input!BT203,0)  +   O203","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU203,0)  +   P203","v":0},{"$f":"IF(R$14<=$C$5,Input!BV203,0)  +   Q203","v":0},{"$f":"IF(S$14<=$C$5,Input!BW203,0)  +   R203","v":0},{"$f":"IF(T$14<=$C$5,Input!BX203,0)  +   S203","v":0},{"$f":"IF(U$14<=$C$5,Input!BY203,0)  +   T203","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ203,0)  +   U203","v":0},{"$f":"IF(W$14<=$C$5,Input!CA203,0)  +   V203","v":0},{"$f":"IF(X$14<=$C$5,Input!CB203,0)  +   W203","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC203,0)  +   X203","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD203,0)  +   Y203","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE203,0)  +   Z203","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF203,0)  +   AA203","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG203,0)  +   AB203","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH203,0)  +   AC203","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI203,0)  +   AD203","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ203,0)  +   AE203","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK203,0)  +   AF203","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL203,0)  +   AG203","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM203,0)  +   AH203","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN203,0)  +   AI203","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO203,0)  +   AJ203","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP203,0)  +   AK203","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ203,0)  +   AL203","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR203,0)  +   AM203","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS203,0)  +   AN203","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT203,0)  +   AO203","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU203,0)  +   AP203","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV203,0)  +   AQ203","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW203,0)  +   AR203","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX203,0)  +   AS203","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY203,0)  +   AT203","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ203,0)  +   AU203","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA203,0)  +   AV203","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB203,0)  +   AW203","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC203,0)  +   AX203","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD203,0)  +   AY203","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE203,0)  +   AZ203","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF203,0)  +   BA203","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG203,0)  +   BB203","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH203,0)  +   BC203","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI203,0)  +   BD203","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ203,0)  +   BE203","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK203,0)  +   BF203","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL203,0)  +   BG203","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM203,0)  +   BH203","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN203,0)  +   BI203","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO203,0)  +   BJ203","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP203,0)  +   BK203","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ203,0)  +   BL203","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR203,0)  +   BM203","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS203,0)  +   BN203","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT203,0)  +   BO203","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU203,0)  +   BP203","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV203,0)  +   BQ203","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW203,0)  +   BR203","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX203,0)  +   BS203","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY203,0)  +   BT203","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ203,0)  +   BU203","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA203,0)  +   BV203","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB203,0)  +   BW203","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC203,0)  +   BX203","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED203,0)  +   BY203","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE203,0)  +   BZ203","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF203,0)  +   CA203","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG203,0)  +   CB203","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH203,0)  +   CC203","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI203,0)  +   CD203","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ203,0)  +   CE203","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK203,0)  +   CF203","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL203,0)  +   CG203","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM203,0)  +   CH203","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN203,0)  +   CI203","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO203,0)  +   CJ203","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP203,0)  +   CK203","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ203,0)  +   CL203","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER203,0)  +   CM203","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES203,0)  +   CN203","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET203,0)  +   CO203","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU203,0)  +   CP203","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV203,0)  +   CQ203","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW203,0)  +   CR203","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX203,0)  +   CS203","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY203,0)  +   CT203","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ203,0)  +   CU203","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA203,0)  +   CV203","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB203,0)  +   CW203","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC203,0)  +   CX203","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD203,0)  +   CY203","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE203,0)  +   CZ203","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF203,0)  +   DA203","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG203,0)  +   DB203","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH203,0)  +   DC203","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI203,0)  +   DD203","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ203,0)  +   DE203","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK203,0)  +   DF203","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL203,0)  +   DG203","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM203,0)  +   DH203","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN203,0)  +   DI203","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO203,0)  +   DJ203","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP203,0)  +   DK203","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ203,0)  +   DL203","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR203,0)  +   DM203","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS203,0)  +   DN203","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT203,0)  +   DO203","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU203,0)  +   DP203","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV203,0)  +   DQ203","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW203,0)  +   DR203","v":0}]
[{"$f":"Calcs!A222","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E222),1,Calcs!E222)*Periods,0)","v":0},{"$f":"ROUND(MAX(B222,Input!Z222*Periods),0)","v":0},null,null,{"$f":"Input!BJ222","v":0},{"$f":"IF(G$14<=$C$5,Input!BK222,0)  +   F222","v":0},{"$f":"IF(H$14<=$C$5,Input!BL222,0)  +   G222","v":0},{"$f":"IF(I$14<=$C$5,Input!BM222,0)  +   H222","v":0},{"$f":"IF(J$14<=$C$5,Input!BN222,0)  +   I222","v":0},{"$f":"IF(K$14<=$C$5,Input!BO222,0)  +   J222","v":0},{"$f":"IF(L$14<=$C$5,Input!BP222,0)  +   K222","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ222,0)  +   L222","v":0},{"$f":"IF(N$14<=$C$5,Input!BR222,0)  +   M222","v":0},{"$f":"IF(O$14<=$C$5,Input!BS222,0)  +   N222","v":0},{"$f":"IF(P$14<=$C$5,Input!BT222,0)  +   O222","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU222,0)  +   P222","v":0},{"$f":"IF(R$14<=$C$5,Input!BV222,0)  +   Q222","v":0},{"$f":"IF(S$14<=$C$5,Input!BW222,0)  +   R222","v":0},{"$f":"IF(T$14<=$C$5,Input!BX222,0)  +   S222","v":0},{"$f":"IF(U$14<=$C$5,Input!BY222,0)  +   T222","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ222,0)  +   U222","v":0},{"$f":"IF(W$14<=$C$5,Input!CA222,0)  +   V222","v":0},{"$f":"IF(X$14<=$C$5,Input!CB222,0)  +   W222","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC222,0)  +   X222","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD222,0)  +   Y222","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE222,0)  +   Z222","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF222,0)  +   AA222","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG222,0)  +   AB222","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH222,0)  +   AC222","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI222,0)  +   AD222","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ222,0)  +   AE222","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK222,0)  +   AF222","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL222,0)  +   AG222","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM222,0)  +   AH222","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN222,0)  +   AI222","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO222,0)  +   AJ222","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP222,0)  +   AK222","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ222,0)  +   AL222","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR222,0)  +   AM222","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS222,0)  +   AN222","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT222,0)  +   AO222","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU222,0)  +   AP222","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV222,0)  +   AQ222","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW222,0)  +   AR222","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX222,0)  +   AS222","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY222,0)  +   AT222","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ222,0)  +   AU222","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA222,0)  +   AV222","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB222,0)  +   AW222","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC222,0)  +   AX222","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD222,0)  +   AY222","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE222,0)  +   AZ222","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF222,0)  +   BA222","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG222,0)  +   BB222","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH222,0)  +   BC222","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI222,0)  +   BD222","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ222,0)  +   BE222","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK222,0)  +   BF222","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL222,0)  +   BG222","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM222,0)  +   BH222","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN222,0)  +   BI222","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO222,0)  +   BJ222","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP222,0)  +   BK222","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ222,0)  +   BL222","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR222,0)  +   BM222","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS222,0)  +   BN222","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT222,0)  +   BO222","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU222,0)  +   BP222","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV222,0)  +   BQ222","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW222,0)  +   BR222","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX222,0)  +   BS222","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY222,0)  +   BT222","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ222,0)  +   BU222","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA222,0)  +   BV222","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB222,0)  +   BW222","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC222,0)  +   BX222","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED222,0)  +   BY222","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE222,0)  +   BZ222","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF222,0)  +   CA222","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG222,0)  +   CB222","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH222,0)  +   CC222","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI222,0)  +   CD222","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ222,0)  +   CE222","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK222,0)  +   CF222","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL222,0)  +   CG222","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM222,0)  +   CH222","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN222,0)  +   CI222","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO222,0)  +   CJ222","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP222,0)  +   CK222","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ222,0)  +   CL222","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER222,0)  +   CM222","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES222,0)  +   CN222","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET222,0)  +   CO222","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU222,0)  +   CP222","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV222,0)  +   CQ222","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW222,0)  +   CR222","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX222,0)  +   CS222","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY222,0)  +   CT222","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ222,0)  +   CU222","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA222,0)  +   CV222","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB222,0)  +   CW222","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC222,0)  +   CX222","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD222,0)  +   CY222","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE222,0)  +   CZ222","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF222,0)  +   DA222","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG222,0)  +   DB222","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH222,0)  +   DC222","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI222,0)  +   DD222","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ222,0)  +   DE222","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK222,0)  +   DF222","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL222,0)  +   DG222","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM222,0)  +   DH222","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN222,0)  +   DI222","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO222,0)  +   DJ222","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP222,0)  +   DK222","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ222,0)  +   DL222","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR222,0)  +   DM222","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS222,0)  +   DN222","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT222,0)  +   DO222","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU222,0)  +   DP222","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV222,0)  +   DQ222","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW222,0)  +   DR222","v":0}]
[{"$f":"Calcs!A268","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E268),1,Calcs!E268)*Periods,0)","v":0},{"$f":"ROUND(MAX(B268,Input!Z268*Periods),0)","v":0},null,null,{"$f":"Input!BJ268","v":0},{"$f":"IF(G$14<=$C$5,Input!BK268,0)  +   F268","v":0},{"$f":"IF(H$14<=$C$5,Input!BL268,0)  +   G268","v":0},{"$f":"IF(I$14<=$C$5,Input!BM268,0)  +   H268","v":0},{"$f":"IF(J$14<=$C$5,Input!BN268,0)  +   I268","v":0},{"$f":"IF(K$14<=$C$5,Input!BO268,0)  +   J268","v":0},{"$f":"IF(L$14<=$C$5,Input!BP268,0)  +   K268","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ268,0)  +   L268","v":0},{"$f":"IF(N$14<=$C$5,Input!BR268,0)  +   M268","v":0},{"$f":"IF(O$14<=$C$5,Input!BS268,0)  +   N268","v":0},{"$f":"IF(P$14<=$C$5,Input!BT268,0)  +   O268","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU268,0)  +   P268","v":0},{"$f":"IF(R$14<=$C$5,Input!BV268,0)  +   Q268","v":0},{"$f":"IF(S$14<=$C$5,Input!BW268,0)  +   R268","v":0},{"$f":"IF(T$14<=$C$5,Input!BX268,0)  +   S268","v":0},{"$f":"IF(U$14<=$C$5,Input!BY268,0)  +   T268","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ268,0)  +   U268","v":0},{"$f":"IF(W$14<=$C$5,Input!CA268,0)  +   V268","v":0},{"$f":"IF(X$14<=$C$5,Input!CB268,0)  +   W268","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC268,0)  +   X268","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD268,0)  +   Y268","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE268,0)  +   Z268","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF268,0)  +   AA268","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG268,0)  +   AB268","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH268,0)  +   AC268","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI268,0)  +   AD268","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ268,0)  +   AE268","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK268,0)  +   AF268","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL268,0)  +   AG268","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM268,0)  +   AH268","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN268,0)  +   AI268","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO268,0)  +   AJ268","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP268,0)  +   AK268","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ268,0)  +   AL268","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR268,0)  +   AM268","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS268,0)  +   AN268","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT268,0)  +   AO268","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU268,0)  +   AP268","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV268,0)  +   AQ268","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW268,0)  +   AR268","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX268,0)  +   AS268","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY268,0)  +   AT268","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ268,0)  +   AU268","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA268,0)  +   AV268","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB268,0)  +   AW268","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC268,0)  +   AX268","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD268,0)  +   AY268","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE268,0)  +   AZ268","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF268,0)  +   BA268","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG268,0)  +   BB268","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH268,0)  +   BC268","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI268,0)  +   BD268","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ268,0)  +   BE268","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK268,0)  +   BF268","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL268,0)  +   BG268","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM268,0)  +   BH268","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN268,0)  +   BI268","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO268,0)  +   BJ268","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP268,0)  +   BK268","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ268,0)  +   BL268","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR268,0)  +   BM268","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS268,0)  +   BN268","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT268,0)  +   BO268","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU268,0)  +   BP268","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV268,0)  +   BQ268","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW268,0)  +   BR268","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX268,0)  +   BS268","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY268,0)  +   BT268","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ268,0)  +   BU268","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA268,0)  +   BV268","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB268,0)  +   BW268","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC268,0)  +   BX268","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED268,0)  +   BY268","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE268,0)  +   BZ268","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF268,0)  +   CA268","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG268,0)  +   CB268","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH268,0)  +   CC268","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI268,0)  +   CD268","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ268,0)  +   CE268","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK268,0)  +   CF268","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL268,0)  +   CG268","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM268,0)  +   CH268","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN268,0)  +   CI268","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO268,0)  +   CJ268","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP268,0)  +   CK268","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ268,0)  +   CL268","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER268,0)  +   CM268","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES268,0)  +   CN268","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET268,0)  +   CO268","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU268,0)  +   CP268","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV268,0)  +   CQ268","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW268,0)  +   CR268","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX268,0)  +   CS268","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY268,0)  +   CT268","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ268,0)  +   CU268","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA268,0)  +   CV268","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB268,0)  +   CW268","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC268,0)  +   CX268","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD268,0)  +   CY268","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE268,0)  +   CZ268","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF268,0)  +   DA268","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG268,0)  +   DB268","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH268,0)  +   DC268","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI268,0)  +   DD268","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ268,0)  +   DE268","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK268,0)  +   DF268","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL268,0)  +   DG268","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM268,0)  +   DH268","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN268,0)  +   DI268","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO268,0)  +   DJ268","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP268,0)  +   DK268","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ268,0)  +   DL268","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR268,0)  +   DM268","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS268,0)  +   DN268","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT268,0)  +   DO268","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU268,0)  +   DP268","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV268,0)  +   DQ268","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW268,0)  +   DR268","v":0}]
[{"$f":"Calcs!A314","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E314),1,Calcs!E314)*Periods,0)","v":0},{"$f":"ROUND(MAX(B314,Input!Z314*Periods),0)","v":0},null,null,{"$f":"Input!BJ314","v":0},{"$f":"IF(G$14<=$C$5,Input!BK314,0)  +   F314","v":0},{"$f":"IF(H$14<=$C$5,Input!BL314,0)  +   G314","v":0},{"$f":"IF(I$14<=$C$5,Input!BM314,0)  +   H314","v":0},{"$f":"IF(J$14<=$C$5,Input!BN314,0)  +   I314","v":0},{"$f":"IF(K$14<=$C$5,Input!BO314,0)  +   J314","v":0},{"$f":"IF(L$14<=$C$5,Input!BP314,0)  +   K314","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ314,0)  +   L314","v":0},{"$f":"IF(N$14<=$C$5,Input!BR314,0)  +   M314","v":0},{"$f":"IF(O$14<=$C$5,Input!BS314,0)  +   N314","v":0},{"$f":"IF(P$14<=$C$5,Input!BT314,0)  +   O314","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU314,0)  +   P314","v":0},{"$f":"IF(R$14<=$C$5,Input!BV314,0)  +   Q314","v":0},{"$f":"IF(S$14<=$C$5,Input!BW314,0)  +   R314","v":0},{"$f":"IF(T$14<=$C$5,Input!BX314,0)  +   S314","v":0},{"$f":"IF(U$14<=$C$5,Input!BY314,0)  +   T314","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ314,0)  +   U314","v":0},{"$f":"IF(W$14<=$C$5,Input!CA314,0)  +   V314","v":0},{"$f":"IF(X$14<=$C$5,Input!CB314,0)  +   W314","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC314,0)  +   X314","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD314,0)  +   Y314","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE314,0)  +   Z314","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF314,0)  +   AA314","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG314,0)  +   AB314","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH314,0)  +   AC314","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI314,0)  +   AD314","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ314,0)  +   AE314","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK314,0)  +   AF314","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL314,0)  +   AG314","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM314,0)  +   AH314","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN314,0)  +   AI314","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO314,0)  +   AJ314","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP314,0)  +   AK314","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ314,0)  +   AL314","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR314,0)  +   AM314","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS314,0)  +   AN314","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT314,0)  +   AO314","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU314,0)  +   AP314","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV314,0)  +   AQ314","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW314,0)  +   AR314","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX314,0)  +   AS314","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY314,0)  +   AT314","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ314,0)  +   AU314","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA314,0)  +   AV314","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB314,0)  +   AW314","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC314,0)  +   AX314","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD314,0)  +   AY314","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE314,0)  +   AZ314","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF314,0)  +   BA314","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG314,0)  +   BB314","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH314,0)  +   BC314","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI314,0)  +   BD314","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ314,0)  +   BE314","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK314,0)  +   BF314","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL314,0)  +   BG314","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM314,0)  +   BH314","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN314,0)  +   BI314","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO314,0)  +   BJ314","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP314,0)  +   BK314","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ314,0)  +   BL314","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR314,0)  +   BM314","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS314,0)  +   BN314","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT314,0)  +   BO314","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU314,0)  +   BP314","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV314,0)  +   BQ314","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW314,0)  +   BR314","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX314,0)  +   BS314","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY314,0)  +   BT314","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ314,0)  +   BU314","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA314,0)  +   BV314","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB314,0)  +   BW314","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC314,0)  +   BX314","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED314,0)  +   BY314","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE314,0)  +   BZ314","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF314,0)  +   CA314","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG314,0)  +   CB314","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH314,0)  +   CC314","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI314,0)  +   CD314","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ314,0)  +   CE314","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK314,0)  +   CF314","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL314,0)  +   CG314","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM314,0)  +   CH314","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN314,0)  +   CI314","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO314,0)  +   CJ314","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP314,0)  +   CK314","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ314,0)  +   CL314","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER314,0)  +   CM314","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES314,0)  +   CN314","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET314,0)  +   CO314","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU314,0)  +   CP314","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV314,0)  +   CQ314","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW314,0)  +   CR314","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX314,0)  +   CS314","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY314,0)  +   CT314","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ314,0)  +   CU314","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA314,0)  +   CV314","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB314,0)  +   CW314","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC314,0)  +   CX314","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD314,0)  +   CY314","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE314,0)  +   CZ314","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF314,0)  +   DA314","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG314,0)  +   DB314","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH314,0)  +   DC314","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI314,0)  +   DD314","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ314,0)  +   DE314","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK314,0)  +   DF314","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL314,0)  +   DG314","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM314,0)  +   DH314","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN314,0)  +   DI314","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO314,0)  +   DJ314","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP314,0)  +   DK314","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ314,0)  +   DL314","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR314,0)  +   DM314","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS314,0)  +   DN314","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT314,0)  +   DO314","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU314,0)  +   DP314","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV314,0)  +   DQ314","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW314,0)  +   DR314","v":0}]
[{"$f":"Calcs!A333","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E333),1,Calcs!E333)*Periods,0)","v":0},{"$f":"ROUND(MAX(B333,Input!Z333*Periods),0)","v":0},null,null,{"$f":"Input!BJ333","v":0},{"$f":"IF(G$14<=$C$5,Input!BK333,0)  +   F333","v":0},{"$f":"IF(H$14<=$C$5,Input!BL333,0)  +   G333","v":0},{"$f":"IF(I$14<=$C$5,Input!BM333,0)  +   H333","v":0},{"$f":"IF(J$14<=$C$5,Input!BN333,0)  +   I333","v":0},{"$f":"IF(K$14<=$C$5,Input!BO333,0)  +   J333","v":0},{"$f":"IF(L$14<=$C$5,Input!BP333,0)  +   K333","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ333,0)  +   L333","v":0},{"$f":"IF(N$14<=$C$5,Input!BR333,0)  +   M333","v":0},{"$f":"IF(O$14<=$C$5,Input!BS333,0)  +   N333","v":0},{"$f":"IF(P$14<=$C$5,Input!BT333,0)  +   O333","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU333,0)  +   P333","v":0},{"$f":"IF(R$14<=$C$5,Input!BV333,0)  +   Q333","v":0},{"$f":"IF(S$14<=$C$5,Input!BW333,0)  +   R333","v":0},{"$f":"IF(T$14<=$C$5,Input!BX333,0)  +   S333","v":0},{"$f":"IF(U$14<=$C$5,Input!BY333,0)  +   T333","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ333,0)  +   U333","v":0},{"$f":"IF(W$14<=$C$5,Input!CA333,0)  +   V333","v":0},{"$f":"IF(X$14<=$C$5,Input!CB333,0)  +   W333","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC333,0)  +   X333","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD333,0)  +   Y333","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE333,0)  +   Z333","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF333,0)  +   AA333","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG333,0)  +   AB333","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH333,0)  +   AC333","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI333,0)  +   AD333","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ333,0)  +   AE333","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK333,0)  +   AF333","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL333,0)  +   AG333","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM333,0)  +   AH333","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN333,0)  +   AI333","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO333,0)  +   AJ333","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP333,0)  +   AK333","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ333,0)  +   AL333","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR333,0)  +   AM333","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS333,0)  +   AN333","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT333,0)  +   AO333","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU333,0)  +   AP333","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV333,0)  +   AQ333","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW333,0)  +   AR333","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX333,0)  +   AS333","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY333,0)  +   AT333","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ333,0)  +   AU333","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA333,0)  +   AV333","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB333,0)  +   AW333","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC333,0)  +   AX333","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD333,0)  +   AY333","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE333,0)  +   AZ333","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF333,0)  +   BA333","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG333,0)  +   BB333","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH333,0)  +   BC333","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI333,0)  +   BD333","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ333,0)  +   BE333","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK333,0)  +   BF333","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL333,0)  +   BG333","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM333,0)  +   BH333","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN333,0)  +   BI333","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO333,0)  +   BJ333","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP333,0)  +   BK333","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ333,0)  +   BL333","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR333,0)  +   BM333","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS333,0)  +   BN333","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT333,0)  +   BO333","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU333,0)  +   BP333","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV333,0)  +   BQ333","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW333,0)  +   BR333","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX333,0)  +   BS333","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY333,0)  +   BT333","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ333,0)  +   BU333","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA333,0)  +   BV333","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB333,0)  +   BW333","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC333,0)  +   BX333","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED333,0)  +   BY333","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE333,0)  +   BZ333","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF333,0)  +   CA333","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG333,0)  +   CB333","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH333,0)  +   CC333","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI333,0)  +   CD333","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ333,0)  +   CE333","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK333,0)  +   CF333","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL333,0)  +   CG333","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM333,0)  +   CH333","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN333,0)  +   CI333","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO333,0)  +   CJ333","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP333,0)  +   CK333","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ333,0)  +   CL333","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER333,0)  +   CM333","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES333,0)  +   CN333","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET333,0)  +   CO333","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU333,0)  +   CP333","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV333,0)  +   CQ333","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW333,0)  +   CR333","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX333,0)  +   CS333","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY333,0)  +   CT333","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ333,0)  +   CU333","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA333,0)  +   CV333","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB333,0)  +   CW333","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC333,0)  +   CX333","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD333,0)  +   CY333","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE333,0)  +   CZ333","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF333,0)  +   DA333","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG333,0)  +   DB333","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH333,0)  +   DC333","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI333,0)  +   DD333","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ333,0)  +   DE333","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK333,0)  +   DF333","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL333,0)  +   DG333","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM333,0)  +   DH333","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN333,0)  +   DI333","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO333,0)  +   DJ333","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP333,0)  +   DK333","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ333,0)  +   DL333","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR333,0)  +   DM333","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS333,0)  +   DN333","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT333,0)  +   DO333","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU333,0)  +   DP333","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV333,0)  +   DQ333","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW333,0)  +   DR333","v":0}]
[{"$f":"Calcs!A350","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E350),1,Calcs!E350)*Periods,0)","v":0},{"$f":"ROUND(MAX(B350,Input!Z350*Periods),0)","v":0},null,null,{"$f":"Input!BJ350","v":0},{"$f":"IF(G$14<=$C$5,Input!BK350,0)  +   F350","v":0},{"$f":"IF(H$14<=$C$5,Input!BL350,0)  +   G350","v":0},{"$f":"IF(I$14<=$C$5,Input!BM350,0)  +   H350","v":0},{"$f":"IF(J$14<=$C$5,Input!BN350,0)  +   I350","v":0},{"$f":"IF(K$14<=$C$5,Input!BO350,0)  +   J350","v":0},{"$f":"IF(L$14<=$C$5,Input!BP350,0)  +   K350","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ350,0)  +   L350","v":0},{"$f":"IF(N$14<=$C$5,Input!BR350,0)  +   M350","v":0},{"$f":"IF(O$14<=$C$5,Input!BS350,0)  +   N350","v":0},{"$f":"IF(P$14<=$C$5,Input!BT350,0)  +   O350","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU350,0)  +   P350","v":0},{"$f":"IF(R$14<=$C$5,Input!BV350,0)  +   Q350","v":0},{"$f":"IF(S$14<=$C$5,Input!BW350,0)  +   R350","v":0},{"$f":"IF(T$14<=$C$5,Input!BX350,0)  +   S350","v":0},{"$f":"IF(U$14<=$C$5,Input!BY350,0)  +   T350","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ350,0)  +   U350","v":0},{"$f":"IF(W$14<=$C$5,Input!CA350,0)  +   V350","v":0},{"$f":"IF(X$14<=$C$5,Input!CB350,0)  +   W350","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC350,0)  +   X350","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD350,0)  +   Y350","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE350,0)  +   Z350","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF350,0)  +   AA350","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG350,0)  +   AB350","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH350,0)  +   AC350","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI350,0)  +   AD350","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ350,0)  +   AE350","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK350,0)  +   AF350","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL350,0)  +   AG350","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM350,0)  +   AH350","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN350,0)  +   AI350","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO350,0)  +   AJ350","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP350,0)  +   AK350","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ350,0)  +   AL350","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR350,0)  +   AM350","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS350,0)  +   AN350","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT350,0)  +   AO350","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU350,0)  +   AP350","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV350,0)  +   AQ350","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW350,0)  +   AR350","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX350,0)  +   AS350","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY350,0)  +   AT350","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ350,0)  +   AU350","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA350,0)  +   AV350","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB350,0)  +   AW350","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC350,0)  +   AX350","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD350,0)  +   AY350","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE350,0)  +   AZ350","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF350,0)  +   BA350","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG350,0)  +   BB350","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH350,0)  +   BC350","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI350,0)  +   BD350","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ350,0)  +   BE350","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK350,0)  +   BF350","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL350,0)  +   BG350","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM350,0)  +   BH350","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN350,0)  +   BI350","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO350,0)  +   BJ350","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP350,0)  +   BK350","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ350,0)  +   BL350","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR350,0)  +   BM350","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS350,0)  +   BN350","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT350,0)  +   BO350","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU350,0)  +   BP350","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV350,0)  +   BQ350","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW350,0)  +   BR350","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX350,0)  +   BS350","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY350,0)  +   BT350","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ350,0)  +   BU350","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA350,0)  +   BV350","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB350,0)  +   BW350","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC350,0)  +   BX350","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED350,0)  +   BY350","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE350,0)  +   BZ350","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF350,0)  +   CA350","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG350,0)  +   CB350","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH350,0)  +   CC350","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI350,0)  +   CD350","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ350,0)  +   CE350","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK350,0)  +   CF350","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL350,0)  +   CG350","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM350,0)  +   CH350","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN350,0)  +   CI350","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO350,0)  +   CJ350","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP350,0)  +   CK350","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ350,0)  +   CL350","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER350,0)  +   CM350","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES350,0)  +   CN350","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET350,0)  +   CO350","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU350,0)  +   CP350","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV350,0)  +   CQ350","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW350,0)  +   CR350","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX350,0)  +   CS350","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY350,0)  +   CT350","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ350,0)  +   CU350","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA350,0)  +   CV350","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB350,0)  +   CW350","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC350,0)  +   CX350","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD350,0)  +   CY350","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE350,0)  +   CZ350","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF350,0)  +   DA350","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG350,0)  +   DB350","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH350,0)  +   DC350","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI350,0)  +   DD350","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ350,0)  +   DE350","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK350,0)  +   DF350","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL350,0)  +   DG350","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM350,0)  +   DH350","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN350,0)  +   DI350","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO350,0)  +   DJ350","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP350,0)  +   DK350","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ350,0)  +   DL350","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR350,0)  +   DM350","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS350,0)  +   DN350","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT350,0)  +   DO350","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU350,0)  +   DP350","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV350,0)  +   DQ350","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW350,0)  +   DR350","v":0}]
[{"$f":"Calcs!A404","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E404),1,Calcs!E404)*Periods,0)","v":0},{"$f":"ROUND(MAX(B404,Input!Z404*Periods),0)","v":0},null,null,{"$f":"Input!BJ404","v":0},{"$f":"IF(G$14<=$C$5,Input!BK404,0)  +   F404","v":0},{"$f":"IF(H$14<=$C$5,Input!BL404,0)  +   G404","v":0},{"$f":"IF(I$14<=$C$5,Input!BM404,0)  +   H404","v":0},{"$f":"IF(J$14<=$C$5,Input!BN404,0)  +   I404","v":0},{"$f":"IF(K$14<=$C$5,Input!BO404,0)  +   J404","v":0},{"$f":"IF(L$14<=$C$5,Input!BP404,0)  +   K404","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ404,0)  +   L404","v":0},{"$f":"IF(N$14<=$C$5,Input!BR404,0)  +   M404","v":0},{"$f":"IF(O$14<=$C$5,Input!BS404,0)  +   N404","v":0},{"$f":"IF(P$14<=$C$5,Input!BT404,0)  +   O404","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU404,0)  +   P404","v":0},{"$f":"IF(R$14<=$C$5,Input!BV404,0)  +   Q404","v":0},{"$f":"IF(S$14<=$C$5,Input!BW404,0)  +   R404","v":0},{"$f":"IF(T$14<=$C$5,Input!BX404,0)  +   S404","v":0},{"$f":"IF(U$14<=$C$5,Input!BY404,0)  +   T404","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ404,0)  +   U404","v":0},{"$f":"IF(W$14<=$C$5,Input!CA404,0)  +   V404","v":0},{"$f":"IF(X$14<=$C$5,Input!CB404,0)  +   W404","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC404,0)  +   X404","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD404,0)  +   Y404","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE404,0)  +   Z404","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF404,0)  +   AA404","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG404,0)  +   AB404","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH404,0)  +   AC404","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI404,0)  +   AD404","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ404,0)  +   AE404","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK404,0)  +   AF404","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL404,0)  +   AG404","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM404,0)  +   AH404","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN404,0)  +   AI404","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO404,0)  +   AJ404","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP404,0)  +   AK404","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ404,0)  +   AL404","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR404,0)  +   AM404","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS404,0)  +   AN404","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT404,0)  +   AO404","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU404,0)  +   AP404","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV404,0)  +   AQ404","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW404,0)  +   AR404","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX404,0)  +   AS404","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY404,0)  +   AT404","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ404,0)  +   AU404","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA404,0)  +   AV404","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB404,0)  +   AW404","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC404,0)  +   AX404","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD404,0)  +   AY404","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE404,0)  +   AZ404","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF404,0)  +   BA404","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG404,0)  +   BB404","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH404,0)  +   BC404","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI404,0)  +   BD404","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ404,0)  +   BE404","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK404,0)  +   BF404","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL404,0)  +   BG404","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM404,0)  +   BH404","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN404,0)  +   BI404","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO404,0)  +   BJ404","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP404,0)  +   BK404","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ404,0)  +   BL404","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR404,0)  +   BM404","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS404,0)  +   BN404","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT404,0)  +   BO404","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU404,0)  +   BP404","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV404,0)  +   BQ404","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW404,0)  +   BR404","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX404,0)  +   BS404","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY404,0)  +   BT404","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ404,0)  +   BU404","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA404,0)  +   BV404","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB404,0)  +   BW404","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC404,0)  +   BX404","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED404,0)  +   BY404","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE404,0)  +   BZ404","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF404,0)  +   CA404","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG404,0)  +   CB404","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH404,0)  +   CC404","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI404,0)  +   CD404","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ404,0)  +   CE404","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK404,0)  +   CF404","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL404,0)  +   CG404","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM404,0)  +   CH404","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN404,0)  +   CI404","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO404,0)  +   CJ404","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP404,0)  +   CK404","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ404,0)  +   CL404","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER404,0)  +   CM404","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES404,0)  +   CN404","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET404,0)  +   CO404","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU404,0)  +   CP404","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV404,0)  +   CQ404","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW404,0)  +   CR404","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX404,0)  +   CS404","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY404,0)  +   CT404","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ404,0)  +   CU404","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA404,0)  +   CV404","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB404,0)  +   CW404","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC404,0)  +   CX404","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD404,0)  +   CY404","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE404,0)  +   CZ404","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF404,0)  +   DA404","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG404,0)  +   DB404","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH404,0)  +   DC404","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI404,0)  +   DD404","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ404,0)  +   DE404","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK404,0)  +   DF404","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL404,0)  +   DG404","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM404,0)  +   DH404","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN404,0)  +   DI404","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO404,0)  +   DJ404","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP404,0)  +   DK404","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ404,0)  +   DL404","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR404,0)  +   DM404","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS404,0)  +   DN404","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT404,0)  +   DO404","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU404,0)  +   DP404","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV404,0)  +   DQ404","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW404,0)  +   DR404","v":0}]
[{"$f":"Calcs!A415","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E415),1,Calcs!E415)*Periods,0)","v":0},{"$f":"ROUND(MAX(B415,Input!Z415*Periods),0)","v":0},null,null,{"$f":"Input!BJ415","v":0},{"$f":"IF(G$14<=$C$5,Input!BK415,0)  +   F415","v":0},{"$f":"IF(H$14<=$C$5,Input!BL415,0)  +   G415","v":0},{"$f":"IF(I$14<=$C$5,Input!BM415,0)  +   H415","v":0},{"$f":"IF(J$14<=$C$5,Input!BN415,0)  +   I415","v":0},{"$f":"IF(K$14<=$C$5,Input!BO415,0)  +   J415","v":0},{"$f":"IF(L$14<=$C$5,Input!BP415,0)  +   K415","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ415,0)  +   L415","v":0},{"$f":"IF(N$14<=$C$5,Input!BR415,0)  +   M415","v":0},{"$f":"IF(O$14<=$C$5,Input!BS415,0)  +   N415","v":0},{"$f":"IF(P$14<=$C$5,Input!BT415,0)  +   O415","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU415,0)  +   P415","v":0},{"$f":"IF(R$14<=$C$5,Input!BV415,0)  +   Q415","v":0},{"$f":"IF(S$14<=$C$5,Input!BW415,0)  +   R415","v":0},{"$f":"IF(T$14<=$C$5,Input!BX415,0)  +   S415","v":0},{"$f":"IF(U$14<=$C$5,Input!BY415,0)  +   T415","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ415,0)  +   U415","v":0},{"$f":"IF(W$14<=$C$5,Input!CA415,0)  +   V415","v":0},{"$f":"IF(X$14<=$C$5,Input!CB415,0)  +   W415","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC415,0)  +   X415","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD415,0)  +   Y415","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE415,0)  +   Z415","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF415,0)  +   AA415","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG415,0)  +   AB415","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH415,0)  +   AC415","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI415,0)  +   AD415","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ415,0)  +   AE415","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK415,0)  +   AF415","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL415,0)  +   AG415","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM415,0)  +   AH415","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN415,0)  +   AI415","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO415,0)  +   AJ415","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP415,0)  +   AK415","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ415,0)  +   AL415","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR415,0)  +   AM415","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS415,0)  +   AN415","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT415,0)  +   AO415","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU415,0)  +   AP415","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV415,0)  +   AQ415","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW415,0)  +   AR415","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX415,0)  +   AS415","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY415,0)  +   AT415","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ415,0)  +   AU415","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA415,0)  +   AV415","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB415,0)  +   AW415","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC415,0)  +   AX415","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD415,0)  +   AY415","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE415,0)  +   AZ415","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF415,0)  +   BA415","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG415,0)  +   BB415","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH415,0)  +   BC415","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI415,0)  +   BD415","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ415,0)  +   BE415","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK415,0)  +   BF415","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL415,0)  +   BG415","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM415,0)  +   BH415","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN415,0)  +   BI415","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO415,0)  +   BJ415","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP415,0)  +   BK415","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ415,0)  +   BL415","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR415,0)  +   BM415","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS415,0)  +   BN415","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT415,0)  +   BO415","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU415,0)  +   BP415","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV415,0)  +   BQ415","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW415,0)  +   BR415","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX415,0)  +   BS415","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY415,0)  +   BT415","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ415,0)  +   BU415","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA415,0)  +   BV415","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB415,0)  +   BW415","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC415,0)  +   BX415","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED415,0)  +   BY415","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE415,0)  +   BZ415","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF415,0)  +   CA415","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG415,0)  +   CB415","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH415,0)  +   CC415","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI415,0)  +   CD415","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ415,0)  +   CE415","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK415,0)  +   CF415","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL415,0)  +   CG415","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM415,0)  +   CH415","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN415,0)  +   CI415","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO415,0)  +   CJ415","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP415,0)  +   CK415","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ415,0)  +   CL415","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER415,0)  +   CM415","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES415,0)  +   CN415","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET415,0)  +   CO415","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU415,0)  +   CP415","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV415,0)  +   CQ415","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW415,0)  +   CR415","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX415,0)  +   CS415","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY415,0)  +   CT415","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ415,0)  +   CU415","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA415,0)  +   CV415","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB415,0)  +   CW415","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC415,0)  +   CX415","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD415,0)  +   CY415","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE415,0)  +   CZ415","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF415,0)  +   DA415","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG415,0)  +   DB415","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH415,0)  +   DC415","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI415,0)  +   DD415","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ415,0)  +   DE415","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK415,0)  +   DF415","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL415,0)  +   DG415","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM415,0)  +   DH415","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN415,0)  +   DI415","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO415,0)  +   DJ415","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP415,0)  +   DK415","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ415,0)  +   DL415","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR415,0)  +   DM415","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS415,0)  +   DN415","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT415,0)  +   DO415","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU415,0)  +   DP415","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV415,0)  +   DQ415","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW415,0)  +   DR415","v":0}]
[{"$f":"Calcs!A461","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E461),1,Calcs!E461)*Periods,0)","v":0},{"$f":"ROUND(MAX(B461,Input!Z461*Periods),0)","v":0},null,null,{"$f":"Input!BJ461","v":0},{"$f":"IF(G$14<=$C$5,Input!BK461,0)  +   F461","v":0},{"$f":"IF(H$14<=$C$5,Input!BL461,0)  +   G461","v":0},{"$f":"IF(I$14<=$C$5,Input!BM461,0)  +   H461","v":0},{"$f":"IF(J$14<=$C$5,Input!BN461,0)  +   I461","v":0},{"$f":"IF(K$14<=$C$5,Input!BO461,0)  +   J461","v":0},{"$f":"IF(L$14<=$C$5,Input!BP461,0)  +   K461","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ461,0)  +   L461","v":0},{"$f":"IF(N$14<=$C$5,Input!BR461,0)  +   M461","v":0},{"$f":"IF(O$14<=$C$5,Input!BS461,0)  +   N461","v":0},{"$f":"IF(P$14<=$C$5,Input!BT461,0)  +   O461","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU461,0)  +   P461","v":0},{"$f":"IF(R$14<=$C$5,Input!BV461,0)  +   Q461","v":0},{"$f":"IF(S$14<=$C$5,Input!BW461,0)  +   R461","v":0},{"$f":"IF(T$14<=$C$5,Input!BX461,0)  +   S461","v":0},{"$f":"IF(U$14<=$C$5,Input!BY461,0)  +   T461","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ461,0)  +   U461","v":0},{"$f":"IF(W$14<=$C$5,Input!CA461,0)  +   V461","v":0},{"$f":"IF(X$14<=$C$5,Input!CB461,0)  +   W461","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC461,0)  +   X461","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD461,0)  +   Y461","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE461,0)  +   Z461","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF461,0)  +   AA461","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG461,0)  +   AB461","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH461,0)  +   AC461","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI461,0)  +   AD461","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ461,0)  +   AE461","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK461,0)  +   AF461","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL461,0)  +   AG461","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM461,0)  +   AH461","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN461,0)  +   AI461","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO461,0)  +   AJ461","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP461,0)  +   AK461","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ461,0)  +   AL461","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR461,0)  +   AM461","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS461,0)  +   AN461","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT461,0)  +   AO461","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU461,0)  +   AP461","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV461,0)  +   AQ461","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW461,0)  +   AR461","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX461,0)  +   AS461","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY461,0)  +   AT461","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ461,0)  +   AU461","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA461,0)  +   AV461","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB461,0)  +   AW461","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC461,0)  +   AX461","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD461,0)  +   AY461","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE461,0)  +   AZ461","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF461,0)  +   BA461","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG461,0)  +   BB461","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH461,0)  +   BC461","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI461,0)  +   BD461","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ461,0)  +   BE461","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK461,0)  +   BF461","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL461,0)  +   BG461","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM461,0)  +   BH461","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN461,0)  +   BI461","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO461,0)  +   BJ461","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP461,0)  +   BK461","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ461,0)  +   BL461","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR461,0)  +   BM461","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS461,0)  +   BN461","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT461,0)  +   BO461","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU461,0)  +   BP461","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV461,0)  +   BQ461","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW461,0)  +   BR461","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX461,0)  +   BS461","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY461,0)  +   BT461","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ461,0)  +   BU461","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA461,0)  +   BV461","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB461,0)  +   BW461","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC461,0)  +   BX461","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED461,0)  +   BY461","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE461,0)  +   BZ461","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF461,0)  +   CA461","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG461,0)  +   CB461","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH461,0)  +   CC461","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI461,0)  +   CD461","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ461,0)  +   CE461","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK461,0)  +   CF461","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL461,0)  +   CG461","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM461,0)  +   CH461","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN461,0)  +   CI461","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO461,0)  +   CJ461","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP461,0)  +   CK461","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ461,0)  +   CL461","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER461,0)  +   CM461","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES461,0)  +   CN461","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET461,0)  +   CO461","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU461,0)  +   CP461","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV461,0)  +   CQ461","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW461,0)  +   CR461","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX461,0)  +   CS461","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY461,0)  +   CT461","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ461,0)  +   CU461","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA461,0)  +   CV461","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB461,0)  +   CW461","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC461,0)  +   CX461","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD461,0)  +   CY461","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE461,0)  +   CZ461","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF461,0)  +   DA461","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG461,0)  +   DB461","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH461,0)  +   DC461","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI461,0)  +   DD461","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ461,0)  +   DE461","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK461,0)  +   DF461","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL461,0)  +   DG461","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM461,0)  +   DH461","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN461,0)  +   DI461","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO461,0)  +   DJ461","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP461,0)  +   DK461","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ461,0)  +   DL461","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR461,0)  +   DM461","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS461,0)  +   DN461","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT461,0)  +   DO461","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU461,0)  +   DP461","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV461,0)  +   DQ461","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW461,0)  +   DR461","v":0}]
[{"$f":"Calcs!A480","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E480),1,Calcs!E480)*Periods,0)","v":0},{"$f":"ROUND(MAX(B480,Input!Z480*Periods),0)","v":0},null,null,{"$f":"Input!BJ480","v":0},{"$f":"IF(G$14<=$C$5,Input!BK480,0)  +   F480","v":0},{"$f":"IF(H$14<=$C$5,Input!BL480,0)  +   G480","v":0},{"$f":"IF(I$14<=$C$5,Input!BM480,0)  +   H480","v":0},{"$f":"IF(J$14<=$C$5,Input!BN480,0)  +   I480","v":0},{"$f":"IF(K$14<=$C$5,Input!BO480,0)  +   J480","v":0},{"$f":"IF(L$14<=$C$5,Input!BP480,0)  +   K480","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ480,0)  +   L480","v":0},{"$f":"IF(N$14<=$C$5,Input!BR480,0)  +   M480","v":0},{"$f":"IF(O$14<=$C$5,Input!BS480,0)  +   N480","v":0},{"$f":"IF(P$14<=$C$5,Input!BT480,0)  +   O480","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU480,0)  +   P480","v":0},{"$f":"IF(R$14<=$C$5,Input!BV480,0)  +   Q480","v":0},{"$f":"IF(S$14<=$C$5,Input!BW480,0)  +   R480","v":0},{"$f":"IF(T$14<=$C$5,Input!BX480,0)  +   S480","v":0},{"$f":"IF(U$14<=$C$5,Input!BY480,0)  +   T480","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ480,0)  +   U480","v":0},{"$f":"IF(W$14<=$C$5,Input!CA480,0)  +   V480","v":0},{"$f":"IF(X$14<=$C$5,Input!CB480,0)  +   W480","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC480,0)  +   X480","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD480,0)  +   Y480","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE480,0)  +   Z480","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF480,0)  +   AA480","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG480,0)  +   AB480","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH480,0)  +   AC480","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI480,0)  +   AD480","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ480,0)  +   AE480","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK480,0)  +   AF480","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL480,0)  +   AG480","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM480,0)  +   AH480","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN480,0)  +   AI480","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO480,0)  +   AJ480","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP480,0)  +   AK480","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ480,0)  +   AL480","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR480,0)  +   AM480","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS480,0)  +   AN480","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT480,0)  +   AO480","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU480,0)  +   AP480","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV480,0)  +   AQ480","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW480,0)  +   AR480","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX480,0)  +   AS480","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY480,0)  +   AT480","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ480,0)  +   AU480","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA480,0)  +   AV480","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB480,0)  +   AW480","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC480,0)  +   AX480","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD480,0)  +   AY480","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE480,0)  +   AZ480","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF480,0)  +   BA480","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG480,0)  +   BB480","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH480,0)  +   BC480","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI480,0)  +   BD480","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ480,0)  +   BE480","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK480,0)  +   BF480","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL480,0)  +   BG480","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM480,0)  +   BH480","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN480,0)  +   BI480","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO480,0)  +   BJ480","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP480,0)  +   BK480","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ480,0)  +   BL480","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR480,0)  +   BM480","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS480,0)  +   BN480","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT480,0)  +   BO480","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU480,0)  +   BP480","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV480,0)  +   BQ480","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW480,0)  +   BR480","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX480,0)  +   BS480","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY480,0)  +   BT480","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ480,0)  +   BU480","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA480,0)  +   BV480","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB480,0)  +   BW480","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC480,0)  +   BX480","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED480,0)  +   BY480","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE480,0)  +   BZ480","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF480,0)  +   CA480","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG480,0)  +   CB480","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH480,0)  +   CC480","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI480,0)  +   CD480","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ480,0)  +   CE480","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK480,0)  +   CF480","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL480,0)  +   CG480","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM480,0)  +   CH480","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN480,0)  +   CI480","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO480,0)  +   CJ480","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP480,0)  +   CK480","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ480,0)  +   CL480","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER480,0)  +   CM480","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES480,0)  +   CN480","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET480,0)  +   CO480","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU480,0)  +   CP480","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV480,0)  +   CQ480","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW480,0)  +   CR480","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX480,0)  +   CS480","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY480,0)  +   CT480","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ480,0)  +   CU480","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA480,0)  +   CV480","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB480,0)  +   CW480","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC480,0)  +   CX480","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD480,0)  +   CY480","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE480,0)  +   CZ480","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF480,0)  +   DA480","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG480,0)  +   DB480","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH480,0)  +   DC480","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI480,0)  +   DD480","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ480,0)  +   DE480","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK480,0)  +   DF480","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL480,0)  +   DG480","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM480,0)  +   DH480","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN480,0)  +   DI480","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO480,0)  +   DJ480","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP480,0)  +   DK480","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ480,0)  +   DL480","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR480,0)  +   DM480","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS480,0)  +   DN480","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT480,0)  +   DO480","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU480,0)  +   DP480","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV480,0)  +   DQ480","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW480,0)  +   DR480","v":0}]
[{"$f":"Calcs!A522","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E522),1,Calcs!E522)*Periods,0)","v":0},{"$f":"ROUND(MAX(B522,Input!Z522*Periods),0)","v":0},null,null,{"$f":"Input!BJ522","v":0},{"$f":"IF(G$14<=$C$5,Input!BK522,0)  +   F522","v":0},{"$f":"IF(H$14<=$C$5,Input!BL522,0)  +   G522","v":0},{"$f":"IF(I$14<=$C$5,Input!BM522,0)  +   H522","v":0},{"$f":"IF(J$14<=$C$5,Input!BN522,0)  +   I522","v":0},{"$f":"IF(K$14<=$C$5,Input!BO522,0)  +   J522","v":0},{"$f":"IF(L$14<=$C$5,Input!BP522,0)  +   K522","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ522,0)  +   L522","v":0},{"$f":"IF(N$14<=$C$5,Input!BR522,0)  +   M522","v":0},{"$f":"IF(O$14<=$C$5,Input!BS522,0)  +   N522","v":0},{"$f":"IF(P$14<=$C$5,Input!BT522,0)  +   O522","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU522,0)  +   P522","v":0},{"$f":"IF(R$14<=$C$5,Input!BV522,0)  +   Q522","v":0},{"$f":"IF(S$14<=$C$5,Input!BW522,0)  +   R522","v":0},{"$f":"IF(T$14<=$C$5,Input!BX522,0)  +   S522","v":0},{"$f":"IF(U$14<=$C$5,Input!BY522,0)  +   T522","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ522,0)  +   U522","v":0},{"$f":"IF(W$14<=$C$5,Input!CA522,0)  +   V522","v":0},{"$f":"IF(X$14<=$C$5,Input!CB522,0)  +   W522","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC522,0)  +   X522","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD522,0)  +   Y522","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE522,0)  +   Z522","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF522,0)  +   AA522","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG522,0)  +   AB522","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH522,0)  +   AC522","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI522,0)  +   AD522","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ522,0)  +   AE522","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK522,0)  +   AF522","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL522,0)  +   AG522","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM522,0)  +   AH522","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN522,0)  +   AI522","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO522,0)  +   AJ522","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP522,0)  +   AK522","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ522,0)  +   AL522","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR522,0)  +   AM522","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS522,0)  +   AN522","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT522,0)  +   AO522","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU522,0)  +   AP522","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV522,0)  +   AQ522","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW522,0)  +   AR522","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX522,0)  +   AS522","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY522,0)  +   AT522","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ522,0)  +   AU522","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA522,0)  +   AV522","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB522,0)  +   AW522","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC522,0)  +   AX522","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD522,0)  +   AY522","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE522,0)  +   AZ522","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF522,0)  +   BA522","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG522,0)  +   BB522","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH522,0)  +   BC522","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI522,0)  +   BD522","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ522,0)  +   BE522","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK522,0)  +   BF522","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL522,0)  +   BG522","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM522,0)  +   BH522","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN522,0)  +   BI522","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO522,0)  +   BJ522","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP522,0)  +   BK522","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ522,0)  +   BL522","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR522,0)  +   BM522","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS522,0)  +   BN522","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT522,0)  +   BO522","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU522,0)  +   BP522","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV522,0)  +   BQ522","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW522,0)  +   BR522","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX522,0)  +   BS522","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY522,0)  +   BT522","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ522,0)  +   BU522","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA522,0)  +   BV522","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB522,0)  +   BW522","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC522,0)  +   BX522","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED522,0)  +   BY522","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE522,0)  +   BZ522","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF522,0)  +   CA522","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG522,0)  +   CB522","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH522,0)  +   CC522","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI522,0)  +   CD522","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ522,0)  +   CE522","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK522,0)  +   CF522","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL522,0)  +   CG522","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM522,0)  +   CH522","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN522,0)  +   CI522","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO522,0)  +   CJ522","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP522,0)  +   CK522","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ522,0)  +   CL522","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER522,0)  +   CM522","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES522,0)  +   CN522","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET522,0)  +   CO522","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU522,0)  +   CP522","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV522,0)  +   CQ522","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW522,0)  +   CR522","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX522,0)  +   CS522","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY522,0)  +   CT522","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ522,0)  +   CU522","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA522,0)  +   CV522","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB522,0)  +   CW522","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC522,0)  +   CX522","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD522,0)  +   CY522","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE522,0)  +   CZ522","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF522,0)  +   DA522","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG522,0)  +   DB522","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH522,0)  +   DC522","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI522,0)  +   DD522","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ522,0)  +   DE522","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK522,0)  +   DF522","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL522,0)  +   DG522","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM522,0)  +   DH522","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN522,0)  +   DI522","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO522,0)  +   DJ522","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP522,0)  +   DK522","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ522,0)  +   DL522","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR522,0)  +   DM522","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS522,0)  +   DN522","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT522,0)  +   DO522","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU522,0)  +   DP522","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV522,0)  +   DQ522","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW522,0)  +   DR522","v":0}]
[{"$f":"Calcs!A545","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E545),1,Calcs!E545)*Periods,0)","v":0},{"$f":"ROUND(MAX(B545,Input!Z545*Periods),0)","v":0},null,null,{"$f":"Input!BJ545","v":0},{"$f":"IF(G$14<=$C$5,Input!BK545,0)  +   F545","v":0},{"$f":"IF(H$14<=$C$5,Input!BL545,0)  +   G545","v":0},{"$f":"IF(I$14<=$C$5,Input!BM545,0)  +   H545","v":0},{"$f":"IF(J$14<=$C$5,Input!BN545,0)  +   I545","v":0},{"$f":"IF(K$14<=$C$5,Input!BO545,0)  +   J545","v":0},{"$f":"IF(L$14<=$C$5,Input!BP545,0)  +   K545","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ545,0)  +   L545","v":0},{"$f":"IF(N$14<=$C$5,Input!BR545,0)  +   M545","v":0},{"$f":"IF(O$14<=$C$5,Input!BS545,0)  +   N545","v":0},{"$f":"IF(P$14<=$C$5,Input!BT545,0)  +   O545","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU545,0)  +   P545","v":0},{"$f":"IF(R$14<=$C$5,Input!BV545,0)  +   Q545","v":0},{"$f":"IF(S$14<=$C$5,Input!BW545,0)  +   R545","v":0},{"$f":"IF(T$14<=$C$5,Input!BX545,0)  +   S545","v":0},{"$f":"IF(U$14<=$C$5,Input!BY545,0)  +   T545","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ545,0)  +   U545","v":0},{"$f":"IF(W$14<=$C$5,Input!CA545,0)  +   V545","v":0},{"$f":"IF(X$14<=$C$5,Input!CB545,0)  +   W545","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC545,0)  +   X545","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD545,0)  +   Y545","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE545,0)  +   Z545","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF545,0)  +   AA545","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG545,0)  +   AB545","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH545,0)  +   AC545","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI545,0)  +   AD545","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ545,0)  +   AE545","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK545,0)  +   AF545","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL545,0)  +   AG545","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM545,0)  +   AH545","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN545,0)  +   AI545","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO545,0)  +   AJ545","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP545,0)  +   AK545","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ545,0)  +   AL545","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR545,0)  +   AM545","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS545,0)  +   AN545","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT545,0)  +   AO545","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU545,0)  +   AP545","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV545,0)  +   AQ545","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW545,0)  +   AR545","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX545,0)  +   AS545","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY545,0)  +   AT545","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ545,0)  +   AU545","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA545,0)  +   AV545","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB545,0)  +   AW545","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC545,0)  +   AX545","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD545,0)  +   AY545","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE545,0)  +   AZ545","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF545,0)  +   BA545","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG545,0)  +   BB545","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH545,0)  +   BC545","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI545,0)  +   BD545","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ545,0)  +   BE545","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK545,0)  +   BF545","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL545,0)  +   BG545","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM545,0)  +   BH545","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN545,0)  +   BI545","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO545,0)  +   BJ545","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP545,0)  +   BK545","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ545,0)  +   BL545","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR545,0)  +   BM545","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS545,0)  +   BN545","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT545,0)  +   BO545","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU545,0)  +   BP545","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV545,0)  +   BQ545","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW545,0)  +   BR545","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX545,0)  +   BS545","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY545,0)  +   BT545","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ545,0)  +   BU545","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA545,0)  +   BV545","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB545,0)  +   BW545","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC545,0)  +   BX545","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED545,0)  +   BY545","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE545,0)  +   BZ545","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF545,0)  +   CA545","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG545,0)  +   CB545","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH545,0)  +   CC545","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI545,0)  +   CD545","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ545,0)  +   CE545","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK545,0)  +   CF545","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL545,0)  +   CG545","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM545,0)  +   CH545","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN545,0)  +   CI545","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO545,0)  +   CJ545","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP545,0)  +   CK545","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ545,0)  +   CL545","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER545,0)  +   CM545","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES545,0)  +   CN545","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET545,0)  +   CO545","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU545,0)  +   CP545","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV545,0)  +   CQ545","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW545,0)  +   CR545","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX545,0)  +   CS545","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY545,0)  +   CT545","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ545,0)  +   CU545","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA545,0)  +   CV545","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB545,0)  +   CW545","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC545,0)  +   CX545","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD545,0)  +   CY545","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE545,0)  +   CZ545","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF545,0)  +   DA545","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG545,0)  +   DB545","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH545,0)  +   DC545","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI545,0)  +   DD545","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ545,0)  +   DE545","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK545,0)  +   DF545","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL545,0)  +   DG545","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM545,0)  +   DH545","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN545,0)  +   DI545","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO545,0)  +   DJ545","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP545,0)  +   DK545","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ545,0)  +   DL545","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR545,0)  +   DM545","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS545,0)  +   DN545","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT545,0)  +   DO545","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU545,0)  +   DP545","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV545,0)  +   DQ545","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW545,0)  +   DR545","v":0}]
[{"$f":"Calcs!A583","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E583),1,Calcs!E583)*Periods,0)","v":0},{"$f":"ROUND(MAX(B583,Input!Z583*Periods),0)","v":0},null,null,{"$f":"Input!BJ583","v":0},{"$f":"IF(G$14<=$C$5,Input!BK583,0)  +   F583","v":0},{"$f":"IF(H$14<=$C$5,Input!BL583,0)  +   G583","v":0},{"$f":"IF(I$14<=$C$5,Input!BM583,0)  +   H583","v":0},{"$f":"IF(J$14<=$C$5,Input!BN583,0)  +   I583","v":0},{"$f":"IF(K$14<=$C$5,Input!BO583,0)  +   J583","v":0},{"$f":"IF(L$14<=$C$5,Input!BP583,0)  +   K583","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ583,0)  +   L583","v":0},{"$f":"IF(N$14<=$C$5,Input!BR583,0)  +   M583","v":0},{"$f":"IF(O$14<=$C$5,Input!BS583,0)  +   N583","v":0},{"$f":"IF(P$14<=$C$5,Input!BT583,0)  +   O583","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU583,0)  +   P583","v":0},{"$f":"IF(R$14<=$C$5,Input!BV583,0)  +   Q583","v":0},{"$f":"IF(S$14<=$C$5,Input!BW583,0)  +   R583","v":0},{"$f":"IF(T$14<=$C$5,Input!BX583,0)  +   S583","v":0},{"$f":"IF(U$14<=$C$5,Input!BY583,0)  +   T583","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ583,0)  +   U583","v":0},{"$f":"IF(W$14<=$C$5,Input!CA583,0)  +   V583","v":0},{"$f":"IF(X$14<=$C$5,Input!CB583,0)  +   W583","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC583,0)  +   X583","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD583,0)  +   Y583","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE583,0)  +   Z583","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF583,0)  +   AA583","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG583,0)  +   AB583","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH583,0)  +   AC583","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI583,0)  +   AD583","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ583,0)  +   AE583","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK583,0)  +   AF583","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL583,0)  +   AG583","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM583,0)  +   AH583","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN583,0)  +   AI583","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO583,0)  +   AJ583","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP583,0)  +   AK583","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ583,0)  +   AL583","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR583,0)  +   AM583","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS583,0)  +   AN583","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT583,0)  +   AO583","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU583,0)  +   AP583","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV583,0)  +   AQ583","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW583,0)  +   AR583","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX583,0)  +   AS583","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY583,0)  +   AT583","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ583,0)  +   AU583","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA583,0)  +   AV583","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB583,0)  +   AW583","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC583,0)  +   AX583","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD583,0)  +   AY583","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE583,0)  +   AZ583","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF583,0)  +   BA583","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG583,0)  +   BB583","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH583,0)  +   BC583","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI583,0)  +   BD583","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ583,0)  +   BE583","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK583,0)  +   BF583","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL583,0)  +   BG583","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM583,0)  +   BH583","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN583,0)  +   BI583","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO583,0)  +   BJ583","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP583,0)  +   BK583","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ583,0)  +   BL583","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR583,0)  +   BM583","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS583,0)  +   BN583","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT583,0)  +   BO583","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU583,0)  +   BP583","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV583,0)  +   BQ583","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW583,0)  +   BR583","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX583,0)  +   BS583","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY583,0)  +   BT583","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ583,0)  +   BU583","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA583,0)  +   BV583","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB583,0)  +   BW583","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC583,0)  +   BX583","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED583,0)  +   BY583","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE583,0)  +   BZ583","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF583,0)  +   CA583","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG583,0)  +   CB583","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH583,0)  +   CC583","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI583,0)  +   CD583","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ583,0)  +   CE583","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK583,0)  +   CF583","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL583,0)  +   CG583","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM583,0)  +   CH583","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN583,0)  +   CI583","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO583,0)  +   CJ583","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP583,0)  +   CK583","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ583,0)  +   CL583","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER583,0)  +   CM583","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES583,0)  +   CN583","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET583,0)  +   CO583","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU583,0)  +   CP583","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV583,0)  +   CQ583","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW583,0)  +   CR583","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX583,0)  +   CS583","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY583,0)  +   CT583","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ583,0)  +   CU583","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA583,0)  +   CV583","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB583,0)  +   CW583","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC583,0)  +   CX583","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD583,0)  +   CY583","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE583,0)  +   CZ583","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF583,0)  +   DA583","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG583,0)  +   DB583","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH583,0)  +   DC583","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI583,0)  +   DD583","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ583,0)  +   DE583","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK583,0)  +   DF583","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL583,0)  +   DG583","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM583,0)  +   DH583","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN583,0)  +   DI583","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO583,0)  +   DJ583","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP583,0)  +   DK583","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ583,0)  +   DL583","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR583,0)  +   DM583","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS583,0)  +   DN583","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT583,0)  +   DO583","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU583,0)  +   DP583","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV583,0)  +   DQ583","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW583,0)  +   DR583","v":0}]
[{"$f":"Calcs!A610","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E610),1,Calcs!E610)*Periods,0)","v":0},{"$f":"ROUND(MAX(B610,Input!Z610*Periods),0)","v":0},null,null,{"$f":"Input!BJ610","v":0},{"$f":"IF(G$14<=$C$5,Input!BK610,0)  +   F610","v":0},{"$f":"IF(H$14<=$C$5,Input!BL610,0)  +   G610","v":0},{"$f":"IF(I$14<=$C$5,Input!BM610,0)  +   H610","v":0},{"$f":"IF(J$14<=$C$5,Input!BN610,0)  +   I610","v":0},{"$f":"IF(K$14<=$C$5,Input!BO610,0)  +   J610","v":0},{"$f":"IF(L$14<=$C$5,Input!BP610,0)  +   K610","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ610,0)  +   L610","v":0},{"$f":"IF(N$14<=$C$5,Input!BR610,0)  +   M610","v":0},{"$f":"IF(O$14<=$C$5,Input!BS610,0)  +   N610","v":0},{"$f":"IF(P$14<=$C$5,Input!BT610,0)  +   O610","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU610,0)  +   P610","v":0},{"$f":"IF(R$14<=$C$5,Input!BV610,0)  +   Q610","v":0},{"$f":"IF(S$14<=$C$5,Input!BW610,0)  +   R610","v":0},{"$f":"IF(T$14<=$C$5,Input!BX610,0)  +   S610","v":0},{"$f":"IF(U$14<=$C$5,Input!BY610,0)  +   T610","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ610,0)  +   U610","v":0},{"$f":"IF(W$14<=$C$5,Input!CA610,0)  +   V610","v":0},{"$f":"IF(X$14<=$C$5,Input!CB610,0)  +   W610","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC610,0)  +   X610","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD610,0)  +   Y610","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE610,0)  +   Z610","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF610,0)  +   AA610","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG610,0)  +   AB610","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH610,0)  +   AC610","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI610,0)  +   AD610","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ610,0)  +   AE610","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK610,0)  +   AF610","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL610,0)  +   AG610","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM610,0)  +   AH610","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN610,0)  +   AI610","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO610,0)  +   AJ610","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP610,0)  +   AK610","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ610,0)  +   AL610","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR610,0)  +   AM610","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS610,0)  +   AN610","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT610,0)  +   AO610","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU610,0)  +   AP610","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV610,0)  +   AQ610","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW610,0)  +   AR610","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX610,0)  +   AS610","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY610,0)  +   AT610","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ610,0)  +   AU610","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA610,0)  +   AV610","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB610,0)  +   AW610","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC610,0)  +   AX610","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD610,0)  +   AY610","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE610,0)  +   AZ610","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF610,0)  +   BA610","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG610,0)  +   BB610","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH610,0)  +   BC610","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI610,0)  +   BD610","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ610,0)  +   BE610","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK610,0)  +   BF610","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL610,0)  +   BG610","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM610,0)  +   BH610","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN610,0)  +   BI610","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO610,0)  +   BJ610","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP610,0)  +   BK610","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ610,0)  +   BL610","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR610,0)  +   BM610","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS610,0)  +   BN610","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT610,0)  +   BO610","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU610,0)  +   BP610","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV610,0)  +   BQ610","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW610,0)  +   BR610","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX610,0)  +   BS610","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY610,0)  +   BT610","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ610,0)  +   BU610","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA610,0)  +   BV610","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB610,0)  +   BW610","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC610,0)  +   BX610","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED610,0)  +   BY610","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE610,0)  +   BZ610","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF610,0)  +   CA610","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG610,0)  +   CB610","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH610,0)  +   CC610","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI610,0)  +   CD610","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ610,0)  +   CE610","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK610,0)  +   CF610","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL610,0)  +   CG610","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM610,0)  +   CH610","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN610,0)  +   CI610","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO610,0)  +   CJ610","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP610,0)  +   CK610","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ610,0)  +   CL610","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER610,0)  +   CM610","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES610,0)  +   CN610","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET610,0)  +   CO610","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU610,0)  +   CP610","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV610,0)  +   CQ610","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW610,0)  +   CR610","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX610,0)  +   CS610","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY610,0)  +   CT610","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ610,0)  +   CU610","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA610,0)  +   CV610","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB610,0)  +   CW610","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC610,0)  +   CX610","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD610,0)  +   CY610","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE610,0)  +   CZ610","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF610,0)  +   DA610","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG610,0)  +   DB610","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH610,0)  +   DC610","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI610,0)  +   DD610","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ610,0)  +   DE610","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK610,0)  +   DF610","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL610,0)  +   DG610","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM610,0)  +   DH610","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN610,0)  +   DI610","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO610,0)  +   DJ610","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP610,0)  +   DK610","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ610,0)  +   DL610","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR610,0)  +   DM610","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS610,0)  +   DN610","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT610,0)  +   DO610","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU610,0)  +   DP610","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV610,0)  +   DQ610","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW610,0)  +   DR610","v":0}]
[{"$f":"Calcs!A644","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E644),1,Calcs!E644)*Periods,0)","v":0},{"$f":"ROUND(MAX(B644,Input!Z644*Periods),0)","v":0},null,null,{"$f":"Input!BJ644","v":0},{"$f":"IF(G$14<=$C$5,Input!BK644,0)  +   F644","v":0},{"$f":"IF(H$14<=$C$5,Input!BL644,0)  +   G644","v":0},{"$f":"IF(I$14<=$C$5,Input!BM644,0)  +   H644","v":0},{"$f":"IF(J$14<=$C$5,Input!BN644,0)  +   I644","v":0},{"$f":"IF(K$14<=$C$5,Input!BO644,0)  +   J644","v":0},{"$f":"IF(L$14<=$C$5,Input!BP644,0)  +   K644","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ644,0)  +   L644","v":0},{"$f":"IF(N$14<=$C$5,Input!BR644,0)  +   M644","v":0},{"$f":"IF(O$14<=$C$5,Input!BS644,0)  +   N644","v":0},{"$f":"IF(P$14<=$C$5,Input!BT644,0)  +   O644","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU644,0)  +   P644","v":0},{"$f":"IF(R$14<=$C$5,Input!BV644,0)  +   Q644","v":0},{"$f":"IF(S$14<=$C$5,Input!BW644,0)  +   R644","v":0},{"$f":"IF(T$14<=$C$5,Input!BX644,0)  +   S644","v":0},{"$f":"IF(U$14<=$C$5,Input!BY644,0)  +   T644","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ644,0)  +   U644","v":0},{"$f":"IF(W$14<=$C$5,Input!CA644,0)  +   V644","v":0},{"$f":"IF(X$14<=$C$5,Input!CB644,0)  +   W644","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC644,0)  +   X644","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD644,0)  +   Y644","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE644,0)  +   Z644","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF644,0)  +   AA644","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG644,0)  +   AB644","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH644,0)  +   AC644","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI644,0)  +   AD644","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ644,0)  +   AE644","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK644,0)  +   AF644","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL644,0)  +   AG644","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM644,0)  +   AH644","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN644,0)  +   AI644","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO644,0)  +   AJ644","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP644,0)  +   AK644","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ644,0)  +   AL644","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR644,0)  +   AM644","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS644,0)  +   AN644","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT644,0)  +   AO644","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU644,0)  +   AP644","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV644,0)  +   AQ644","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW644,0)  +   AR644","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX644,0)  +   AS644","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY644,0)  +   AT644","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ644,0)  +   AU644","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA644,0)  +   AV644","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB644,0)  +   AW644","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC644,0)  +   AX644","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD644,0)  +   AY644","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE644,0)  +   AZ644","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF644,0)  +   BA644","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG644,0)  +   BB644","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH644,0)  +   BC644","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI644,0)  +   BD644","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ644,0)  +   BE644","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK644,0)  +   BF644","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL644,0)  +   BG644","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM644,0)  +   BH644","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN644,0)  +   BI644","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO644,0)  +   BJ644","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP644,0)  +   BK644","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ644,0)  +   BL644","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR644,0)  +   BM644","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS644,0)  +   BN644","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT644,0)  +   BO644","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU644,0)  +   BP644","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV644,0)  +   BQ644","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW644,0)  +   BR644","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX644,0)  +   BS644","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY644,0)  +   BT644","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ644,0)  +   BU644","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA644,0)  +   BV644","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB644,0)  +   BW644","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC644,0)  +   BX644","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED644,0)  +   BY644","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE644,0)  +   BZ644","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF644,0)  +   CA644","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG644,0)  +   CB644","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH644,0)  +   CC644","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI644,0)  +   CD644","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ644,0)  +   CE644","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK644,0)  +   CF644","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL644,0)  +   CG644","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM644,0)  +   CH644","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN644,0)  +   CI644","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO644,0)  +   CJ644","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP644,0)  +   CK644","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ644,0)  +   CL644","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER644,0)  +   CM644","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES644,0)  +   CN644","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET644,0)  +   CO644","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU644,0)  +   CP644","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV644,0)  +   CQ644","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW644,0)  +   CR644","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX644,0)  +   CS644","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY644,0)  +   CT644","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ644,0)  +   CU644","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA644,0)  +   CV644","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB644,0)  +   CW644","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC644,0)  +   CX644","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD644,0)  +   CY644","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE644,0)  +   CZ644","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF644,0)  +   DA644","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG644,0)  +   DB644","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH644,0)  +   DC644","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI644,0)  +   DD644","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ644,0)  +   DE644","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK644,0)  +   DF644","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL644,0)  +   DG644","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM644,0)  +   DH644","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN644,0)  +   DI644","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO644,0)  +   DJ644","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP644,0)  +   DK644","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ644,0)  +   DL644","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR644,0)  +   DM644","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS644,0)  +   DN644","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT644,0)  +   DO644","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU644,0)  +   DP644","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV644,0)  +   DQ644","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW644,0)  +   DR644","v":0}]
[{"$f":"Calcs!A675","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E675),1,Calcs!E675)*Periods,0)","v":0},{"$f":"ROUND(MAX(B675,Input!Z675*Periods),0)","v":0},null,null,{"$f":"Input!BJ675","v":0},{"$f":"IF(G$14<=$C$5,Input!BK675,0)  +   F675","v":0},{"$f":"IF(H$14<=$C$5,Input!BL675,0)  +   G675","v":0},{"$f":"IF(I$14<=$C$5,Input!BM675,0)  +   H675","v":0},{"$f":"IF(J$14<=$C$5,Input!BN675,0)  +   I675","v":0},{"$f":"IF(K$14<=$C$5,Input!BO675,0)  +   J675","v":0},{"$f":"IF(L$14<=$C$5,Input!BP675,0)  +   K675","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ675,0)  +   L675","v":0},{"$f":"IF(N$14<=$C$5,Input!BR675,0)  +   M675","v":0},{"$f":"IF(O$14<=$C$5,Input!BS675,0)  +   N675","v":0},{"$f":"IF(P$14<=$C$5,Input!BT675,0)  +   O675","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU675,0)  +   P675","v":0},{"$f":"IF(R$14<=$C$5,Input!BV675,0)  +   Q675","v":0},{"$f":"IF(S$14<=$C$5,Input!BW675,0)  +   R675","v":0},{"$f":"IF(T$14<=$C$5,Input!BX675,0)  +   S675","v":0},{"$f":"IF(U$14<=$C$5,Input!BY675,0)  +   T675","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ675,0)  +   U675","v":0},{"$f":"IF(W$14<=$C$5,Input!CA675,0)  +   V675","v":0},{"$f":"IF(X$14<=$C$5,Input!CB675,0)  +   W675","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC675,0)  +   X675","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD675,0)  +   Y675","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE675,0)  +   Z675","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF675,0)  +   AA675","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG675,0)  +   AB675","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH675,0)  +   AC675","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI675,0)  +   AD675","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ675,0)  +   AE675","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK675,0)  +   AF675","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL675,0)  +   AG675","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM675,0)  +   AH675","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN675,0)  +   AI675","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO675,0)  +   AJ675","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP675,0)  +   AK675","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ675,0)  +   AL675","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR675,0)  +   AM675","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS675,0)  +   AN675","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT675,0)  +   AO675","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU675,0)  +   AP675","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV675,0)  +   AQ675","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW675,0)  +   AR675","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX675,0)  +   AS675","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY675,0)  +   AT675","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ675,0)  +   AU675","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA675,0)  +   AV675","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB675,0)  +   AW675","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC675,0)  +   AX675","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD675,0)  +   AY675","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE675,0)  +   AZ675","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF675,0)  +   BA675","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG675,0)  +   BB675","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH675,0)  +   BC675","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI675,0)  +   BD675","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ675,0)  +   BE675","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK675,0)  +   BF675","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL675,0)  +   BG675","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM675,0)  +   BH675","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN675,0)  +   BI675","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO675,0)  +   BJ675","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP675,0)  +   BK675","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ675,0)  +   BL675","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR675,0)  +   BM675","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS675,0)  +   BN675","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT675,0)  +   BO675","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU675,0)  +   BP675","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV675,0)  +   BQ675","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW675,0)  +   BR675","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX675,0)  +   BS675","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY675,0)  +   BT675","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ675,0)  +   BU675","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA675,0)  +   BV675","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB675,0)  +   BW675","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC675,0)  +   BX675","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED675,0)  +   BY675","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE675,0)  +   BZ675","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF675,0)  +   CA675","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG675,0)  +   CB675","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH675,0)  +   CC675","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI675,0)  +   CD675","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ675,0)  +   CE675","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK675,0)  +   CF675","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL675,0)  +   CG675","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM675,0)  +   CH675","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN675,0)  +   CI675","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO675,0)  +   CJ675","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP675,0)  +   CK675","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ675,0)  +   CL675","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER675,0)  +   CM675","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES675,0)  +   CN675","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET675,0)  +   CO675","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU675,0)  +   CP675","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV675,0)  +   CQ675","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW675,0)  +   CR675","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX675,0)  +   CS675","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY675,0)  +   CT675","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ675,0)  +   CU675","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA675,0)  +   CV675","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB675,0)  +   CW675","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC675,0)  +   CX675","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD675,0)  +   CY675","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE675,0)  +   CZ675","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF675,0)  +   DA675","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG675,0)  +   DB675","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH675,0)  +   DC675","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI675,0)  +   DD675","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ675,0)  +   DE675","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK675,0)  +   DF675","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL675,0)  +   DG675","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM675,0)  +   DH675","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN675,0)  +   DI675","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO675,0)  +   DJ675","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP675,0)  +   DK675","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ675,0)  +   DL675","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR675,0)  +   DM675","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS675,0)  +   DN675","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT675,0)  +   DO675","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU675,0)  +   DP675","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV675,0)  +   DQ675","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW675,0)  +   DR675","v":0}]
[{"$f":"Calcs!A724","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E724),1,Calcs!E724)*Periods,0)","v":0},{"$f":"ROUND(MAX(B724,Input!Z724*Periods),0)","v":0},null,null,{"$f":"Input!BJ724","v":0},{"$f":"IF(G$14<=$C$5,Input!BK724,0)  +   F724","v":0},{"$f":"IF(H$14<=$C$5,Input!BL724,0)  +   G724","v":0},{"$f":"IF(I$14<=$C$5,Input!BM724,0)  +   H724","v":0},{"$f":"IF(J$14<=$C$5,Input!BN724,0)  +   I724","v":0},{"$f":"IF(K$14<=$C$5,Input!BO724,0)  +   J724","v":0},{"$f":"IF(L$14<=$C$5,Input!BP724,0)  +   K724","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ724,0)  +   L724","v":0},{"$f":"IF(N$14<=$C$5,Input!BR724,0)  +   M724","v":0},{"$f":"IF(O$14<=$C$5,Input!BS724,0)  +   N724","v":0},{"$f":"IF(P$14<=$C$5,Input!BT724,0)  +   O724","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU724,0)  +   P724","v":0},{"$f":"IF(R$14<=$C$5,Input!BV724,0)  +   Q724","v":0},{"$f":"IF(S$14<=$C$5,Input!BW724,0)  +   R724","v":0},{"$f":"IF(T$14<=$C$5,Input!BX724,0)  +   S724","v":0},{"$f":"IF(U$14<=$C$5,Input!BY724,0)  +   T724","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ724,0)  +   U724","v":0},{"$f":"IF(W$14<=$C$5,Input!CA724,0)  +   V724","v":0},{"$f":"IF(X$14<=$C$5,Input!CB724,0)  +   W724","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC724,0)  +   X724","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD724,0)  +   Y724","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE724,0)  +   Z724","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF724,0)  +   AA724","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG724,0)  +   AB724","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH724,0)  +   AC724","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI724,0)  +   AD724","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ724,0)  +   AE724","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK724,0)  +   AF724","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL724,0)  +   AG724","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM724,0)  +   AH724","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN724,0)  +   AI724","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO724,0)  +   AJ724","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP724,0)  +   AK724","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ724,0)  +   AL724","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR724,0)  +   AM724","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS724,0)  +   AN724","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT724,0)  +   AO724","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU724,0)  +   AP724","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV724,0)  +   AQ724","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW724,0)  +   AR724","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX724,0)  +   AS724","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY724,0)  +   AT724","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ724,0)  +   AU724","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA724,0)  +   AV724","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB724,0)  +   AW724","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC724,0)  +   AX724","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD724,0)  +   AY724","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE724,0)  +   AZ724","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF724,0)  +   BA724","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG724,0)  +   BB724","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH724,0)  +   BC724","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI724,0)  +   BD724","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ724,0)  +   BE724","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK724,0)  +   BF724","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL724,0)  +   BG724","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM724,0)  +   BH724","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN724,0)  +   BI724","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO724,0)  +   BJ724","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP724,0)  +   BK724","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ724,0)  +   BL724","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR724,0)  +   BM724","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS724,0)  +   BN724","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT724,0)  +   BO724","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU724,0)  +   BP724","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV724,0)  +   BQ724","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW724,0)  +   BR724","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX724,0)  +   BS724","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY724,0)  +   BT724","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ724,0)  +   BU724","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA724,0)  +   BV724","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB724,0)  +   BW724","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC724,0)  +   BX724","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED724,0)  +   BY724","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE724,0)  +   BZ724","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF724,0)  +   CA724","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG724,0)  +   CB724","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH724,0)  +   CC724","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI724,0)  +   CD724","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ724,0)  +   CE724","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK724,0)  +   CF724","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL724,0)  +   CG724","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM724,0)  +   CH724","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN724,0)  +   CI724","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO724,0)  +   CJ724","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP724,0)  +   CK724","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ724,0)  +   CL724","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER724,0)  +   CM724","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES724,0)  +   CN724","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET724,0)  +   CO724","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU724,0)  +   CP724","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV724,0)  +   CQ724","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW724,0)  +   CR724","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX724,0)  +   CS724","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY724,0)  +   CT724","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ724,0)  +   CU724","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA724,0)  +   CV724","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB724,0)  +   CW724","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC724,0)  +   CX724","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD724,0)  +   CY724","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE724,0)  +   CZ724","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF724,0)  +   DA724","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG724,0)  +   DB724","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH724,0)  +   DC724","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI724,0)  +   DD724","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ724,0)  +   DE724","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK724,0)  +   DF724","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL724,0)  +   DG724","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM724,0)  +   DH724","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN724,0)  +   DI724","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO724,0)  +   DJ724","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP724,0)  +   DK724","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ724,0)  +   DL724","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR724,0)  +   DM724","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS724,0)  +   DN724","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT724,0)  +   DO724","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU724,0)  +   DP724","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV724,0)  +   DQ724","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW724,0)  +   DR724","v":0}]
[{"$f":"Calcs!A734","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E734),1,Calcs!E734)*Periods,0)","v":0},{"$f":"ROUND(MAX(B734,Input!Z734*Periods),0)","v":0},null,null,{"$f":"Input!BJ734","v":0},{"$f":"IF(G$14<=$C$5,Input!BK734,0)  +   F734","v":0},{"$f":"IF(H$14<=$C$5,Input!BL734,0)  +   G734","v":0},{"$f":"IF(I$14<=$C$5,Input!BM734,0)  +   H734","v":0},{"$f":"IF(J$14<=$C$5,Input!BN734,0)  +   I734","v":0},{"$f":"IF(K$14<=$C$5,Input!BO734,0)  +   J734","v":0},{"$f":"IF(L$14<=$C$5,Input!BP734,0)  +   K734","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ734,0)  +   L734","v":0},{"$f":"IF(N$14<=$C$5,Input!BR734,0)  +   M734","v":0},{"$f":"IF(O$14<=$C$5,Input!BS734,0)  +   N734","v":0},{"$f":"IF(P$14<=$C$5,Input!BT734,0)  +   O734","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU734,0)  +   P734","v":0},{"$f":"IF(R$14<=$C$5,Input!BV734,0)  +   Q734","v":0},{"$f":"IF(S$14<=$C$5,Input!BW734,0)  +   R734","v":0},{"$f":"IF(T$14<=$C$5,Input!BX734,0)  +   S734","v":0},{"$f":"IF(U$14<=$C$5,Input!BY734,0)  +   T734","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ734,0)  +   U734","v":0},{"$f":"IF(W$14<=$C$5,Input!CA734,0)  +   V734","v":0},{"$f":"IF(X$14<=$C$5,Input!CB734,0)  +   W734","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC734,0)  +   X734","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD734,0)  +   Y734","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE734,0)  +   Z734","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF734,0)  +   AA734","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG734,0)  +   AB734","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH734,0)  +   AC734","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI734,0)  +   AD734","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ734,0)  +   AE734","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK734,0)  +   AF734","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL734,0)  +   AG734","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM734,0)  +   AH734","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN734,0)  +   AI734","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO734,0)  +   AJ734","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP734,0)  +   AK734","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ734,0)  +   AL734","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR734,0)  +   AM734","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS734,0)  +   AN734","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT734,0)  +   AO734","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU734,0)  +   AP734","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV734,0)  +   AQ734","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW734,0)  +   AR734","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX734,0)  +   AS734","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY734,0)  +   AT734","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ734,0)  +   AU734","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA734,0)  +   AV734","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB734,0)  +   AW734","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC734,0)  +   AX734","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD734,0)  +   AY734","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE734,0)  +   AZ734","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF734,0)  +   BA734","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG734,0)  +   BB734","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH734,0)  +   BC734","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI734,0)  +   BD734","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ734,0)  +   BE734","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK734,0)  +   BF734","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL734,0)  +   BG734","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM734,0)  +   BH734","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN734,0)  +   BI734","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO734,0)  +   BJ734","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP734,0)  +   BK734","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ734,0)  +   BL734","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR734,0)  +   BM734","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS734,0)  +   BN734","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT734,0)  +   BO734","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU734,0)  +   BP734","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV734,0)  +   BQ734","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW734,0)  +   BR734","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX734,0)  +   BS734","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY734,0)  +   BT734","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ734,0)  +   BU734","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA734,0)  +   BV734","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB734,0)  +   BW734","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC734,0)  +   BX734","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED734,0)  +   BY734","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE734,0)  +   BZ734","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF734,0)  +   CA734","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG734,0)  +   CB734","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH734,0)  +   CC734","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI734,0)  +   CD734","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ734,0)  +   CE734","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK734,0)  +   CF734","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL734,0)  +   CG734","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM734,0)  +   CH734","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN734,0)  +   CI734","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO734,0)  +   CJ734","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP734,0)  +   CK734","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ734,0)  +   CL734","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER734,0)  +   CM734","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES734,0)  +   CN734","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET734,0)  +   CO734","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU734,0)  +   CP734","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV734,0)  +   CQ734","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW734,0)  +   CR734","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX734,0)  +   CS734","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY734,0)  +   CT734","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ734,0)  +   CU734","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA734,0)  +   CV734","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB734,0)  +   CW734","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC734,0)  +   CX734","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD734,0)  +   CY734","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE734,0)  +   CZ734","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF734,0)  +   DA734","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG734,0)  +   DB734","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH734,0)  +   DC734","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI734,0)  +   DD734","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ734,0)  +   DE734","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK734,0)  +   DF734","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL734,0)  +   DG734","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM734,0)  +   DH734","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN734,0)  +   DI734","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO734,0)  +   DJ734","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP734,0)  +   DK734","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ734,0)  +   DL734","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR734,0)  +   DM734","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS734,0)  +   DN734","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT734,0)  +   DO734","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU734,0)  +   DP734","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV734,0)  +   DQ734","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW734,0)  +   DR734","v":0}]
[{"$f":"Calcs!A757","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E757),1,Calcs!E757)*Periods,0)","v":0},{"$f":"ROUND(MAX(B757,Input!Z757*Periods),0)","v":0},null,null,{"$f":"Input!BJ757","v":0},{"$f":"IF(G$14<=$C$5,Input!BK757,0)  +   F757","v":0},{"$f":"IF(H$14<=$C$5,Input!BL757,0)  +   G757","v":0},{"$f":"IF(I$14<=$C$5,Input!BM757,0)  +   H757","v":0},{"$f":"IF(J$14<=$C$5,Input!BN757,0)  +   I757","v":0},{"$f":"IF(K$14<=$C$5,Input!BO757,0)  +   J757","v":0},{"$f":"IF(L$14<=$C$5,Input!BP757,0)  +   K757","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ757,0)  +   L757","v":0},{"$f":"IF(N$14<=$C$5,Input!BR757,0)  +   M757","v":0},{"$f":"IF(O$14<=$C$5,Input!BS757,0)  +   N757","v":0},{"$f":"IF(P$14<=$C$5,Input!BT757,0)  +   O757","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU757,0)  +   P757","v":0},{"$f":"IF(R$14<=$C$5,Input!BV757,0)  +   Q757","v":0},{"$f":"IF(S$14<=$C$5,Input!BW757,0)  +   R757","v":0},{"$f":"IF(T$14<=$C$5,Input!BX757,0)  +   S757","v":0},{"$f":"IF(U$14<=$C$5,Input!BY757,0)  +   T757","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ757,0)  +   U757","v":0},{"$f":"IF(W$14<=$C$5,Input!CA757,0)  +   V757","v":0},{"$f":"IF(X$14<=$C$5,Input!CB757,0)  +   W757","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC757,0)  +   X757","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD757,0)  +   Y757","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE757,0)  +   Z757","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF757,0)  +   AA757","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG757,0)  +   AB757","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH757,0)  +   AC757","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI757,0)  +   AD757","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ757,0)  +   AE757","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK757,0)  +   AF757","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL757,0)  +   AG757","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM757,0)  +   AH757","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN757,0)  +   AI757","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO757,0)  +   AJ757","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP757,0)  +   AK757","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ757,0)  +   AL757","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR757,0)  +   AM757","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS757,0)  +   AN757","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT757,0)  +   AO757","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU757,0)  +   AP757","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV757,0)  +   AQ757","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW757,0)  +   AR757","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX757,0)  +   AS757","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY757,0)  +   AT757","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ757,0)  +   AU757","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA757,0)  +   AV757","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB757,0)  +   AW757","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC757,0)  +   AX757","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD757,0)  +   AY757","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE757,0)  +   AZ757","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF757,0)  +   BA757","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG757,0)  +   BB757","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH757,0)  +   BC757","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI757,0)  +   BD757","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ757,0)  +   BE757","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK757,0)  +   BF757","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL757,0)  +   BG757","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM757,0)  +   BH757","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN757,0)  +   BI757","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO757,0)  +   BJ757","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP757,0)  +   BK757","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ757,0)  +   BL757","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR757,0)  +   BM757","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS757,0)  +   BN757","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT757,0)  +   BO757","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU757,0)  +   BP757","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV757,0)  +   BQ757","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW757,0)  +   BR757","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX757,0)  +   BS757","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY757,0)  +   BT757","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ757,0)  +   BU757","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA757,0)  +   BV757","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB757,0)  +   BW757","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC757,0)  +   BX757","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED757,0)  +   BY757","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE757,0)  +   BZ757","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF757,0)  +   CA757","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG757,0)  +   CB757","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH757,0)  +   CC757","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI757,0)  +   CD757","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ757,0)  +   CE757","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK757,0)  +   CF757","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL757,0)  +   CG757","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM757,0)  +   CH757","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN757,0)  +   CI757","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO757,0)  +   CJ757","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP757,0)  +   CK757","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ757,0)  +   CL757","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER757,0)  +   CM757","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES757,0)  +   CN757","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET757,0)  +   CO757","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU757,0)  +   CP757","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV757,0)  +   CQ757","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW757,0)  +   CR757","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX757,0)  +   CS757","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY757,0)  +   CT757","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ757,0)  +   CU757","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA757,0)  +   CV757","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB757,0)  +   CW757","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC757,0)  +   CX757","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD757,0)  +   CY757","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE757,0)  +   CZ757","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF757,0)  +   DA757","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG757,0)  +   DB757","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH757,0)  +   DC757","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI757,0)  +   DD757","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ757,0)  +   DE757","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK757,0)  +   DF757","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL757,0)  +   DG757","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM757,0)  +   DH757","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN757,0)  +   DI757","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO757,0)  +   DJ757","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP757,0)  +   DK757","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ757,0)  +   DL757","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR757,0)  +   DM757","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS757,0)  +   DN757","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT757,0)  +   DO757","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU757,0)  +   DP757","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV757,0)  +   DQ757","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW757,0)  +   DR757","v":0}]
[{"$f":"Calcs!A795","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E795),1,Calcs!E795)*Periods,0)","v":0},{"$f":"ROUND(MAX(B795,Input!Z795*Periods),0)","v":0},null,null,{"$f":"Input!BJ795","v":0},{"$f":"IF(G$14<=$C$5,Input!BK795,0)  +   F795","v":0},{"$f":"IF(H$14<=$C$5,Input!BL795,0)  +   G795","v":0},{"$f":"IF(I$14<=$C$5,Input!BM795,0)  +   H795","v":0},{"$f":"IF(J$14<=$C$5,Input!BN795,0)  +   I795","v":0},{"$f":"IF(K$14<=$C$5,Input!BO795,0)  +   J795","v":0},{"$f":"IF(L$14<=$C$5,Input!BP795,0)  +   K795","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ795,0)  +   L795","v":0},{"$f":"IF(N$14<=$C$5,Input!BR795,0)  +   M795","v":0},{"$f":"IF(O$14<=$C$5,Input!BS795,0)  +   N795","v":0},{"$f":"IF(P$14<=$C$5,Input!BT795,0)  +   O795","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU795,0)  +   P795","v":0},{"$f":"IF(R$14<=$C$5,Input!BV795,0)  +   Q795","v":0},{"$f":"IF(S$14<=$C$5,Input!BW795,0)  +   R795","v":0},{"$f":"IF(T$14<=$C$5,Input!BX795,0)  +   S795","v":0},{"$f":"IF(U$14<=$C$5,Input!BY795,0)  +   T795","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ795,0)  +   U795","v":0},{"$f":"IF(W$14<=$C$5,Input!CA795,0)  +   V795","v":0},{"$f":"IF(X$14<=$C$5,Input!CB795,0)  +   W795","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC795,0)  +   X795","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD795,0)  +   Y795","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE795,0)  +   Z795","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF795,0)  +   AA795","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG795,0)  +   AB795","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH795,0)  +   AC795","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI795,0)  +   AD795","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ795,0)  +   AE795","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK795,0)  +   AF795","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL795,0)  +   AG795","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM795,0)  +   AH795","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN795,0)  +   AI795","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO795,0)  +   AJ795","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP795,0)  +   AK795","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ795,0)  +   AL795","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR795,0)  +   AM795","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS795,0)  +   AN795","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT795,0)  +   AO795","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU795,0)  +   AP795","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV795,0)  +   AQ795","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW795,0)  +   AR795","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX795,0)  +   AS795","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY795,0)  +   AT795","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ795,0)  +   AU795","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA795,0)  +   AV795","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB795,0)  +   AW795","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC795,0)  +   AX795","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD795,0)  +   AY795","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE795,0)  +   AZ795","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF795,0)  +   BA795","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG795,0)  +   BB795","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH795,0)  +   BC795","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI795,0)  +   BD795","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ795,0)  +   BE795","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK795,0)  +   BF795","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL795,0)  +   BG795","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM795,0)  +   BH795","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN795,0)  +   BI795","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO795,0)  +   BJ795","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP795,0)  +   BK795","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ795,0)  +   BL795","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR795,0)  +   BM795","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS795,0)  +   BN795","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT795,0)  +   BO795","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU795,0)  +   BP795","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV795,0)  +   BQ795","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW795,0)  +   BR795","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX795,0)  +   BS795","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY795,0)  +   BT795","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ795,0)  +   BU795","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA795,0)  +   BV795","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB795,0)  +   BW795","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC795,0)  +   BX795","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED795,0)  +   BY795","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE795,0)  +   BZ795","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF795,0)  +   CA795","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG795,0)  +   CB795","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH795,0)  +   CC795","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI795,0)  +   CD795","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ795,0)  +   CE795","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK795,0)  +   CF795","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL795,0)  +   CG795","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM795,0)  +   CH795","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN795,0)  +   CI795","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO795,0)  +   CJ795","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP795,0)  +   CK795","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ795,0)  +   CL795","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER795,0)  +   CM795","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES795,0)  +   CN795","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET795,0)  +   CO795","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU795,0)  +   CP795","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV795,0)  +   CQ795","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW795,0)  +   CR795","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX795,0)  +   CS795","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY795,0)  +   CT795","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ795,0)  +   CU795","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA795,0)  +   CV795","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB795,0)  +   CW795","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC795,0)  +   CX795","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD795,0)  +   CY795","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE795,0)  +   CZ795","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF795,0)  +   DA795","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG795,0)  +   DB795","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH795,0)  +   DC795","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI795,0)  +   DD795","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ795,0)  +   DE795","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK795,0)  +   DF795","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL795,0)  +   DG795","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM795,0)  +   DH795","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN795,0)  +   DI795","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO795,0)  +   DJ795","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP795,0)  +   DK795","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ795,0)  +   DL795","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR795,0)  +   DM795","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS795,0)  +   DN795","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT795,0)  +   DO795","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU795,0)  +   DP795","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV795,0)  +   DQ795","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW795,0)  +   DR795","v":0}]
[{"$f":"Calcs!A822","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E822),1,Calcs!E822)*Periods,0)","v":0},{"$f":"ROUND(MAX(B822,Input!Z822*Periods),0)","v":0},null,null,{"$f":"Input!BJ822","v":0},{"$f":"IF(G$14<=$C$5,Input!BK822,0)  +   F822","v":0},{"$f":"IF(H$14<=$C$5,Input!BL822,0)  +   G822","v":0},{"$f":"IF(I$14<=$C$5,Input!BM822,0)  +   H822","v":0},{"$f":"IF(J$14<=$C$5,Input!BN822,0)  +   I822","v":0},{"$f":"IF(K$14<=$C$5,Input!BO822,0)  +   J822","v":0},{"$f":"IF(L$14<=$C$5,Input!BP822,0)  +   K822","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ822,0)  +   L822","v":0},{"$f":"IF(N$14<=$C$5,Input!BR822,0)  +   M822","v":0},{"$f":"IF(O$14<=$C$5,Input!BS822,0)  +   N822","v":0},{"$f":"IF(P$14<=$C$5,Input!BT822,0)  +   O822","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU822,0)  +   P822","v":0},{"$f":"IF(R$14<=$C$5,Input!BV822,0)  +   Q822","v":0},{"$f":"IF(S$14<=$C$5,Input!BW822,0)  +   R822","v":0},{"$f":"IF(T$14<=$C$5,Input!BX822,0)  +   S822","v":0},{"$f":"IF(U$14<=$C$5,Input!BY822,0)  +   T822","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ822,0)  +   U822","v":0},{"$f":"IF(W$14<=$C$5,Input!CA822,0)  +   V822","v":0},{"$f":"IF(X$14<=$C$5,Input!CB822,0)  +   W822","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC822,0)  +   X822","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD822,0)  +   Y822","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE822,0)  +   Z822","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF822,0)  +   AA822","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG822,0)  +   AB822","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH822,0)  +   AC822","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI822,0)  +   AD822","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ822,0)  +   AE822","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK822,0)  +   AF822","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL822,0)  +   AG822","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM822,0)  +   AH822","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN822,0)  +   AI822","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO822,0)  +   AJ822","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP822,0)  +   AK822","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ822,0)  +   AL822","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR822,0)  +   AM822","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS822,0)  +   AN822","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT822,0)  +   AO822","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU822,0)  +   AP822","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV822,0)  +   AQ822","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW822,0)  +   AR822","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX822,0)  +   AS822","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY822,0)  +   AT822","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ822,0)  +   AU822","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA822,0)  +   AV822","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB822,0)  +   AW822","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC822,0)  +   AX822","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD822,0)  +   AY822","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE822,0)  +   AZ822","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF822,0)  +   BA822","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG822,0)  +   BB822","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH822,0)  +   BC822","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI822,0)  +   BD822","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ822,0)  +   BE822","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK822,0)  +   BF822","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL822,0)  +   BG822","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM822,0)  +   BH822","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN822,0)  +   BI822","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO822,0)  +   BJ822","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP822,0)  +   BK822","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ822,0)  +   BL822","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR822,0)  +   BM822","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS822,0)  +   BN822","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT822,0)  +   BO822","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU822,0)  +   BP822","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV822,0)  +   BQ822","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW822,0)  +   BR822","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX822,0)  +   BS822","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY822,0)  +   BT822","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ822,0)  +   BU822","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA822,0)  +   BV822","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB822,0)  +   BW822","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC822,0)  +   BX822","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED822,0)  +   BY822","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE822,0)  +   BZ822","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF822,0)  +   CA822","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG822,0)  +   CB822","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH822,0)  +   CC822","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI822,0)  +   CD822","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ822,0)  +   CE822","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK822,0)  +   CF822","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL822,0)  +   CG822","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM822,0)  +   CH822","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN822,0)  +   CI822","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO822,0)  +   CJ822","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP822,0)  +   CK822","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ822,0)  +   CL822","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER822,0)  +   CM822","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES822,0)  +   CN822","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET822,0)  +   CO822","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU822,0)  +   CP822","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV822,0)  +   CQ822","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW822,0)  +   CR822","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX822,0)  +   CS822","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY822,0)  +   CT822","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ822,0)  +   CU822","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA822,0)  +   CV822","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB822,0)  +   CW822","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC822,0)  +   CX822","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD822,0)  +   CY822","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE822,0)  +   CZ822","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF822,0)  +   DA822","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG822,0)  +   DB822","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH822,0)  +   DC822","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI822,0)  +   DD822","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ822,0)  +   DE822","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK822,0)  +   DF822","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL822,0)  +   DG822","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM822,0)  +   DH822","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN822,0)  +   DI822","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO822,0)  +   DJ822","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP822,0)  +   DK822","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ822,0)  +   DL822","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR822,0)  +   DM822","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS822,0)  +   DN822","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT822,0)  +   DO822","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU822,0)  +   DP822","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV822,0)  +   DQ822","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW822,0)  +   DR822","v":0}]
[{"$f":"Calcs!A852","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E852),1,Calcs!E852)*Periods,0)","v":0},{"$f":"ROUND(MAX(B852,Input!Z852*Periods),0)","v":0},null,null,{"$f":"Input!BJ852","v":0},{"$f":"IF(G$14<=$C$5,Input!BK852,0)  +   F852","v":0},{"$f":"IF(H$14<=$C$5,Input!BL852,0)  +   G852","v":0},{"$f":"IF(I$14<=$C$5,Input!BM852,0)  +   H852","v":0},{"$f":"IF(J$14<=$C$5,Input!BN852,0)  +   I852","v":0},{"$f":"IF(K$14<=$C$5,Input!BO852,0)  +   J852","v":0},{"$f":"IF(L$14<=$C$5,Input!BP852,0)  +   K852","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ852,0)  +   L852","v":0},{"$f":"IF(N$14<=$C$5,Input!BR852,0)  +   M852","v":0},{"$f":"IF(O$14<=$C$5,Input!BS852,0)  +   N852","v":0},{"$f":"IF(P$14<=$C$5,Input!BT852,0)  +   O852","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU852,0)  +   P852","v":0},{"$f":"IF(R$14<=$C$5,Input!BV852,0)  +   Q852","v":0},{"$f":"IF(S$14<=$C$5,Input!BW852,0)  +   R852","v":0},{"$f":"IF(T$14<=$C$5,Input!BX852,0)  +   S852","v":0},{"$f":"IF(U$14<=$C$5,Input!BY852,0)  +   T852","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ852,0)  +   U852","v":0},{"$f":"IF(W$14<=$C$5,Input!CA852,0)  +   V852","v":0},{"$f":"IF(X$14<=$C$5,Input!CB852,0)  +   W852","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC852,0)  +   X852","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD852,0)  +   Y852","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE852,0)  +   Z852","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF852,0)  +   AA852","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG852,0)  +   AB852","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH852,0)  +   AC852","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI852,0)  +   AD852","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ852,0)  +   AE852","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK852,0)  +   AF852","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL852,0)  +   AG852","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM852,0)  +   AH852","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN852,0)  +   AI852","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO852,0)  +   AJ852","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP852,0)  +   AK852","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ852,0)  +   AL852","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR852,0)  +   AM852","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS852,0)  +   AN852","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT852,0)  +   AO852","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU852,0)  +   AP852","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV852,0)  +   AQ852","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW852,0)  +   AR852","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX852,0)  +   AS852","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY852,0)  +   AT852","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ852,0)  +   AU852","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA852,0)  +   AV852","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB852,0)  +   AW852","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC852,0)  +   AX852","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD852,0)  +   AY852","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE852,0)  +   AZ852","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF852,0)  +   BA852","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG852,0)  +   BB852","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH852,0)  +   BC852","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI852,0)  +   BD852","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ852,0)  +   BE852","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK852,0)  +   BF852","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL852,0)  +   BG852","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM852,0)  +   BH852","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN852,0)  +   BI852","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO852,0)  +   BJ852","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP852,0)  +   BK852","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ852,0)  +   BL852","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR852,0)  +   BM852","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS852,0)  +   BN852","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT852,0)  +   BO852","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU852,0)  +   BP852","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV852,0)  +   BQ852","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW852,0)  +   BR852","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX852,0)  +   BS852","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY852,0)  +   BT852","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ852,0)  +   BU852","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA852,0)  +   BV852","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB852,0)  +   BW852","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC852,0)  +   BX852","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED852,0)  +   BY852","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE852,0)  +   BZ852","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF852,0)  +   CA852","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG852,0)  +   CB852","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH852,0)  +   CC852","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI852,0)  +   CD852","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ852,0)  +   CE852","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK852,0)  +   CF852","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL852,0)  +   CG852","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM852,0)  +   CH852","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN852,0)  +   CI852","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO852,0)  +   CJ852","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP852,0)  +   CK852","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ852,0)  +   CL852","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER852,0)  +   CM852","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES852,0)  +   CN852","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET852,0)  +   CO852","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU852,0)  +   CP852","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV852,0)  +   CQ852","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW852,0)  +   CR852","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX852,0)  +   CS852","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY852,0)  +   CT852","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ852,0)  +   CU852","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA852,0)  +   CV852","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB852,0)  +   CW852","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC852,0)  +   CX852","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD852,0)  +   CY852","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE852,0)  +   CZ852","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF852,0)  +   DA852","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG852,0)  +   DB852","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH852,0)  +   DC852","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI852,0)  +   DD852","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ852,0)  +   DE852","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK852,0)  +   DF852","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL852,0)  +   DG852","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM852,0)  +   DH852","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN852,0)  +   DI852","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO852,0)  +   DJ852","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP852,0)  +   DK852","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ852,0)  +   DL852","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR852,0)  +   DM852","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS852,0)  +   DN852","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT852,0)  +   DO852","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU852,0)  +   DP852","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV852,0)  +   DQ852","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW852,0)  +   DR852","v":0}]
[{"$f":"Calcs!A887","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E887),1,Calcs!E887)*Periods,0)","v":0},{"$f":"ROUND(MAX(B887,Input!Z887*Periods),0)","v":0},null,null,{"$f":"Input!BJ887","v":0},{"$f":"IF(G$14<=$C$5,Input!BK887,0)  +   F887","v":0},{"$f":"IF(H$14<=$C$5,Input!BL887,0)  +   G887","v":0},{"$f":"IF(I$14<=$C$5,Input!BM887,0)  +   H887","v":0},{"$f":"IF(J$14<=$C$5,Input!BN887,0)  +   I887","v":0},{"$f":"IF(K$14<=$C$5,Input!BO887,0)  +   J887","v":0},{"$f":"IF(L$14<=$C$5,Input!BP887,0)  +   K887","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ887,0)  +   L887","v":0},{"$f":"IF(N$14<=$C$5,Input!BR887,0)  +   M887","v":0},{"$f":"IF(O$14<=$C$5,Input!BS887,0)  +   N887","v":0},{"$f":"IF(P$14<=$C$5,Input!BT887,0)  +   O887","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU887,0)  +   P887","v":0},{"$f":"IF(R$14<=$C$5,Input!BV887,0)  +   Q887","v":0},{"$f":"IF(S$14<=$C$5,Input!BW887,0)  +   R887","v":0},{"$f":"IF(T$14<=$C$5,Input!BX887,0)  +   S887","v":0},{"$f":"IF(U$14<=$C$5,Input!BY887,0)  +   T887","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ887,0)  +   U887","v":0},{"$f":"IF(W$14<=$C$5,Input!CA887,0)  +   V887","v":0},{"$f":"IF(X$14<=$C$5,Input!CB887,0)  +   W887","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC887,0)  +   X887","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD887,0)  +   Y887","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE887,0)  +   Z887","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF887,0)  +   AA887","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG887,0)  +   AB887","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH887,0)  +   AC887","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI887,0)  +   AD887","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ887,0)  +   AE887","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK887,0)  +   AF887","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL887,0)  +   AG887","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM887,0)  +   AH887","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN887,0)  +   AI887","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO887,0)  +   AJ887","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP887,0)  +   AK887","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ887,0)  +   AL887","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR887,0)  +   AM887","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS887,0)  +   AN887","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT887,0)  +   AO887","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU887,0)  +   AP887","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV887,0)  +   AQ887","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW887,0)  +   AR887","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX887,0)  +   AS887","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY887,0)  +   AT887","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ887,0)  +   AU887","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA887,0)  +   AV887","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB887,0)  +   AW887","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC887,0)  +   AX887","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD887,0)  +   AY887","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE887,0)  +   AZ887","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF887,0)  +   BA887","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG887,0)  +   BB887","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH887,0)  +   BC887","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI887,0)  +   BD887","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ887,0)  +   BE887","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK887,0)  +   BF887","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL887,0)  +   BG887","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM887,0)  +   BH887","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN887,0)  +   BI887","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO887,0)  +   BJ887","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP887,0)  +   BK887","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ887,0)  +   BL887","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR887,0)  +   BM887","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS887,0)  +   BN887","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT887,0)  +   BO887","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU887,0)  +   BP887","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV887,0)  +   BQ887","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW887,0)  +   BR887","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX887,0)  +   BS887","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY887,0)  +   BT887","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ887,0)  +   BU887","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA887,0)  +   BV887","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB887,0)  +   BW887","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC887,0)  +   BX887","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED887,0)  +   BY887","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE887,0)  +   BZ887","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF887,0)  +   CA887","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG887,0)  +   CB887","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH887,0)  +   CC887","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI887,0)  +   CD887","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ887,0)  +   CE887","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK887,0)  +   CF887","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL887,0)  +   CG887","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM887,0)  +   CH887","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN887,0)  +   CI887","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO887,0)  +   CJ887","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP887,0)  +   CK887","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ887,0)  +   CL887","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER887,0)  +   CM887","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES887,0)  +   CN887","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET887,0)  +   CO887","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU887,0)  +   CP887","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV887,0)  +   CQ887","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW887,0)  +   CR887","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX887,0)  +   CS887","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY887,0)  +   CT887","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ887,0)  +   CU887","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA887,0)  +   CV887","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB887,0)  +   CW887","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC887,0)  +   CX887","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD887,0)  +   CY887","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE887,0)  +   CZ887","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF887,0)  +   DA887","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG887,0)  +   DB887","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH887,0)  +   DC887","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI887,0)  +   DD887","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ887,0)  +   DE887","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK887,0)  +   DF887","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL887,0)  +   DG887","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM887,0)  +   DH887","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN887,0)  +   DI887","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO887,0)  +   DJ887","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP887,0)  +   DK887","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ887,0)  +   DL887","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR887,0)  +   DM887","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS887,0)  +   DN887","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT887,0)  +   DO887","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU887,0)  +   DP887","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV887,0)  +   DQ887","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW887,0)  +   DR887","v":0}]
[{"$f":"Calcs!A944","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E944),1,Calcs!E944)*Periods,0)","v":0},{"$f":"ROUND(MAX(B944,Input!Z944*Periods),0)","v":0},null,null,{"$f":"Input!BJ944","v":0},{"$f":"IF(G$14<=$C$5,Input!BK944,0)  +   F944","v":0},{"$f":"IF(H$14<=$C$5,Input!BL944,0)  +   G944","v":0},{"$f":"IF(I$14<=$C$5,Input!BM944,0)  +   H944","v":0},{"$f":"IF(J$14<=$C$5,Input!BN944,0)  +   I944","v":0},{"$f":"IF(K$14<=$C$5,Input!BO944,0)  +   J944","v":0},{"$f":"IF(L$14<=$C$5,Input!BP944,0)  +   K944","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ944,0)  +   L944","v":0},{"$f":"IF(N$14<=$C$5,Input!BR944,0)  +   M944","v":0},{"$f":"IF(O$14<=$C$5,Input!BS944,0)  +   N944","v":0},{"$f":"IF(P$14<=$C$5,Input!BT944,0)  +   O944","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU944,0)  +   P944","v":0},{"$f":"IF(R$14<=$C$5,Input!BV944,0)  +   Q944","v":0},{"$f":"IF(S$14<=$C$5,Input!BW944,0)  +   R944","v":0},{"$f":"IF(T$14<=$C$5,Input!BX944,0)  +   S944","v":0},{"$f":"IF(U$14<=$C$5,Input!BY944,0)  +   T944","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ944,0)  +   U944","v":0},{"$f":"IF(W$14<=$C$5,Input!CA944,0)  +   V944","v":0},{"$f":"IF(X$14<=$C$5,Input!CB944,0)  +   W944","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC944,0)  +   X944","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD944,0)  +   Y944","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE944,0)  +   Z944","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF944,0)  +   AA944","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG944,0)  +   AB944","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH944,0)  +   AC944","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI944,0)  +   AD944","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ944,0)  +   AE944","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK944,0)  +   AF944","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL944,0)  +   AG944","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM944,0)  +   AH944","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN944,0)  +   AI944","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO944,0)  +   AJ944","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP944,0)  +   AK944","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ944,0)  +   AL944","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR944,0)  +   AM944","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS944,0)  +   AN944","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT944,0)  +   AO944","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU944,0)  +   AP944","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV944,0)  +   AQ944","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW944,0)  +   AR944","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX944,0)  +   AS944","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY944,0)  +   AT944","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ944,0)  +   AU944","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA944,0)  +   AV944","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB944,0)  +   AW944","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC944,0)  +   AX944","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD944,0)  +   AY944","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE944,0)  +   AZ944","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF944,0)  +   BA944","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG944,0)  +   BB944","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH944,0)  +   BC944","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI944,0)  +   BD944","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ944,0)  +   BE944","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK944,0)  +   BF944","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL944,0)  +   BG944","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM944,0)  +   BH944","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN944,0)  +   BI944","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO944,0)  +   BJ944","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP944,0)  +   BK944","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ944,0)  +   BL944","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR944,0)  +   BM944","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS944,0)  +   BN944","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT944,0)  +   BO944","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU944,0)  +   BP944","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV944,0)  +   BQ944","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW944,0)  +   BR944","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX944,0)  +   BS944","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY944,0)  +   BT944","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ944,0)  +   BU944","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA944,0)  +   BV944","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB944,0)  +   BW944","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC944,0)  +   BX944","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED944,0)  +   BY944","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE944,0)  +   BZ944","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF944,0)  +   CA944","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG944,0)  +   CB944","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH944,0)  +   CC944","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI944,0)  +   CD944","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ944,0)  +   CE944","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK944,0)  +   CF944","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL944,0)  +   CG944","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM944,0)  +   CH944","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN944,0)  +   CI944","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO944,0)  +   CJ944","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP944,0)  +   CK944","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ944,0)  +   CL944","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER944,0)  +   CM944","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES944,0)  +   CN944","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET944,0)  +   CO944","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU944,0)  +   CP944","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV944,0)  +   CQ944","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW944,0)  +   CR944","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX944,0)  +   CS944","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY944,0)  +   CT944","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ944,0)  +   CU944","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA944,0)  +   CV944","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB944,0)  +   CW944","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC944,0)  +   CX944","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD944,0)  +   CY944","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE944,0)  +   CZ944","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF944,0)  +   DA944","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG944,0)  +   DB944","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH944,0)  +   DC944","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI944,0)  +   DD944","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ944,0)  +   DE944","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK944,0)  +   DF944","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL944,0)  +   DG944","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM944,0)  +   DH944","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN944,0)  +   DI944","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO944,0)  +   DJ944","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP944,0)  +   DK944","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ944,0)  +   DL944","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR944,0)  +   DM944","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS944,0)  +   DN944","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT944,0)  +   DO944","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU944,0)  +   DP944","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV944,0)  +   DQ944","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW944,0)  +   DR944","v":0}]
[{"$f":"Calcs!A952","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E952),1,Calcs!E952)*Periods,0)","v":0},{"$f":"ROUND(MAX(B952,Input!Z952*Periods),0)","v":0},null,null,{"$f":"Input!BJ952","v":0},{"$f":"IF(G$14<=$C$5,Input!BK952,0)  +   F952","v":0},{"$f":"IF(H$14<=$C$5,Input!BL952,0)  +   G952","v":0},{"$f":"IF(I$14<=$C$5,Input!BM952,0)  +   H952","v":0},{"$f":"IF(J$14<=$C$5,Input!BN952,0)  +   I952","v":0},{"$f":"IF(K$14<=$C$5,Input!BO952,0)  +   J952","v":0},{"$f":"IF(L$14<=$C$5,Input!BP952,0)  +   K952","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ952,0)  +   L952","v":0},{"$f":"IF(N$14<=$C$5,Input!BR952,0)  +   M952","v":0},{"$f":"IF(O$14<=$C$5,Input!BS952,0)  +   N952","v":0},{"$f":"IF(P$14<=$C$5,Input!BT952,0)  +   O952","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU952,0)  +   P952","v":0},{"$f":"IF(R$14<=$C$5,Input!BV952,0)  +   Q952","v":0},{"$f":"IF(S$14<=$C$5,Input!BW952,0)  +   R952","v":0},{"$f":"IF(T$14<=$C$5,Input!BX952,0)  +   S952","v":0},{"$f":"IF(U$14<=$C$5,Input!BY952,0)  +   T952","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ952,0)  +   U952","v":0},{"$f":"IF(W$14<=$C$5,Input!CA952,0)  +   V952","v":0},{"$f":"IF(X$14<=$C$5,Input!CB952,0)  +   W952","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC952,0)  +   X952","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD952,0)  +   Y952","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE952,0)  +   Z952","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF952,0)  +   AA952","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG952,0)  +   AB952","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH952,0)  +   AC952","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI952,0)  +   AD952","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ952,0)  +   AE952","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK952,0)  +   AF952","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL952,0)  +   AG952","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM952,0)  +   AH952","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN952,0)  +   AI952","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO952,0)  +   AJ952","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP952,0)  +   AK952","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ952,0)  +   AL952","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR952,0)  +   AM952","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS952,0)  +   AN952","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT952,0)  +   AO952","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU952,0)  +   AP952","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV952,0)  +   AQ952","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW952,0)  +   AR952","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX952,0)  +   AS952","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY952,0)  +   AT952","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ952,0)  +   AU952","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA952,0)  +   AV952","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB952,0)  +   AW952","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC952,0)  +   AX952","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD952,0)  +   AY952","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE952,0)  +   AZ952","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF952,0)  +   BA952","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG952,0)  +   BB952","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH952,0)  +   BC952","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI952,0)  +   BD952","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ952,0)  +   BE952","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK952,0)  +   BF952","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL952,0)  +   BG952","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM952,0)  +   BH952","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN952,0)  +   BI952","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO952,0)  +   BJ952","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP952,0)  +   BK952","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ952,0)  +   BL952","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR952,0)  +   BM952","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS952,0)  +   BN952","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT952,0)  +   BO952","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU952,0)  +   BP952","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV952,0)  +   BQ952","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW952,0)  +   BR952","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX952,0)  +   BS952","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY952,0)  +   BT952","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ952,0)  +   BU952","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA952,0)  +   BV952","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB952,0)  +   BW952","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC952,0)  +   BX952","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED952,0)  +   BY952","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE952,0)  +   BZ952","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF952,0)  +   CA952","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG952,0)  +   CB952","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH952,0)  +   CC952","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI952,0)  +   CD952","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ952,0)  +   CE952","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK952,0)  +   CF952","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL952,0)  +   CG952","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM952,0)  +   CH952","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN952,0)  +   CI952","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO952,0)  +   CJ952","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP952,0)  +   CK952","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ952,0)  +   CL952","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER952,0)  +   CM952","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES952,0)  +   CN952","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET952,0)  +   CO952","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU952,0)  +   CP952","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV952,0)  +   CQ952","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW952,0)  +   CR952","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX952,0)  +   CS952","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY952,0)  +   CT952","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ952,0)  +   CU952","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA952,0)  +   CV952","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB952,0)  +   CW952","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC952,0)  +   CX952","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD952,0)  +   CY952","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE952,0)  +   CZ952","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF952,0)  +   DA952","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG952,0)  +   DB952","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH952,0)  +   DC952","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI952,0)  +   DD952","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ952,0)  +   DE952","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK952,0)  +   DF952","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL952,0)  +   DG952","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM952,0)  +   DH952","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN952,0)  +   DI952","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO952,0)  +   DJ952","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP952,0)  +   DK952","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ952,0)  +   DL952","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR952,0)  +   DM952","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS952,0)  +   DN952","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT952,0)  +   DO952","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU952,0)  +   DP952","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV952,0)  +   DQ952","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW952,0)  +   DR952","v":0}]
[{"$f":"Calcs!A1001","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1001),1,Calcs!E1001)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1001,Input!Z1001*Periods),0)","v":0},null,null,{"$f":"Input!BJ1001","v":0},{"$f":"IF(G$14<=$C$5,Input!BK1001,0)  +   F1001","v":0},{"$f":"IF(H$14<=$C$5,Input!BL1001,0)  +   G1001","v":0},{"$f":"IF(I$14<=$C$5,Input!BM1001,0)  +   H1001","v":0},{"$f":"IF(J$14<=$C$5,Input!BN1001,0)  +   I1001","v":0},{"$f":"IF(K$14<=$C$5,Input!BO1001,0)  +   J1001","v":0},{"$f":"IF(L$14<=$C$5,Input!BP1001,0)  +   K1001","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ1001,0)  +   L1001","v":0},{"$f":"IF(N$14<=$C$5,Input!BR1001,0)  +   M1001","v":0},{"$f":"IF(O$14<=$C$5,Input!BS1001,0)  +   N1001","v":0},{"$f":"IF(P$14<=$C$5,Input!BT1001,0)  +   O1001","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU1001,0)  +   P1001","v":0},{"$f":"IF(R$14<=$C$5,Input!BV1001,0)  +   Q1001","v":0},{"$f":"IF(S$14<=$C$5,Input!BW1001,0)  +   R1001","v":0},{"$f":"IF(T$14<=$C$5,Input!BX1001,0)  +   S1001","v":0},{"$f":"IF(U$14<=$C$5,Input!BY1001,0)  +   T1001","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ1001,0)  +   U1001","v":0},{"$f":"IF(W$14<=$C$5,Input!CA1001,0)  +   V1001","v":0},{"$f":"IF(X$14<=$C$5,Input!CB1001,0)  +   W1001","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC1001,0)  +   X1001","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD1001,0)  +   Y1001","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE1001,0)  +   Z1001","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF1001,0)  +   AA1001","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG1001,0)  +   AB1001","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH1001,0)  +   AC1001","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI1001,0)  +   AD1001","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ1001,0)  +   AE1001","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK1001,0)  +   AF1001","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL1001,0)  +   AG1001","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM1001,0)  +   AH1001","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN1001,0)  +   AI1001","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO1001,0)  +   AJ1001","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP1001,0)  +   AK1001","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ1001,0)  +   AL1001","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR1001,0)  +   AM1001","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS1001,0)  +   AN1001","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT1001,0)  +   AO1001","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU1001,0)  +   AP1001","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV1001,0)  +   AQ1001","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW1001,0)  +   AR1001","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX1001,0)  +   AS1001","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY1001,0)  +   AT1001","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ1001,0)  +   AU1001","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA1001,0)  +   AV1001","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB1001,0)  +   AW1001","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC1001,0)  +   AX1001","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD1001,0)  +   AY1001","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE1001,0)  +   AZ1001","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF1001,0)  +   BA1001","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG1001,0)  +   BB1001","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH1001,0)  +   BC1001","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI1001,0)  +   BD1001","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ1001,0)  +   BE1001","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK1001,0)  +   BF1001","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL1001,0)  +   BG1001","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM1001,0)  +   BH1001","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN1001,0)  +   BI1001","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO1001,0)  +   BJ1001","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP1001,0)  +   BK1001","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ1001,0)  +   BL1001","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR1001,0)  +   BM1001","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS1001,0)  +   BN1001","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT1001,0)  +   BO1001","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU1001,0)  +   BP1001","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV1001,0)  +   BQ1001","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW1001,0)  +   BR1001","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX1001,0)  +   BS1001","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY1001,0)  +   BT1001","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ1001,0)  +   BU1001","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA1001,0)  +   BV1001","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB1001,0)  +   BW1001","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC1001,0)  +   BX1001","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED1001,0)  +   BY1001","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE1001,0)  +   BZ1001","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF1001,0)  +   CA1001","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG1001,0)  +   CB1001","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH1001,0)  +   CC1001","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI1001,0)  +   CD1001","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ1001,0)  +   CE1001","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK1001,0)  +   CF1001","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL1001,0)  +   CG1001","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM1001,0)  +   CH1001","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN1001,0)  +   CI1001","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO1001,0)  +   CJ1001","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP1001,0)  +   CK1001","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ1001,0)  +   CL1001","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER1001,0)  +   CM1001","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES1001,0)  +   CN1001","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET1001,0)  +   CO1001","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU1001,0)  +   CP1001","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV1001,0)  +   CQ1001","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW1001,0)  +   CR1001","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX1001,0)  +   CS1001","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY1001,0)  +   CT1001","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ1001,0)  +   CU1001","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA1001,0)  +   CV1001","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB1001,0)  +   CW1001","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC1001,0)  +   CX1001","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD1001,0)  +   CY1001","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE1001,0)  +   CZ1001","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF1001,0)  +   DA1001","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG1001,0)  +   DB1001","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH1001,0)  +   DC1001","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI1001,0)  +   DD1001","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ1001,0)  +   DE1001","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK1001,0)  +   DF1001","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL1001,0)  +   DG1001","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM1001,0)  +   DH1001","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN1001,0)  +   DI1001","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO1001,0)  +   DJ1001","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP1001,0)  +   DK1001","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ1001,0)  +   DL1001","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR1001,0)  +   DM1001","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS1001,0)  +   DN1001","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT1001,0)  +   DO1001","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU1001,0)  +   DP1001","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV1001,0)  +   DQ1001","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW1001,0)  +   DR1001","v":0}]
[{"$f":"Calcs!A1010","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1010),1,Calcs!E1010)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1010,Input!Z1010*Periods),0)","v":0},null,null,{"$f":"Input!BJ1010","v":0},{"$f":"IF(G$14<=$C$5,Input!BK1010,0)  +   F1010","v":0},{"$f":"IF(H$14<=$C$5,Input!BL1010,0)  +   G1010","v":0},{"$f":"IF(I$14<=$C$5,Input!BM1010,0)  +   H1010","v":0},{"$f":"IF(J$14<=$C$5,Input!BN1010,0)  +   I1010","v":0},{"$f":"IF(K$14<=$C$5,Input!BO1010,0)  +   J1010","v":0},{"$f":"IF(L$14<=$C$5,Input!BP1010,0)  +   K1010","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ1010,0)  +   L1010","v":0},{"$f":"IF(N$14<=$C$5,Input!BR1010,0)  +   M1010","v":0},{"$f":"IF(O$14<=$C$5,Input!BS1010,0)  +   N1010","v":0},{"$f":"IF(P$14<=$C$5,Input!BT1010,0)  +   O1010","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU1010,0)  +   P1010","v":0},{"$f":"IF(R$14<=$C$5,Input!BV1010,0)  +   Q1010","v":0},{"$f":"IF(S$14<=$C$5,Input!BW1010,0)  +   R1010","v":0},{"$f":"IF(T$14<=$C$5,Input!BX1010,0)  +   S1010","v":0},{"$f":"IF(U$14<=$C$5,Input!BY1010,0)  +   T1010","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ1010,0)  +   U1010","v":0},{"$f":"IF(W$14<=$C$5,Input!CA1010,0)  +   V1010","v":0},{"$f":"IF(X$14<=$C$5,Input!CB1010,0)  +   W1010","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC1010,0)  +   X1010","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD1010,0)  +   Y1010","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE1010,0)  +   Z1010","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF1010,0)  +   AA1010","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG1010,0)  +   AB1010","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH1010,0)  +   AC1010","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI1010,0)  +   AD1010","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ1010,0)  +   AE1010","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK1010,0)  +   AF1010","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL1010,0)  +   AG1010","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM1010,0)  +   AH1010","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN1010,0)  +   AI1010","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO1010,0)  +   AJ1010","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP1010,0)  +   AK1010","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ1010,0)  +   AL1010","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR1010,0)  +   AM1010","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS1010,0)  +   AN1010","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT1010,0)  +   AO1010","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU1010,0)  +   AP1010","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV1010,0)  +   AQ1010","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW1010,0)  +   AR1010","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX1010,0)  +   AS1010","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY1010,0)  +   AT1010","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ1010,0)  +   AU1010","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA1010,0)  +   AV1010","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB1010,0)  +   AW1010","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC1010,0)  +   AX1010","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD1010,0)  +   AY1010","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE1010,0)  +   AZ1010","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF1010,0)  +   BA1010","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG1010,0)  +   BB1010","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH1010,0)  +   BC1010","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI1010,0)  +   BD1010","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ1010,0)  +   BE1010","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK1010,0)  +   BF1010","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL1010,0)  +   BG1010","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM1010,0)  +   BH1010","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN1010,0)  +   BI1010","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO1010,0)  +   BJ1010","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP1010,0)  +   BK1010","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ1010,0)  +   BL1010","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR1010,0)  +   BM1010","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS1010,0)  +   BN1010","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT1010,0)  +   BO1010","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU1010,0)  +   BP1010","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV1010,0)  +   BQ1010","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW1010,0)  +   BR1010","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX1010,0)  +   BS1010","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY1010,0)  +   BT1010","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ1010,0)  +   BU1010","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA1010,0)  +   BV1010","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB1010,0)  +   BW1010","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC1010,0)  +   BX1010","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED1010,0)  +   BY1010","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE1010,0)  +   BZ1010","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF1010,0)  +   CA1010","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG1010,0)  +   CB1010","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH1010,0)  +   CC1010","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI1010,0)  +   CD1010","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ1010,0)  +   CE1010","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK1010,0)  +   CF1010","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL1010,0)  +   CG1010","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM1010,0)  +   CH1010","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN1010,0)  +   CI1010","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO1010,0)  +   CJ1010","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP1010,0)  +   CK1010","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ1010,0)  +   CL1010","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER1010,0)  +   CM1010","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES1010,0)  +   CN1010","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET1010,0)  +   CO1010","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU1010,0)  +   CP1010","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV1010,0)  +   CQ1010","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW1010,0)  +   CR1010","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX1010,0)  +   CS1010","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY1010,0)  +   CT1010","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ1010,0)  +   CU1010","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA1010,0)  +   CV1010","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB1010,0)  +   CW1010","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC1010,0)  +   CX1010","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD1010,0)  +   CY1010","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE1010,0)  +   CZ1010","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF1010,0)  +   DA1010","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG1010,0)  +   DB1010","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH1010,0)  +   DC1010","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI1010,0)  +   DD1010","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ1010,0)  +   DE1010","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK1010,0)  +   DF1010","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL1010,0)  +   DG1010","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM1010,0)  +   DH1010","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN1010,0)  +   DI1010","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO1010,0)  +   DJ1010","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP1010,0)  +   DK1010","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ1010,0)  +   DL1010","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR1010,0)  +   DM1010","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS1010,0)  +   DN1010","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT1010,0)  +   DO1010","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU1010,0)  +   DP1010","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV1010,0)  +   DQ1010","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW1010,0)  +   DR1010","v":0}]
[{"$f":"Calcs!A1011","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1011),1,Calcs!E1011)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1011,Input!Z1011*Periods),0)","v":0},null,null,{"$f":"Input!BJ1011","v":0},{"$f":"IF(G$14<=$C$5,Input!BK1011,0)  +   F1011","v":0},{"$f":"IF(H$14<=$C$5,Input!BL1011,0)  +   G1011","v":0},{"$f":"IF(I$14<=$C$5,Input!BM1011,0)  +   H1011","v":0},{"$f":"IF(J$14<=$C$5,Input!BN1011,0)  +   I1011","v":0},{"$f":"IF(K$14<=$C$5,Input!BO1011,0)  +   J1011","v":0},{"$f":"IF(L$14<=$C$5,Input!BP1011,0)  +   K1011","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ1011,0)  +   L1011","v":0},{"$f":"IF(N$14<=$C$5,Input!BR1011,0)  +   M1011","v":0},{"$f":"IF(O$14<=$C$5,Input!BS1011,0)  +   N1011","v":0},{"$f":"IF(P$14<=$C$5,Input!BT1011,0)  +   O1011","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU1011,0)  +   P1011","v":0},{"$f":"IF(R$14<=$C$5,Input!BV1011,0)  +   Q1011","v":0},{"$f":"IF(S$14<=$C$5,Input!BW1011,0)  +   R1011","v":0},{"$f":"IF(T$14<=$C$5,Input!BX1011,0)  +   S1011","v":0},{"$f":"IF(U$14<=$C$5,Input!BY1011,0)  +   T1011","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ1011,0)  +   U1011","v":0},{"$f":"IF(W$14<=$C$5,Input!CA1011,0)  +   V1011","v":0},{"$f":"IF(X$14<=$C$5,Input!CB1011,0)  +   W1011","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC1011,0)  +   X1011","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD1011,0)  +   Y1011","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE1011,0)  +   Z1011","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF1011,0)  +   AA1011","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG1011,0)  +   AB1011","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH1011,0)  +   AC1011","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI1011,0)  +   AD1011","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ1011,0)  +   AE1011","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK1011,0)  +   AF1011","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL1011,0)  +   AG1011","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM1011,0)  +   AH1011","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN1011,0)  +   AI1011","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO1011,0)  +   AJ1011","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP1011,0)  +   AK1011","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ1011,0)  +   AL1011","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR1011,0)  +   AM1011","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS1011,0)  +   AN1011","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT1011,0)  +   AO1011","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU1011,0)  +   AP1011","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV1011,0)  +   AQ1011","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW1011,0)  +   AR1011","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX1011,0)  +   AS1011","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY1011,0)  +   AT1011","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ1011,0)  +   AU1011","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA1011,0)  +   AV1011","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB1011,0)  +   AW1011","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC1011,0)  +   AX1011","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD1011,0)  +   AY1011","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE1011,0)  +   AZ1011","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF1011,0)  +   BA1011","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG1011,0)  +   BB1011","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH1011,0)  +   BC1011","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI1011,0)  +   BD1011","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ1011,0)  +   BE1011","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK1011,0)  +   BF1011","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL1011,0)  +   BG1011","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM1011,0)  +   BH1011","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN1011,0)  +   BI1011","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO1011,0)  +   BJ1011","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP1011,0)  +   BK1011","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ1011,0)  +   BL1011","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR1011,0)  +   BM1011","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS1011,0)  +   BN1011","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT1011,0)  +   BO1011","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU1011,0)  +   BP1011","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV1011,0)  +   BQ1011","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW1011,0)  +   BR1011","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX1011,0)  +   BS1011","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY1011,0)  +   BT1011","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ1011,0)  +   BU1011","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA1011,0)  +   BV1011","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB1011,0)  +   BW1011","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC1011,0)  +   BX1011","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED1011,0)  +   BY1011","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE1011,0)  +   BZ1011","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF1011,0)  +   CA1011","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG1011,0)  +   CB1011","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH1011,0)  +   CC1011","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI1011,0)  +   CD1011","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ1011,0)  +   CE1011","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK1011,0)  +   CF1011","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL1011,0)  +   CG1011","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM1011,0)  +   CH1011","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN1011,0)  +   CI1011","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO1011,0)  +   CJ1011","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP1011,0)  +   CK1011","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ1011,0)  +   CL1011","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER1011,0)  +   CM1011","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES1011,0)  +   CN1011","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET1011,0)  +   CO1011","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU1011,0)  +   CP1011","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV1011,0)  +   CQ1011","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW1011,0)  +   CR1011","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX1011,0)  +   CS1011","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY1011,0)  +   CT1011","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ1011,0)  +   CU1011","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA1011,0)  +   CV1011","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB1011,0)  +   CW1011","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC1011,0)  +   CX1011","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD1011,0)  +   CY1011","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE1011,0)  +   CZ1011","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF1011,0)  +   DA1011","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG1011,0)  +   DB1011","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH1011,0)  +   DC1011","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI1011,0)  +   DD1011","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ1011,0)  +   DE1011","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK1011,0)  +   DF1011","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL1011,0)  +   DG1011","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM1011,0)  +   DH1011","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN1011,0)  +   DI1011","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO1011,0)  +   DJ1011","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP1011,0)  +   DK1011","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ1011,0)  +   DL1011","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR1011,0)  +   DM1011","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS1011,0)  +   DN1011","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT1011,0)  +   DO1011","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU1011,0)  +   DP1011","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV1011,0)  +   DQ1011","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW1011,0)  +   DR1011","v":0}]
[{"$f":"Calcs!A1012","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1012),1,Calcs!E1012)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1012,Input!Z1012*Periods),0)","v":0},null,null,{"$f":"Input!BJ1012","v":0},{"$f":"IF(G$14<=$C$5,Input!BK1012,0)  +   F1012","v":0},{"$f":"IF(H$14<=$C$5,Input!BL1012,0)  +   G1012","v":0},{"$f":"IF(I$14<=$C$5,Input!BM1012,0)  +   H1012","v":0},{"$f":"IF(J$14<=$C$5,Input!BN1012,0)  +   I1012","v":0},{"$f":"IF(K$14<=$C$5,Input!BO1012,0)  +   J1012","v":0},{"$f":"IF(L$14<=$C$5,Input!BP1012,0)  +   K1012","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ1012,0)  +   L1012","v":0},{"$f":"IF(N$14<=$C$5,Input!BR1012,0)  +   M1012","v":0},{"$f":"IF(O$14<=$C$5,Input!BS1012,0)  +   N1012","v":0},{"$f":"IF(P$14<=$C$5,Input!BT1012,0)  +   O1012","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU1012,0)  +   P1012","v":0},{"$f":"IF(R$14<=$C$5,Input!BV1012,0)  +   Q1012","v":0},{"$f":"IF(S$14<=$C$5,Input!BW1012,0)  +   R1012","v":0},{"$f":"IF(T$14<=$C$5,Input!BX1012,0)  +   S1012","v":0},{"$f":"IF(U$14<=$C$5,Input!BY1012,0)  +   T1012","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ1012,0)  +   U1012","v":0},{"$f":"IF(W$14<=$C$5,Input!CA1012,0)  +   V1012","v":0},{"$f":"IF(X$14<=$C$5,Input!CB1012,0)  +   W1012","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC1012,0)  +   X1012","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD1012,0)  +   Y1012","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE1012,0)  +   Z1012","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF1012,0)  +   AA1012","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG1012,0)  +   AB1012","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH1012,0)  +   AC1012","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI1012,0)  +   AD1012","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ1012,0)  +   AE1012","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK1012,0)  +   AF1012","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL1012,0)  +   AG1012","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM1012,0)  +   AH1012","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN1012,0)  +   AI1012","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO1012,0)  +   AJ1012","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP1012,0)  +   AK1012","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ1012,0)  +   AL1012","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR1012,0)  +   AM1012","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS1012,0)  +   AN1012","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT1012,0)  +   AO1012","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU1012,0)  +   AP1012","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV1012,0)  +   AQ1012","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW1012,0)  +   AR1012","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX1012,0)  +   AS1012","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY1012,0)  +   AT1012","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ1012,0)  +   AU1012","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA1012,0)  +   AV1012","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB1012,0)  +   AW1012","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC1012,0)  +   AX1012","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD1012,0)  +   AY1012","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE1012,0)  +   AZ1012","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF1012,0)  +   BA1012","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG1012,0)  +   BB1012","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH1012,0)  +   BC1012","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI1012,0)  +   BD1012","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ1012,0)  +   BE1012","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK1012,0)  +   BF1012","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL1012,0)  +   BG1012","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM1012,0)  +   BH1012","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN1012,0)  +   BI1012","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO1012,0)  +   BJ1012","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP1012,0)  +   BK1012","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ1012,0)  +   BL1012","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR1012,0)  +   BM1012","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS1012,0)  +   BN1012","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT1012,0)  +   BO1012","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU1012,0)  +   BP1012","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV1012,0)  +   BQ1012","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW1012,0)  +   BR1012","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX1012,0)  +   BS1012","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY1012,0)  +   BT1012","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ1012,0)  +   BU1012","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA1012,0)  +   BV1012","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB1012,0)  +   BW1012","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC1012,0)  +   BX1012","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED1012,0)  +   BY1012","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE1012,0)  +   BZ1012","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF1012,0)  +   CA1012","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG1012,0)  +   CB1012","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH1012,0)  +   CC1012","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI1012,0)  +   CD1012","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ1012,0)  +   CE1012","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK1012,0)  +   CF1012","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL1012,0)  +   CG1012","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM1012,0)  +   CH1012","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN1012,0)  +   CI1012","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO1012,0)  +   CJ1012","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP1012,0)  +   CK1012","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ1012,0)  +   CL1012","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER1012,0)  +   CM1012","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES1012,0)  +   CN1012","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET1012,0)  +   CO1012","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU1012,0)  +   CP1012","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV1012,0)  +   CQ1012","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW1012,0)  +   CR1012","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX1012,0)  +   CS1012","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY1012,0)  +   CT1012","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ1012,0)  +   CU1012","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA1012,0)  +   CV1012","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB1012,0)  +   CW1012","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC1012,0)  +   CX1012","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD1012,0)  +   CY1012","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE1012,0)  +   CZ1012","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF1012,0)  +   DA1012","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG1012,0)  +   DB1012","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH1012,0)  +   DC1012","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI1012,0)  +   DD1012","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ1012,0)  +   DE1012","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK1012,0)  +   DF1012","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL1012,0)  +   DG1012","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM1012,0)  +   DH1012","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN1012,0)  +   DI1012","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO1012,0)  +   DJ1012","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP1012,0)  +   DK1012","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ1012,0)  +   DL1012","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR1012,0)  +   DM1012","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS1012,0)  +   DN1012","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT1012,0)  +   DO1012","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU1012,0)  +   DP1012","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV1012,0)  +   DQ1012","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW1012,0)  +   DR1012","v":0}]
[{"$f":"Calcs!A1013","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1013),1,Calcs!E1013)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1013,Input!Z1013*Periods),0)","v":0},null,null,{"$f":"Input!BJ1013","v":0},{"$f":"IF(G$14<=$C$5,Input!BK1013,0)  +   F1013","v":0},{"$f":"IF(H$14<=$C$5,Input!BL1013,0)  +   G1013","v":0},{"$f":"IF(I$14<=$C$5,Input!BM1013,0)  +   H1013","v":0},{"$f":"IF(J$14<=$C$5,Input!BN1013,0)  +   I1013","v":0},{"$f":"IF(K$14<=$C$5,Input!BO1013,0)  +   J1013","v":0},{"$f":"IF(L$14<=$C$5,Input!BP1013,0)  +   K1013","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ1013,0)  +   L1013","v":0},{"$f":"IF(N$14<=$C$5,Input!BR1013,0)  +   M1013","v":0},{"$f":"IF(O$14<=$C$5,Input!BS1013,0)  +   N1013","v":0},{"$f":"IF(P$14<=$C$5,Input!BT1013,0)  +   O1013","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU1013,0)  +   P1013","v":0},{"$f":"IF(R$14<=$C$5,Input!BV1013,0)  +   Q1013","v":0},{"$f":"IF(S$14<=$C$5,Input!BW1013,0)  +   R1013","v":0},{"$f":"IF(T$14<=$C$5,Input!BX1013,0)  +   S1013","v":0},{"$f":"IF(U$14<=$C$5,Input!BY1013,0)  +   T1013","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ1013,0)  +   U1013","v":0},{"$f":"IF(W$14<=$C$5,Input!CA1013,0)  +   V1013","v":0},{"$f":"IF(X$14<=$C$5,Input!CB1013,0)  +   W1013","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC1013,0)  +   X1013","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD1013,0)  +   Y1013","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE1013,0)  +   Z1013","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF1013,0)  +   AA1013","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG1013,0)  +   AB1013","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH1013,0)  +   AC1013","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI1013,0)  +   AD1013","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ1013,0)  +   AE1013","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK1013,0)  +   AF1013","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL1013,0)  +   AG1013","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM1013,0)  +   AH1013","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN1013,0)  +   AI1013","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO1013,0)  +   AJ1013","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP1013,0)  +   AK1013","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ1013,0)  +   AL1013","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR1013,0)  +   AM1013","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS1013,0)  +   AN1013","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT1013,0)  +   AO1013","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU1013,0)  +   AP1013","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV1013,0)  +   AQ1013","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW1013,0)  +   AR1013","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX1013,0)  +   AS1013","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY1013,0)  +   AT1013","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ1013,0)  +   AU1013","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA1013,0)  +   AV1013","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB1013,0)  +   AW1013","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC1013,0)  +   AX1013","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD1013,0)  +   AY1013","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE1013,0)  +   AZ1013","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF1013,0)  +   BA1013","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG1013,0)  +   BB1013","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH1013,0)  +   BC1013","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI1013,0)  +   BD1013","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ1013,0)  +   BE1013","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK1013,0)  +   BF1013","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL1013,0)  +   BG1013","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM1013,0)  +   BH1013","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN1013,0)  +   BI1013","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO1013,0)  +   BJ1013","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP1013,0)  +   BK1013","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ1013,0)  +   BL1013","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR1013,0)  +   BM1013","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS1013,0)  +   BN1013","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT1013,0)  +   BO1013","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU1013,0)  +   BP1013","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV1013,0)  +   BQ1013","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW1013,0)  +   BR1013","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX1013,0)  +   BS1013","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY1013,0)  +   BT1013","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ1013,0)  +   BU1013","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA1013,0)  +   BV1013","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB1013,0)  +   BW1013","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC1013,0)  +   BX1013","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED1013,0)  +   BY1013","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE1013,0)  +   BZ1013","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF1013,0)  +   CA1013","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG1013,0)  +   CB1013","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH1013,0)  +   CC1013","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI1013,0)  +   CD1013","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ1013,0)  +   CE1013","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK1013,0)  +   CF1013","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL1013,0)  +   CG1013","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM1013,0)  +   CH1013","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN1013,0)  +   CI1013","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO1013,0)  +   CJ1013","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP1013,0)  +   CK1013","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ1013,0)  +   CL1013","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER1013,0)  +   CM1013","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES1013,0)  +   CN1013","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET1013,0)  +   CO1013","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU1013,0)  +   CP1013","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV1013,0)  +   CQ1013","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW1013,0)  +   CR1013","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX1013,0)  +   CS1013","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY1013,0)  +   CT1013","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ1013,0)  +   CU1013","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA1013,0)  +   CV1013","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB1013,0)  +   CW1013","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC1013,0)  +   CX1013","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD1013,0)  +   CY1013","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE1013,0)  +   CZ1013","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF1013,0)  +   DA1013","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG1013,0)  +   DB1013","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH1013,0)  +   DC1013","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI1013,0)  +   DD1013","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ1013,0)  +   DE1013","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK1013,0)  +   DF1013","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL1013,0)  +   DG1013","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM1013,0)  +   DH1013","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN1013,0)  +   DI1013","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO1013,0)  +   DJ1013","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP1013,0)  +   DK1013","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ1013,0)  +   DL1013","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR1013,0)  +   DM1013","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS1013,0)  +   DN1013","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT1013,0)  +   DO1013","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU1013,0)  +   DP1013","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV1013,0)  +   DQ1013","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW1013,0)  +   DR1013","v":0}]
[{"$f":"Calcs!A1014","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1014),1,Calcs!E1014)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1014,Input!Z1014*Periods),0)","v":0},null,null,{"$f":"Input!BJ1014","v":0},{"$f":"IF(G$14<=$C$5,Input!BK1014,0)  +   F1014","v":0},{"$f":"IF(H$14<=$C$5,Input!BL1014,0)  +   G1014","v":0},{"$f":"IF(I$14<=$C$5,Input!BM1014,0)  +   H1014","v":0},{"$f":"IF(J$14<=$C$5,Input!BN1014,0)  +   I1014","v":0},{"$f":"IF(K$14<=$C$5,Input!BO1014,0)  +   J1014","v":0},{"$f":"IF(L$14<=$C$5,Input!BP1014,0)  +   K1014","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ1014,0)  +   L1014","v":0},{"$f":"IF(N$14<=$C$5,Input!BR1014,0)  +   M1014","v":0},{"$f":"IF(O$14<=$C$5,Input!BS1014,0)  +   N1014","v":0},{"$f":"IF(P$14<=$C$5,Input!BT1014,0)  +   O1014","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU1014,0)  +   P1014","v":0},{"$f":"IF(R$14<=$C$5,Input!BV1014,0)  +   Q1014","v":0},{"$f":"IF(S$14<=$C$5,Input!BW1014,0)  +   R1014","v":0},{"$f":"IF(T$14<=$C$5,Input!BX1014,0)  +   S1014","v":0},{"$f":"IF(U$14<=$C$5,Input!BY1014,0)  +   T1014","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ1014,0)  +   U1014","v":0},{"$f":"IF(W$14<=$C$5,Input!CA1014,0)  +   V1014","v":0},{"$f":"IF(X$14<=$C$5,Input!CB1014,0)  +   W1014","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC1014,0)  +   X1014","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD1014,0)  +   Y1014","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE1014,0)  +   Z1014","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF1014,0)  +   AA1014","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG1014,0)  +   AB1014","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH1014,0)  +   AC1014","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI1014,0)  +   AD1014","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ1014,0)  +   AE1014","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK1014,0)  +   AF1014","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL1014,0)  +   AG1014","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM1014,0)  +   AH1014","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN1014,0)  +   AI1014","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO1014,0)  +   AJ1014","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP1014,0)  +   AK1014","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ1014,0)  +   AL1014","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR1014,0)  +   AM1014","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS1014,0)  +   AN1014","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT1014,0)  +   AO1014","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU1014,0)  +   AP1014","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV1014,0)  +   AQ1014","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW1014,0)  +   AR1014","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX1014,0)  +   AS1014","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY1014,0)  +   AT1014","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ1014,0)  +   AU1014","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA1014,0)  +   AV1014","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB1014,0)  +   AW1014","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC1014,0)  +   AX1014","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD1014,0)  +   AY1014","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE1014,0)  +   AZ1014","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF1014,0)  +   BA1014","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG1014,0)  +   BB1014","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH1014,0)  +   BC1014","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI1014,0)  +   BD1014","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ1014,0)  +   BE1014","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK1014,0)  +   BF1014","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL1014,0)  +   BG1014","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM1014,0)  +   BH1014","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN1014,0)  +   BI1014","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO1014,0)  +   BJ1014","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP1014,0)  +   BK1014","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ1014,0)  +   BL1014","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR1014,0)  +   BM1014","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS1014,0)  +   BN1014","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT1014,0)  +   BO1014","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU1014,0)  +   BP1014","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV1014,0)  +   BQ1014","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW1014,0)  +   BR1014","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX1014,0)  +   BS1014","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY1014,0)  +   BT1014","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ1014,0)  +   BU1014","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA1014,0)  +   BV1014","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB1014,0)  +   BW1014","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC1014,0)  +   BX1014","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED1014,0)  +   BY1014","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE1014,0)  +   BZ1014","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF1014,0)  +   CA1014","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG1014,0)  +   CB1014","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH1014,0)  +   CC1014","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI1014,0)  +   CD1014","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ1014,0)  +   CE1014","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK1014,0)  +   CF1014","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL1014,0)  +   CG1014","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM1014,0)  +   CH1014","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN1014,0)  +   CI1014","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO1014,0)  +   CJ1014","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP1014,0)  +   CK1014","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ1014,0)  +   CL1014","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER1014,0)  +   CM1014","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES1014,0)  +   CN1014","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET1014,0)  +   CO1014","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU1014,0)  +   CP1014","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV1014,0)  +   CQ1014","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW1014,0)  +   CR1014","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX1014,0)  +   CS1014","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY1014,0)  +   CT1014","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ1014,0)  +   CU1014","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA1014,0)  +   CV1014","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB1014,0)  +   CW1014","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC1014,0)  +   CX1014","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD1014,0)  +   CY1014","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE1014,0)  +   CZ1014","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF1014,0)  +   DA1014","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG1014,0)  +   DB1014","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH1014,0)  +   DC1014","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI1014,0)  +   DD1014","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ1014,0)  +   DE1014","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK1014,0)  +   DF1014","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL1014,0)  +   DG1014","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM1014,0)  +   DH1014","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN1014,0)  +   DI1014","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO1014,0)  +   DJ1014","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP1014,0)  +   DK1014","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ1014,0)  +   DL1014","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR1014,0)  +   DM1014","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS1014,0)  +   DN1014","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT1014,0)  +   DO1014","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU1014,0)  +   DP1014","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV1014,0)  +   DQ1014","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW1014,0)  +   DR1014","v":0}]
[{"$f":"Calcs!A1015","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1015),1,Calcs!E1015)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1015,Input!Z1015*Periods),0)","v":0},null,null,{"$f":"Input!BJ1015","v":0},{"$f":"IF(G$14<=$C$5,Input!BK1015,0)  +   F1015","v":0},{"$f":"IF(H$14<=$C$5,Input!BL1015,0)  +   G1015","v":0},{"$f":"IF(I$14<=$C$5,Input!BM1015,0)  +   H1015","v":0},{"$f":"IF(J$14<=$C$5,Input!BN1015,0)  +   I1015","v":0},{"$f":"IF(K$14<=$C$5,Input!BO1015,0)  +   J1015","v":0},{"$f":"IF(L$14<=$C$5,Input!BP1015,0)  +   K1015","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ1015,0)  +   L1015","v":0},{"$f":"IF(N$14<=$C$5,Input!BR1015,0)  +   M1015","v":0},{"$f":"IF(O$14<=$C$5,Input!BS1015,0)  +   N1015","v":0},{"$f":"IF(P$14<=$C$5,Input!BT1015,0)  +   O1015","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU1015,0)  +   P1015","v":0},{"$f":"IF(R$14<=$C$5,Input!BV1015,0)  +   Q1015","v":0},{"$f":"IF(S$14<=$C$5,Input!BW1015,0)  +   R1015","v":0},{"$f":"IF(T$14<=$C$5,Input!BX1015,0)  +   S1015","v":0},{"$f":"IF(U$14<=$C$5,Input!BY1015,0)  +   T1015","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ1015,0)  +   U1015","v":0},{"$f":"IF(W$14<=$C$5,Input!CA1015,0)  +   V1015","v":0},{"$f":"IF(X$14<=$C$5,Input!CB1015,0)  +   W1015","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC1015,0)  +   X1015","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD1015,0)  +   Y1015","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE1015,0)  +   Z1015","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF1015,0)  +   AA1015","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG1015,0)  +   AB1015","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH1015,0)  +   AC1015","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI1015,0)  +   AD1015","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ1015,0)  +   AE1015","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK1015,0)  +   AF1015","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL1015,0)  +   AG1015","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM1015,0)  +   AH1015","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN1015,0)  +   AI1015","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO1015,0)  +   AJ1015","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP1015,0)  +   AK1015","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ1015,0)  +   AL1015","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR1015,0)  +   AM1015","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS1015,0)  +   AN1015","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT1015,0)  +   AO1015","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU1015,0)  +   AP1015","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV1015,0)  +   AQ1015","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW1015,0)  +   AR1015","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX1015,0)  +   AS1015","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY1015,0)  +   AT1015","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ1015,0)  +   AU1015","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA1015,0)  +   AV1015","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB1015,0)  +   AW1015","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC1015,0)  +   AX1015","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD1015,0)  +   AY1015","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE1015,0)  +   AZ1015","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF1015,0)  +   BA1015","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG1015,0)  +   BB1015","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH1015,0)  +   BC1015","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI1015,0)  +   BD1015","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ1015,0)  +   BE1015","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK1015,0)  +   BF1015","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL1015,0)  +   BG1015","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM1015,0)  +   BH1015","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN1015,0)  +   BI1015","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO1015,0)  +   BJ1015","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP1015,0)  +   BK1015","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ1015,0)  +   BL1015","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR1015,0)  +   BM1015","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS1015,0)  +   BN1015","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT1015,0)  +   BO1015","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU1015,0)  +   BP1015","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV1015,0)  +   BQ1015","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW1015,0)  +   BR1015","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX1015,0)  +   BS1015","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY1015,0)  +   BT1015","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ1015,0)  +   BU1015","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA1015,0)  +   BV1015","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB1015,0)  +   BW1015","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC1015,0)  +   BX1015","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED1015,0)  +   BY1015","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE1015,0)  +   BZ1015","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF1015,0)  +   CA1015","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG1015,0)  +   CB1015","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH1015,0)  +   CC1015","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI1015,0)  +   CD1015","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ1015,0)  +   CE1015","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK1015,0)  +   CF1015","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL1015,0)  +   CG1015","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM1015,0)  +   CH1015","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN1015,0)  +   CI1015","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO1015,0)  +   CJ1015","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP1015,0)  +   CK1015","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ1015,0)  +   CL1015","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER1015,0)  +   CM1015","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES1015,0)  +   CN1015","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET1015,0)  +   CO1015","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU1015,0)  +   CP1015","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV1015,0)  +   CQ1015","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW1015,0)  +   CR1015","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX1015,0)  +   CS1015","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY1015,0)  +   CT1015","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ1015,0)  +   CU1015","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA1015,0)  +   CV1015","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB1015,0)  +   CW1015","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC1015,0)  +   CX1015","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD1015,0)  +   CY1015","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE1015,0)  +   CZ1015","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF1015,0)  +   DA1015","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG1015,0)  +   DB1015","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH1015,0)  +   DC1015","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI1015,0)  +   DD1015","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ1015,0)  +   DE1015","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK1015,0)  +   DF1015","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL1015,0)  +   DG1015","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM1015,0)  +   DH1015","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN1015,0)  +   DI1015","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO1015,0)  +   DJ1015","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP1015,0)  +   DK1015","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ1015,0)  +   DL1015","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR1015,0)  +   DM1015","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS1015,0)  +   DN1015","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT1015,0)  +   DO1015","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU1015,0)  +   DP1015","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV1015,0)  +   DQ1015","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW1015,0)  +   DR1015","v":0}]
[{"$f":"Calcs!A1016","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1016),1,Calcs!E1016)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1016,Input!Z1016*Periods),0)","v":0},null,null,{"$f":"Input!BJ1016","v":0},{"$f":"IF(G$14<=$C$5,Input!BK1016,0)  +   F1016","v":0},{"$f":"IF(H$14<=$C$5,Input!BL1016,0)  +   G1016","v":0},{"$f":"IF(I$14<=$C$5,Input!BM1016,0)  +   H1016","v":0},{"$f":"IF(J$14<=$C$5,Input!BN1016,0)  +   I1016","v":0},{"$f":"IF(K$14<=$C$5,Input!BO1016,0)  +   J1016","v":0},{"$f":"IF(L$14<=$C$5,Input!BP1016,0)  +   K1016","v":0},{"$f":"IF(M$14<=$C$5,Input!BQ1016,0)  +   L1016","v":0},{"$f":"IF(N$14<=$C$5,Input!BR1016,0)  +   M1016","v":0},{"$f":"IF(O$14<=$C$5,Input!BS1016,0)  +   N1016","v":0},{"$f":"IF(P$14<=$C$5,Input!BT1016,0)  +   O1016","v":0},{"$f":"IF(Q$14<=$C$5,Input!BU1016,0)  +   P1016","v":0},{"$f":"IF(R$14<=$C$5,Input!BV1016,0)  +   Q1016","v":0},{"$f":"IF(S$14<=$C$5,Input!BW1016,0)  +   R1016","v":0},{"$f":"IF(T$14<=$C$5,Input!BX1016,0)  +   S1016","v":0},{"$f":"IF(U$14<=$C$5,Input!BY1016,0)  +   T1016","v":0},{"$f":"IF(V$14<=$C$5,Input!BZ1016,0)  +   U1016","v":0},{"$f":"IF(W$14<=$C$5,Input!CA1016,0)  +   V1016","v":0},{"$f":"IF(X$14<=$C$5,Input!CB1016,0)  +   W1016","v":0},{"$f":"IF(Y$14<=$C$5,Input!CC1016,0)  +   X1016","v":0},{"$f":"IF(Z$14<=$C$5,Input!CD1016,0)  +   Y1016","v":0},{"$f":"IF(AA$14<=$C$5,Input!CE1016,0)  +   Z1016","v":0},{"$f":"IF(AB$14<=$C$5,Input!CF1016,0)  +   AA1016","v":0},{"$f":"IF(AC$14<=$C$5,Input!CG1016,0)  +   AB1016","v":0},{"$f":"IF(AD$14<=$C$5,Input!CH1016,0)  +   AC1016","v":0},{"$f":"IF(AE$14<=$C$5,Input!CI1016,0)  +   AD1016","v":0},{"$f":"IF(AF$14<=$C$5,Input!CJ1016,0)  +   AE1016","v":0},{"$f":"IF(AG$14<=$C$5,Input!CK1016,0)  +   AF1016","v":0},{"$f":"IF(AH$14<=$C$5,Input!CL1016,0)  +   AG1016","v":0},{"$f":"IF(AI$14<=$C$5,Input!CM1016,0)  +   AH1016","v":0},{"$f":"IF(AJ$14<=$C$5,Input!CN1016,0)  +   AI1016","v":0},{"$f":"IF(AK$14<=$C$5,Input!CO1016,0)  +   AJ1016","v":0},{"$f":"IF(AL$14<=$C$5,Input!CP1016,0)  +   AK1016","v":0},{"$f":"IF(AM$14<=$C$5,Input!CQ1016,0)  +   AL1016","v":0},{"$f":"IF(AN$14<=$C$5,Input!CR1016,0)  +   AM1016","v":0},{"$f":"IF(AO$14<=$C$5,Input!CS1016,0)  +   AN1016","v":0},{"$f":"IF(AP$14<=$C$5,Input!CT1016,0)  +   AO1016","v":0},{"$f":"IF(AQ$14<=$C$5,Input!CU1016,0)  +   AP1016","v":0},{"$f":"IF(AR$14<=$C$5,Input!CV1016,0)  +   AQ1016","v":0},{"$f":"IF(AS$14<=$C$5,Input!CW1016,0)  +   AR1016","v":0},{"$f":"IF(AT$14<=$C$5,Input!CX1016,0)  +   AS1016","v":0},{"$f":"IF(AU$14<=$C$5,Input!CY1016,0)  +   AT1016","v":0},{"$f":"IF(AV$14<=$C$5,Input!CZ1016,0)  +   AU1016","v":0},{"$f":"IF(AW$14<=$C$5,Input!DA1016,0)  +   AV1016","v":0},{"$f":"IF(AX$14<=$C$5,Input!DB1016,0)  +   AW1016","v":0},{"$f":"IF(AY$14<=$C$5,Input!DC1016,0)  +   AX1016","v":0},{"$f":"IF(AZ$14<=$C$5,Input!DD1016,0)  +   AY1016","v":0},{"$f":"IF(BA$14<=$C$5,Input!DE1016,0)  +   AZ1016","v":0},{"$f":"IF(BB$14<=$C$5,Input!DF1016,0)  +   BA1016","v":0},{"$f":"IF(BC$14<=$C$5,Input!DG1016,0)  +   BB1016","v":0},{"$f":"IF(BD$14<=$C$5,Input!DH1016,0)  +   BC1016","v":0},{"$f":"IF(BE$14<=$C$5,Input!DI1016,0)  +   BD1016","v":0},{"$f":"IF(BF$14<=$C$5,Input!DJ1016,0)  +   BE1016","v":0},{"$f":"IF(BG$14<=$C$5,Input!DK1016,0)  +   BF1016","v":0},{"$f":"IF(BH$14<=$C$5,Input!DL1016,0)  +   BG1016","v":0},{"$f":"IF(BI$14<=$C$5,Input!DM1016,0)  +   BH1016","v":0},{"$f":"IF(BJ$14<=$C$5,Input!DN1016,0)  +   BI1016","v":0},{"$f":"IF(BK$14<=$C$5,Input!DO1016,0)  +   BJ1016","v":0},{"$f":"IF(BL$14<=$C$5,Input!DP1016,0)  +   BK1016","v":0},{"$f":"IF(BM$14<=$C$5,Input!DQ1016,0)  +   BL1016","v":0},{"$f":"IF(BN$14<=$C$5,Input!DR1016,0)  +   BM1016","v":0},{"$f":"IF(BO$14<=$C$5,Input!DS1016,0)  +   BN1016","v":0},{"$f":"IF(BP$14<=$C$5,Input!DT1016,0)  +   BO1016","v":0},{"$f":"IF(BQ$14<=$C$5,Input!DU1016,0)  +   BP1016","v":0},{"$f":"IF(BR$14<=$C$5,Input!DV1016,0)  +   BQ1016","v":0},{"$f":"IF(BS$14<=$C$5,Input!DW1016,0)  +   BR1016","v":0},{"$f":"IF(BT$14<=$C$5,Input!DX1016,0)  +   BS1016","v":0},{"$f":"IF(BU$14<=$C$5,Input!DY1016,0)  +   BT1016","v":0},{"$f":"IF(BV$14<=$C$5,Input!DZ1016,0)  +   BU1016","v":0},{"$f":"IF(BW$14<=$C$5,Input!EA1016,0)  +   BV1016","v":0},{"$f":"IF(BX$14<=$C$5,Input!EB1016,0)  +   BW1016","v":0},{"$f":"IF(BY$14<=$C$5,Input!EC1016,0)  +   BX1016","v":0},{"$f":"IF(BZ$14<=$C$5,Input!ED1016,0)  +   BY1016","v":0},{"$f":"IF(CA$14<=$C$5,Input!EE1016,0)  +   BZ1016","v":0},{"$f":"IF(CB$14<=$C$5,Input!EF1016,0)  +   CA1016","v":0},{"$f":"IF(CC$14<=$C$5,Input!EG1016,0)  +   CB1016","v":0},{"$f":"IF(CD$14<=$C$5,Input!EH1016,0)  +   CC1016","v":0},{"$f":"IF(CE$14<=$C$5,Input!EI1016,0)  +   CD1016","v":0},{"$f":"IF(CF$14<=$C$5,Input!EJ1016,0)  +   CE1016","v":0},{"$f":"IF(CG$14<=$C$5,Input!EK1016,0)  +   CF1016","v":0},{"$f":"IF(CH$14<=$C$5,Input!EL1016,0)  +   CG1016","v":0},{"$f":"IF(CI$14<=$C$5,Input!EM1016,0)  +   CH1016","v":0},{"$f":"IF(CJ$14<=$C$5,Input!EN1016,0)  +   CI1016","v":0},{"$f":"IF(CK$14<=$C$5,Input!EO1016,0)  +   CJ1016","v":0},{"$f":"IF(CL$14<=$C$5,Input!EP1016,0)  +   CK1016","v":0},{"$f":"IF(CM$14<=$C$5,Input!EQ1016,0)  +   CL1016","v":0},{"$f":"IF(CN$14<=$C$5,Input!ER1016,0)  +   CM1016","v":0},{"$f":"IF(CO$14<=$C$5,Input!ES1016,0)  +   CN1016","v":0},{"$f":"IF(CP$14<=$C$5,Input!ET1016,0)  +   CO1016","v":0},{"$f":"IF(CQ$14<=$C$5,Input!EU1016,0)  +   CP1016","v":0},{"$f":"IF(CR$14<=$C$5,Input!EV1016,0)  +   CQ1016","v":0},{"$f":"IF(CS$14<=$C$5,Input!EW1016,0)  +   CR1016","v":0},{"$f":"IF(CT$14<=$C$5,Input!EX1016,0)  +   CS1016","v":0},{"$f":"IF(CU$14<=$C$5,Input!EY1016,0)  +   CT1016","v":0},{"$f":"IF(CV$14<=$C$5,Input!EZ1016,0)  +   CU1016","v":0},{"$f":"IF(CW$14<=$C$5,Input!FA1016,0)  +   CV1016","v":0},{"$f":"IF(CX$14<=$C$5,Input!FB1016,0)  +   CW1016","v":0},{"$f":"IF(CY$14<=$C$5,Input!FC1016,0)  +   CX1016","v":0},{"$f":"IF(CZ$14<=$C$5,Input!FD1016,0)  +   CY1016","v":0},{"$f":"IF(DA$14<=$C$5,Input!FE1016,0)  +   CZ1016","v":0},{"$f":"IF(DB$14<=$C$5,Input!FF1016,0)  +   DA1016","v":0},{"$f":"IF(DC$14<=$C$5,Input!FG1016,0)  +   DB1016","v":0},{"$f":"IF(DD$14<=$C$5,Input!FH1016,0)  +   DC1016","v":0},{"$f":"IF(DE$14<=$C$5,Input!FI1016,0)  +   DD1016","v":0},{"$f":"IF(DF$14<=$C$5,Input!FJ1016,0)  +   DE1016","v":0},{"$f":"IF(DG$14<=$C$5,Input!FK1016,0)  +   DF1016","v":0},{"$f":"IF(DH$14<=$C$5,Input!FL1016,0)  +   DG1016","v":0},{"$f":"IF(DI$14<=$C$5,Input!FM1016,0)  +   DH1016","v":0},{"$f":"IF(DJ$14<=$C$5,Input!FN1016,0)  +   DI1016","v":0},{"$f":"IF(DK$14<=$C$5,Input!FO1016,0)  +   DJ1016","v":0},{"$f":"IF(DL$14<=$C$5,Input!FP1016,0)  +   DK1016","v":0},{"$f":"IF(DM$14<=$C$5,Input!FQ1016,0)  +   DL1016","v":0},{"$f":"IF(DN$14<=$C$5,Input!FR1016,0)  +   DM1016","v":0},{"$f":"IF(DO$14<=$C$5,Input!FS1016,0)  +   DN1016","v":0},{"$f":"IF(DP$14<=$C$5,Input!FT1016,0)  +   DO1016","v":0},{"$f":"IF(DQ$14<=$C$5,Input!FU1016,0)  +   DP1016","v":0},{"$f":"IF(DR$14<=$C$5,Input!FV1016,0)  +   DQ1016","v":0},{"$f":"IF(DS$14<=$C$5,Input!FW1016,0)  +   DR1016","v":0}]

{"sheet":"1stEnd","index":7,"n_rows":1016,"n_cols":124,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
["Number of Quarters",null,{"$f":"COLUMNS(Input!BJ16:DA16)","v":44}]
[]
[]
[null,null,null,null,"Important:  Formulas for a) the first quarter, b) quarters 2 through 12, and c) quarters 13 and later are different."]
[]
["Installation Quarter",null,null,null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"F10+1","v":2014},null,null,null,{"$f":"J10+1","v":2015},null,null,null,{"$f":"N10+1","v":2016},null,null,null,{"$f":"R10+1","v":2017},null,null,null,{"$f":"V10+1","v":2018},null,null,null,{"$f":"Z10+1","v":2019},null,null,null,{"$f":"AD10+1","v":2020},null,null,null,{"$f":"AH10+1","v":2021},null,null,null,{"$f":"AL10+1","v":2022},null,null,null,{"$f":"AP10+1","v":2023},null,null,null,{"$f":"AT10+1","v":2024},null,null,null,{"$f":"AX10+1","v":2025},null,null,null,{"$f":"BB10+1","v":2026},null,null,null,{"$f":"BF10+1","v":2027},null,null,null,{"$f":"BJ10+1","v":2028},null,null,null,{"$f":"BN10+1","v":2029},null,null,null,{"$f":"BR10+1","v":2030},null,null,null,{"$f":"BV10+1","v":2031},null,null,null,{"$f":"BZ10+1","v":2032},null,null,null,{"$f":"CD10+1","v":2033},null,null,null,{"$f":"CH10+1","v":2034},null,null,null,{"$f":"CL10+1","v":2035},null,null,null,{"$f":"CP10+1","v":2036},null,null,null,{"$f":"CT10+1","v":2037},null,null,null,{"$f":"CX10+1","v":2038},null,null,null,{"$f":"DB10+1","v":2039},null,null,null,{"$f":"DF10+1","v":2040},null,null,null,{"$f":"DJ10+1","v":2041},null,null,null,{"$f":"DN10+1","v":2042}]
[null,null,null,null,null,1,2,3,4,{"$f":"F11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BR11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,{"$f":"CZ11","v":3}]
[]
[]
["Avoided Cost Quarter",null,null,null,0,{"$f":"E14+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BQ14+1","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118]
[null,"Measure Life (qtrs)",null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"E15+1","v":2014},null,null,null,{"$f":"I15+1","v":2015},null,null,null,{"$f":"M15+1","v":2016},null,null,null,{"$f":"Q15+1","v":2017},null,null,null,{"$f":"U15+1","v":2018},null,null,null,{"$f":"Y15+1","v":2019},null,null,null,{"$f":"AC15+1","v":2020},null,null,null,{"$f":"AG15+1","v":2021},null,null,null,{"$f":"AK15+1","v":2022},null,null,null,{"$f":"AO15+1","v":2023},null,null,null,{"$f":"AS15+1","v":2024},null,null,null,{"$f":"AW15+1","v":2025},null,null,null,{"$f":"BA15+1","v":2026},null,null,null,{"$f":"BE15+1","v":2027},null,null,null,{"$f":"BI15+1","v":2028},null,null,null,{"$f":"BM15+1","v":2029},null,null,null,{"$f":"BQ15+1","v":2030},null,null,null,{"$f":"BU15+1","v":2031},null,null,null,{"$f":"BY15+1","v":2032},null,null,null,{"$f":"CC15+1","v":2033},null,null,null,{"$f":"CG15+1","v":2034},null,null,null,{"$f":"CK15+1","v":2035},null,null,null,{"$f":"CO15+1","v":2036},null,null,null,{"$f":"CS15+1","v":2037},null,null,null,{"$f":"CW15+1","v":2038},null,null,null,{"$f":"DA15+1","v":2039},null,null,null,{"$f":"DE15+1","v":2040},null,null,null,{"$f":"DI15+1","v":2041},null,null,null,{"$f":"DM15+1","v":2042}]
["Name","First","Total",null,1,2,3,4,{"$f":"E16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BQ16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3]
[{"$f":"Calcs!A17","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E17),1,Calcs!E17)*Periods,0)","v":4},{"$f":"ROUND(MAX(B17,Input!Z17*Periods),0)","v":4},null,null,0,{"$f":" F17-IF(AND($B17<G$14,G$14-$B17<$C$5),OFFSET(Input!$BJ17,0,G$14-$B17-1),0)","v":0},{"$f":" G17-IF(AND($B17<H$14,H$14-$B17<$C$5),OFFSET(Input!$BJ17,0,H$14-$B17-1),0)","v":0},{"$f":" H17-IF(AND($B17<I$14,I$14-$B17<$C$5),OFFSET(Input!$BJ17,0,I$14-$B17-1),0)","v":0},{"$f":" I17-IF(AND($B17<J$14,J$14-$B17<$C$5),OFFSET(Input!$BJ17,0,J$14-$B17-1),0)","v":0},{"$f":" J17-IF(AND($B17<K$14,K$14-$B17<$C$5),OFFSET(Input!$BJ17,0,K$14-$B17-1),0)","v":0},{"$f":" K17-IF(AND($B17<L$14,L$14-$B17<$C$5),OFFSET(Input!$BJ17,0,L$14-$B17-1),0)","v":0},{"$f":" L17-IF(AND($B17<M$14,M$14-$B17<$C$5),OFFSET(Input!$BJ17,0,M$14-$B17-1),0)","v":0},{"$f":" M17-IF(AND($B17<N$14,N$14-$B17<$C$5),OFFSET(Input!$BJ17,0,N$14-$B17-1),0)","v":0},{"$f":" N17-IF(AND($B17<O$14,O$14-$B17<$C$5),OFFSET(Input!$BJ17,0,O$14-$B17-1),0)","v":0},{"$f":" O17-IF(AND($B17<P$14,P$14-$B17<$C$5),OFFSET(Input!$BJ17,0,P$14-$B17-1),0)","v":0},{"$f":" P17-IF(AND($B17<Q$14,Q$14-$B17<$C$5),OFFSET(Input!$BJ17,0,Q$14-$B17-1),0)","v":0},{"$f":" Q17-IF(AND($B17<R$14,R$14-$B17<$C$5),OFFSET(Input!$BJ17,0,R$14-$B17-1),0)","v":0},{"$f":" R17-IF(AND($B17<S$14,S$14-$B17<$C$5),OFFSET(Input!$BJ17,0,S$14-$B17-1),0)","v":0},{"$f":" S17-IF(AND($B17<T$14,T$14-$B17<$C$5),OFFSET(Input!$BJ17,0,T$14-$B17-1),0)","v":0},{"$f":" T17-IF(AND($B17<U$14,U$14-$B17<$C$5),OFFSET(Input!$BJ17,0,U$14-$B17-1),0)","v":0},{"$f":" U17-IF(AND($B17<V$14,V$14-$B17<$C$5),OFFSET(Input!$BJ17,0,V$14-$B17-1),0)","v":0},{"$f":" V17-IF(AND($B17<W$14,W$14-$B17<$C$5),OFFSET(Input!$BJ17,0,W$14-$B17-1),0)","v":0},{"$f":" W17-IF(AND($B17<X$14,X$14-$B17<$C$5),OFFSET(Input!$BJ17,0,X$14-$B17-1),0)","v":0},{"$f":" X17-IF(AND($B17<Y$14,Y$14-$B17<$C$5),OFFSET(Input!$BJ17,0,Y$14-$B17-1),0)","v":0},{"$f":" Y17-IF(AND($B17<Z$14,Z$14-$B17<$C$5),OFFSET(Input!$BJ17,0,Z$14-$B17-1),0)","v":0},{"$f":" Z17-IF(AND($B17<AA$14,AA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AA$14-$B17-1),0)","v":0},{"$f":" AA17-IF(AND($B17<AB$14,AB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AB$14-$B17-1),0)","v":0},{"$f":" AB17-IF(AND($B17<AC$14,AC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AC$14-$B17-1),0)","v":0},{"$f":" AC17-IF(AND($B17<AD$14,AD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AD$14-$B17-1),0)","v":0},{"$f":" AD17-IF(AND($B17<AE$14,AE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AE$14-$B17-1),0)","v":0},{"$f":" AE17-IF(AND($B17<AF$14,AF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AF$14-$B17-1),0)","v":0},{"$f":" AF17-IF(AND($B17<AG$14,AG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AG$14-$B17-1),0)","v":0},{"$f":" AG17-IF(AND($B17<AH$14,AH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AH$14-$B17-1),0)","v":0},{"$f":" AH17-IF(AND($B17<AI$14,AI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AI$14-$B17-1),0)","v":0},{"$f":" AI17-IF(AND($B17<AJ$14,AJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AJ$14-$B17-1),0)","v":0},{"$f":" AJ17-IF(AND($B17<AK$14,AK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AK$14-$B17-1),0)","v":0},{"$f":" AK17-IF(AND($B17<AL$14,AL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AL$14-$B17-1),0)","v":0},{"$f":" AL17-IF(AND($B17<AM$14,AM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AM$14-$B17-1),0)","v":0},{"$f":" AM17-IF(AND($B17<AN$14,AN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AN$14-$B17-1),0)","v":0},{"$f":" AN17-IF(AND($B17<AO$14,AO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AO$14-$B17-1),0)","v":0},{"$f":" AO17-IF(AND($B17<AP$14,AP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AP$14-$B17-1),0)","v":0},{"$f":" AP17-IF(AND($B17<AQ$14,AQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AQ$14-$B17-1),0)","v":0},{"$f":" AQ17-IF(AND($B17<AR$14,AR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AR$14-$B17-1),0)","v":0},{"$f":" AR17-IF(AND($B17<AS$14,AS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AS$14-$B17-1),0)","v":0},{"$f":" AS17-IF(AND($B17<AT$14,AT$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AT$14-$B17-1),0)","v":0},{"$f":" AT17-IF(AND($B17<AU$14,AU$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AU$14-$B17-1),0)","v":0},{"$f":" AU17-IF(AND($B17<AV$14,AV$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AV$14-$B17-1),0)","v":0},{"$f":" AV17-IF(AND($B17<AW$14,AW$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AW$14-$B17-1),0)","v":0},{"$f":" AW17-IF(AND($B17<AX$14,AX$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AX$14-$B17-1),0)","v":0},{"$f":" AX17-IF(AND($B17<AY$14,AY$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AY$14-$B17-1),0)","v":0},{"$f":" AY17-IF(AND($B17<AZ$14,AZ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AZ$14-$B17-1),0)","v":0},{"$f":" AZ17-IF(AND($B17<BA$14,BA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BA$14-$B17-1),0)","v":0},{"$f":" BA17-IF(AND($B17<BB$14,BB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BB$14-$B17-1),0)","v":0},{"$f":" BB17-IF(AND($B17<BC$14,BC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BC$14-$B17-1),0)","v":0},{"$f":" BC17-IF(AND($B17<BD$14,BD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BD$14-$B17-1),0)","v":0},{"$f":" BD17-IF(AND($B17<BE$14,BE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BE$14-$B17-1),0)","v":0},{"$f":" BE17-IF(AND($B17<BF$14,BF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BF$14-$B17-1),0)","v":0},{"$f":" BF17-IF(AND($B17<BG$14,BG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BG$14-$B17-1),0)","v":0},{"$f":" BG17-IF(AND($B17<BH$14,BH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BH$14-$B17-1),0)","v":0},{"$f":" BH17-IF(AND($B17<BI$14,BI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BI$14-$B17-1),0)","v":0},{"$f":" BI17-IF(AND($B17<BJ$14,BJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BJ$14-$B17-1),0)","v":0},{"$f":" BJ17-IF(AND($B17<BK$14,BK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BK$14-$B17-1),0)","v":0},{"$f":" BK17-IF(AND($B17<BL$14,BL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BL$14-$B17-1),0)","v":0},{"$f":" BL17-IF(AND($B17<BM$14,BM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BM$14-$B17-1),0)","v":0},{"$f":" BM17-IF(AND($B17<BN$14,BN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BN$14-$B17-1),0)","v":0},{"$f":" BN17-IF(AND($B17<BO$14,BO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BO$14-$B17-1),0)","v":0},{"$f":" BO17-IF(AND($B17<BP$14,BP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BP$14-$B17-1),0)","v":0},{"$f":" BP17-IF(AND($B17<BQ$14,BQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BQ$14-$B17-1),0)","v":0},{"$f":" BQ17-IF(AND($B17<BR$14,BR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BR$14-$B17-1),0)","v":0},{"$f":" BR17-IF(AND($B17<BS$14,BS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BS$14-$B17-1),0)","v":0},{"$f":" BS17-IF(AND($B17<BT$14,BT$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BT$14-$B17-1),0)","v":0},{"$f":" BT17-IF(AND($B17<BU$14,BU$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BU$14-$B17-1),0)","v":0},{"$f":" BU17-IF(AND($B17<BV$14,BV$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BV$14-$B17-1),0)","v":0},{"$f":" BV17-IF(AND($B17<BW$14,BW$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BW$14-$B17-1),0)","v":0},{"$f":" BW17-IF(AND($B17<BX$14,BX$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BX$14-$B17-1),0)","v":0},{"$f":" BX17-IF(AND($B17<BY$14,BY$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BY$14-$B17-1),0)","v":0},{"$f":" BY17-IF(AND($B17<BZ$14,BZ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BZ$14-$B17-1),0)","v":0},{"$f":" BZ17-IF(AND($B17<CA$14,CA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CA$14-$B17-1),0)","v":0},{"$f":" CA17-IF(AND($B17<CB$14,CB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CB$14-$B17-1),0)","v":0},{"$f":" CB17-IF(AND($B17<CC$14,CC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CC$14-$B17-1),0)","v":0},{"$f":" CC17-IF(AND($B17<CD$14,CD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CD$14-$B17-1),0)","v":0},{"$f":" CD17-IF(AND($B17<CE$14,CE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CE$14-$B17-1),0)","v":0},{"$f":" CE17-IF(AND($B17<CF$14,CF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CF$14-$B17-1),0)","v":0},{"$f":" CF17-IF(AND($B17<CG$14,CG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CG$14-$B17-1),0)","v":0},{"$f":" CG17-IF(AND($B17<CH$14,CH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CH$14-$B17-1),0)","v":0},{"$f":" CH17-IF(AND($B17<CI$14,CI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CI$14-$B17-1),0)","v":0},{"$f":" CI17-IF(AND($B17<CJ$14,CJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CJ$14-$B17-1),0)","v":0},{"$f":" CJ17-IF(AND($B17<CK$14,CK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CK$14-$B17-1),0)","v":0},{"$f":" CK17-IF(AND($B17<CL$14,CL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CL$14-$B17-1),0)","v":0},{"$f":" CL17-IF(AND($B17<CM$14,CM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CM$14-$B17-1),0)","v":0},{"$f":" CM17-IF(AND($B17<CN$14,CN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CN$14-$B17-1),0)","v":0},{"$f":" CN17-IF(AND($B17<CO$14,CO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CO$14-$B17-1),0)","v":0},{"$f":" CO17-IF(AND($B17<CP$14,CP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CP$14-$B17-1),0)","v":0},{"$f":" CP17-IF(AND($B17<CQ$14,CQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CQ$14-$B17-1),0)","v":0},{"$f":" CQ17-IF(AND($B17<CR$14,CR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CR$14-$B17-1),0)","v":0},{"$f":" CR17-IF(AND($B17<CS$14,CS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CS$14-$B17-1),0)","v":0},{"$f":" CS17-IF(AND($B17<CT$14,CT$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CT$14-$B17-1),0)","v":0},{"$f":" CT17-IF(AND($B17<CU$14,CU$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CU$14-$B17-1),0)","v":0},{"$f":" CU17-IF(AND($B17<CV$14,CV$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CV$14-$B17-1),0)","v":0},{"$f":" CV17-IF(AND($B17<CW$14,CW$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CW$14-$B17-1),0)","v":0},{"$f":" CW17-IF(AND($B17<CX$14,CX$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CX$14-$B17-1),0)","v":0},{"$f":" CX17-IF(AND($B17<CY$14,CY$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CY$14-$B17-1),0)","v":0},{"$f":" CY17-IF(AND($B17<CZ$14,CZ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CZ$14-$B17-1),0)","v":0},{"$f":" CZ17-IF(AND($B17<DA$14,DA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DA$14-$B17-1),0)","v":0},{"$f":" DA17-IF(AND($B17<DB$14,DB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DB$14-$B17-1),0)","v":0},{"$f":" DB17-IF(AND($B17<DC$14,DC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DC$14-$B17-1),0)","v":0},{"$f":" DC17-IF(AND($B17<DD$14,DD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DD$14-$B17-1),0)","v":0},{"$f":" DD17-IF(AND($B17<DE$14,DE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DE$14-$B17-1),0)","v":0},{"$f":" DE17-IF(AND($B17<DF$14,DF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DF$14-$B17-1),0)","v":0},{"$f":" DF17-IF(AND($B17<DG$14,DG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DG$14-$B17-1),0)","v":0},{"$f":" DG17-IF(AND($B17<DH$14,DH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DH$14-$B17-1),0)","v":0},{"$f":" DH17-IF(AND($B17<DI$14,DI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DI$14-$B17-1),0)","v":0},{"$f":" DI17-IF(AND($B17<DJ$14,DJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DJ$14-$B17-1),0)","v":0},{"$f":" DJ17-IF(AND($B17<DK$14,DK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DK$14-$B17-1),0)","v":0},{"$f":" DK17-IF(AND($B17<DL$14,DL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DL$14-$B17-1),0)","v":0},{"$f":" DL17-IF(AND($B17<DM$14,DM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DM$14-$B17-1),0)","v":0},{"$f":" DM17-IF(AND($B17<DN$14,DN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DN$14-$B17-1),0)","v":0},{"$f":" DN17-IF(AND($B17<DO$14,DO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DO$14-$B17-1),0)","v":0},{"$f":" DO17-IF(AND($B17<DP$14,DP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DP$14-$B17-1),0)","v":0},{"$f":" DP17-IF(AND($B17<DQ$14,DQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DQ$14-$B17-1),0)","v":0},{"$f":" DQ17-IF(AND($B17<DR$14,DR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DR$14-$B17-1),0)","v":0},{"$f":" DR17-IF(AND($B17<DS$14,DS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DS$14-$B17-1),0)","v":0}]
[{"$f":"Calcs!A18","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E18),1,Calcs!E18)*Periods,0)","v":4},{"$f":"ROUND(MAX(B18,Input!Z18*Periods),0)","v":4},null,null,0,{"$f":" F18-IF(AND($B18<G$14,G$14-$B18<$C$5),OFFSET(Input!$BJ18,0,G$14-$B18-1),0)","v":0},{"$f":" G18-IF(AND($B18<H$14,H$14-$B18<$C$5),OFFSET(Input!$BJ18,0,H$14-$B18-1),0)","v":0},{"$f":" H18-IF(AND($B18<I$14,I$14-$B18<$C$5),OFFSET(Input!$BJ18,0,I$14-$B18-1),0)","v":0},{"$f":" I18-IF(AND($B18<J$14,J$14-$B18<$C$5),OFFSET(Input!$BJ18,0,J$14-$B18-1),0)","v":0},{"$f":" J18-IF(AND($B18<K$14,K$14-$B18<$C$5),OFFSET(Input!$BJ18,0,K$14-$B18-1),0)","v":0},{"$f":" K18-IF(AND($B18<L$14,L$14-$B18<$C$5),OFFSET(Input!$BJ18,0,L$14-$B18-1),0)","v":0},{"$f":" L18-IF(AND($B18<M$14,M$14-$B18<$C$5),OFFSET(Input!$BJ18,0,M$14-$B18-1),0)","v":0},{"$f":" M18-IF(AND($B18<N$14,N$14-$B18<$C$5),OFFSET(Input!$BJ18,0,N$14-$B18-1),0)","v":0},{"$f":" N18-IF(AND($B18<O$14,O$14-$B18<$C$5),OFFSET(Input!$BJ18,0,O$14-$B18-1),0)","v":0},{"$f":" O18-IF(AND($B18<P$14,P$14-$B18<$C$5),OFFSET(Input!$BJ18,0,P$14-$B18-1),0)","v":0},{"$f":" P18-IF(AND($B18<Q$14,Q$14-$B18<$C$5),OFFSET(Input!$BJ18,0,Q$14-$B18-1),0)","v":0},{"$f":" Q18-IF(AND($B18<R$14,R$14-$B18<$C$5),OFFSET(Input!$BJ18,0,R$14-$B18-1),0)","v":0},{"$f":" R18-IF(AND($B18<S$14,S$14-$B18<$C$5),OFFSET(Input!$BJ18,0,S$14-$B18-1),0)","v":0},{"$f":" S18-IF(AND($B18<T$14,T$14-$B18<$C$5),OFFSET(Input!$BJ18,0,T$14-$B18-1),0)","v":0},{"$f":" T18-IF(AND($B18<U$14,U$14-$B18<$C$5),OFFSET(Input!$BJ18,0,U$14-$B18-1),0)","v":0},{"$f":" U18-IF(AND($B18<V$14,V$14-$B18<$C$5),OFFSET(Input!$BJ18,0,V$14-$B18-1),0)","v":0},{"$f":" V18-IF(AND($B18<W$14,W$14-$B18<$C$5),OFFSET(Input!$BJ18,0,W$14-$B18-1),0)","v":0},{"$f":" W18-IF(AND($B18<X$14,X$14-$B18<$C$5),OFFSET(Input!$BJ18,0,X$14-$B18-1),0)","v":0},{"$f":" X18-IF(AND($B18<Y$14,Y$14-$B18<$C$5),OFFSET(Input!$BJ18,0,Y$14-$B18-1),0)","v":0},{"$f":" Y18-IF(AND($B18<Z$14,Z$14-$B18<$C$5),OFFSET(Input!$BJ18,0,Z$14-$B18-1),0)","v":0},{"$f":" Z18-IF(AND($B18<AA$14,AA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AA$14-$B18-1),0)","v":0},{"$f":" AA18-IF(AND($B18<AB$14,AB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AB$14-$B18-1),0)","v":0},{"$f":" AB18-IF(AND($B18<AC$14,AC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AC$14-$B18-1),0)","v":0},{"$f":" AC18-IF(AND($B18<AD$14,AD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AD$14-$B18-1),0)","v":0},{"$f":" AD18-IF(AND($B18<AE$14,AE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AE$14-$B18-1),0)","v":0},{"$f":" AE18-IF(AND($B18<AF$14,AF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AF$14-$B18-1),0)","v":0},{"$f":" AF18-IF(AND($B18<AG$14,AG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AG$14-$B18-1),0)","v":0},{"$f":" AG18-IF(AND($B18<AH$14,AH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AH$14-$B18-1),0)","v":0},{"$f":" AH18-IF(AND($B18<AI$14,AI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AI$14-$B18-1),0)","v":0},{"$f":" AI18-IF(AND($B18<AJ$14,AJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AJ$14-$B18-1),0)","v":0},{"$f":" AJ18-IF(AND($B18<AK$14,AK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AK$14-$B18-1),0)","v":0},{"$f":" AK18-IF(AND($B18<AL$14,AL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AL$14-$B18-1),0)","v":0},{"$f":" AL18-IF(AND($B18<AM$14,AM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AM$14-$B18-1),0)","v":0},{"$f":" AM18-IF(AND($B18<AN$14,AN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AN$14-$B18-1),0)","v":0},{"$f":" AN18-IF(AND($B18<AO$14,AO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AO$14-$B18-1),0)","v":0},{"$f":" AO18-IF(AND($B18<AP$14,AP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AP$14-$B18-1),0)","v":0},{"$f":" AP18-IF(AND($B18<AQ$14,AQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AQ$14-$B18-1),0)","v":0},{"$f":" AQ18-IF(AND($B18<AR$14,AR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AR$14-$B18-1),0)","v":0},{"$f":" AR18-IF(AND($B18<AS$14,AS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AS$14-$B18-1),0)","v":0},{"$f":" AS18-IF(AND($B18<AT$14,AT$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AT$14-$B18-1),0)","v":0},{"$f":" AT18-IF(AND($B18<AU$14,AU$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AU$14-$B18-1),0)","v":0},{"$f":" AU18-IF(AND($B18<AV$14,AV$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AV$14-$B18-1),0)","v":0},{"$f":" AV18-IF(AND($B18<AW$14,AW$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AW$14-$B18-1),0)","v":0},{"$f":" AW18-IF(AND($B18<AX$14,AX$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AX$14-$B18-1),0)","v":0},{"$f":" AX18-IF(AND($B18<AY$14,AY$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AY$14-$B18-1),0)","v":0},{"$f":" AY18-IF(AND($B18<AZ$14,AZ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AZ$14-$B18-1),0)","v":0},{"$f":" AZ18-IF(AND($B18<BA$14,BA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BA$14-$B18-1),0)","v":0},{"$f":" BA18-IF(AND($B18<BB$14,BB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BB$14-$B18-1),0)","v":0},{"$f":" BB18-IF(AND($B18<BC$14,BC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BC$14-$B18-1),0)","v":0},{"$f":" BC18-IF(AND($B18<BD$14,BD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BD$14-$B18-1),0)","v":0},{"$f":" BD18-IF(AND($B18<BE$14,BE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BE$14-$B18-1),0)","v":0},{"$f":" BE18-IF(AND($B18<BF$14,BF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BF$14-$B18-1),0)","v":0},{"$f":" BF18-IF(AND($B18<BG$14,BG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BG$14-$B18-1),0)","v":0},{"$f":" BG18-IF(AND($B18<BH$14,BH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BH$14-$B18-1),0)","v":0},{"$f":" BH18-IF(AND($B18<BI$14,BI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BI$14-$B18-1),0)","v":0},{"$f":" BI18-IF(AND($B18<BJ$14,BJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BJ$14-$B18-1),0)","v":0},{"$f":" BJ18-IF(AND($B18<BK$14,BK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BK$14-$B18-1),0)","v":0},{"$f":" BK18-IF(AND($B18<BL$14,BL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BL$14-$B18-1),0)","v":0},{"$f":" BL18-IF(AND($B18<BM$14,BM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BM$14-$B18-1),0)","v":0},{"$f":" BM18-IF(AND($B18<BN$14,BN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BN$14-$B18-1),0)","v":0},{"$f":" BN18-IF(AND($B18<BO$14,BO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BO$14-$B18-1),0)","v":0},{"$f":" BO18-IF(AND($B18<BP$14,BP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BP$14-$B18-1),0)","v":0},{"$f":" BP18-IF(AND($B18<BQ$14,BQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BQ$14-$B18-1),0)","v":0},{"$f":" BQ18-IF(AND($B18<BR$14,BR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BR$14-$B18-1),0)","v":0},{"$f":" BR18-IF(AND($B18<BS$14,BS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BS$14-$B18-1),0)","v":0},{"$f":" BS18-IF(AND($B18<BT$14,BT$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BT$14-$B18-1),0)","v":0},{"$f":" BT18-IF(AND($B18<BU$14,BU$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BU$14-$B18-1),0)","v":0},{"$f":" BU18-IF(AND($B18<BV$14,BV$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BV$14-$B18-1),0)","v":0},{"$f":" BV18-IF(AND($B18<BW$14,BW$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BW$14-$B18-1),0)","v":0},{"$f":" BW18-IF(AND($B18<BX$14,BX$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BX$14-$B18-1),0)","v":0},{"$f":" BX18-IF(AND($B18<BY$14,BY$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BY$14-$B18-1),0)","v":0},{"$f":" BY18-IF(AND($B18<BZ$14,BZ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BZ$14-$B18-1),0)","v":0},{"$f":" BZ18-IF(AND($B18<CA$14,CA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CA$14-$B18-1),0)","v":0},{"$f":" CA18-IF(AND($B18<CB$14,CB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CB$14-$B18-1),0)","v":0},{"$f":" CB18-IF(AND($B18<CC$14,CC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CC$14-$B18-1),0)","v":0},{"$f":" CC18-IF(AND($B18<CD$14,CD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CD$14-$B18-1),0)","v":0},{"$f":" CD18-IF(AND($B18<CE$14,CE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CE$14-$B18-1),0)","v":0},{"$f":" CE18-IF(AND($B18<CF$14,CF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CF$14-$B18-1),0)","v":0},{"$f":" CF18-IF(AND($B18<CG$14,CG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CG$14-$B18-1),0)","v":0},{"$f":" CG18-IF(AND($B18<CH$14,CH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CH$14-$B18-1),0)","v":0},{"$f":" CH18-IF(AND($B18<CI$14,CI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CI$14-$B18-1),0)","v":0},{"$f":" CI18-IF(AND($B18<CJ$14,CJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CJ$14-$B18-1),0)","v":0},{"$f":" CJ18-IF(AND($B18<CK$14,CK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CK$14-$B18-1),0)","v":0},{"$f":" CK18-IF(AND($B18<CL$14,CL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CL$14-$B18-1),0)","v":0},{"$f":" CL18-IF(AND($B18<CM$14,CM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CM$14-$B18-1),0)","v":0},{"$f":" CM18-IF(AND($B18<CN$14,CN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CN$14-$B18-1),0)","v":0},{"$f":" CN18-IF(AND($B18<CO$14,CO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CO$14-$B18-1),0)","v":0},{"$f":" CO18-IF(AND($B18<CP$14,CP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CP$14-$B18-1),0)","v":0},{"$f":" CP18-IF(AND($B18<CQ$14,CQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CQ$14-$B18-1),0)","v":0},{"$f":" CQ18-IF(AND($B18<CR$14,CR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CR$14-$B18-1),0)","v":0},{"$f":" CR18-IF(AND($B18<CS$14,CS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CS$14-$B18-1),0)","v":0},{"$f":" CS18-IF(AND($B18<CT$14,CT$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CT$14-$B18-1),0)","v":0},{"$f":" CT18-IF(AND($B18<CU$14,CU$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CU$14-$B18-1),0)","v":0},{"$f":" CU18-IF(AND($B18<CV$14,CV$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CV$14-$B18-1),0)","v":0},{"$f":" CV18-IF(AND($B18<CW$14,CW$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CW$14-$B18-1),0)","v":0},{"$f":" CW18-IF(AND($B18<CX$14,CX$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CX$14-$B18-1),0)","v":0},{"$f":" CX18-IF(AND($B18<CY$14,CY$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CY$14-$B18-1),0)","v":0},{"$f":" CY18-IF(AND($B18<CZ$14,CZ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CZ$14-$B18-1),0)","v":0},{"$f":" CZ18-IF(AND($B18<DA$14,DA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DA$14-$B18-1),0)","v":0},{"$f":" DA18-IF(AND($B18<DB$14,DB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DB$14-$B18-1),0)","v":0},{"$f":" DB18-IF(AND($B18<DC$14,DC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DC$14-$B18-1),0)","v":0},{"$f":" DC18-IF(AND($B18<DD$14,DD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DD$14-$B18-1),0)","v":0},{"$f":" DD18-IF(AND($B18<DE$14,DE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DE$14-$B18-1),0)","v":0},{"$f":" DE18-IF(AND($B18<DF$14,DF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DF$14-$B18-1),0)","v":0},{"$f":" DF18-IF(AND($B18<DG$14,DG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DG$14-$B18-1),0)","v":0},{"$f":" DG18-IF(AND($B18<DH$14,DH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DH$14-$B18-1),0)","v":0},{"$f":" DH18-IF(AND($B18<DI$14,DI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DI$14-$B18-1),0)","v":0},{"$f":" DI18-IF(AND($B18<DJ$14,DJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DJ$14-$B18-1),0)","v":0},{"$f":" DJ18-IF(AND($B18<DK$14,DK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DK$14-$B18-1),0)","v":0},{"$f":" DK18-IF(AND($B18<DL$14,DL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DL$14-$B18-1),0)","v":0},{"$f":" DL18-IF(AND($B18<DM$14,DM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DM$14-$B18-1),0)","v":0},{"$f":" DM18-IF(AND($B18<DN$14,DN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DN$14-$B18-1),0)","v":0},{"$f":" DN18-IF(AND($B18<DO$14,DO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DO$14-$B18-1),0)","v":0},{"$f":" DO18-IF(AND($B18<DP$14,DP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DP$14-$B18-1),0)","v":0},{"$f":" DP18-IF(AND($B18<DQ$14,DQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DQ$14-$B18-1),0)","v":0},{"$f":" DQ18-IF(AND($B18<DR$14,DR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DR$14-$B18-1),0)","v":0},{"$f":" DR18-IF(AND($B18<DS$14,DS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DS$14-$B18-1),0)","v":0}]
[{"$f":"Calcs!A19","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E19),1,Calcs!E19)*Periods,0)","v":57},{"$f":"ROUND(MAX(B19,Input!Z19*Periods),0)","v":57},null,null,0,{"$f":" F19-IF(AND($B19<G$14,G$14-$B19<$C$5),OFFSET(Input!$BJ19,0,G$14-$B19-1),0)","v":0},{"$f":" G19-IF(AND($B19<H$14,H$14-$B19<$C$5),OFFSET(Input!$BJ19,0,H$14-$B19-1),0)","v":0},{"$f":" H19-IF(AND($B19<I$14,I$14-$B19<$C$5),OFFSET(Input!$BJ19,0,I$14-$B19-1),0)","v":0},{"$f":" I19-IF(AND($B19<J$14,J$14-$B19<$C$5),OFFSET(Input!$BJ19,0,J$14-$B19-1),0)","v":0},{"$f":" J19-IF(AND($B19<K$14,K$14-$B19<$C$5),OFFSET(Input!$BJ19,0,K$14-$B19-1),0)","v":0},{"$f":" K19-IF(AND($B19<L$14,L$14-$B19<$C$5),OFFSET(Input!$BJ19,0,L$14-$B19-1),0)","v":0},{"$f":" L19-IF(AND($B19<M$14,M$14-$B19<$C$5),OFFSET(Input!$BJ19,0,M$14-$B19-1),0)","v":0},{"$f":" M19-IF(AND($B19<N$14,N$14-$B19<$C$5),OFFSET(Input!$BJ19,0,N$14-$B19-1),0)","v":0},{"$f":" N19-IF(AND($B19<O$14,O$14-$B19<$C$5),OFFSET(Input!$BJ19,0,O$14-$B19-1),0)","v":0},{"$f":" O19-IF(AND($B19<P$14,P$14-$B19<$C$5),OFFSET(Input!$BJ19,0,P$14-$B19-1),0)","v":0},{"$f":" P19-IF(AND($B19<Q$14,Q$14-$B19<$C$5),OFFSET(Input!$BJ19,0,Q$14-$B19-1),0)","v":0},{"$f":" Q19-IF(AND($B19<R$14,R$14-$B19<$C$5),OFFSET(Input!$BJ19,0,R$14-$B19-1),0)","v":0},{"$f":" R19-IF(AND($B19<S$14,S$14-$B19<$C$5),OFFSET(Input!$BJ19,0,S$14-$B19-1),0)","v":0},{"$f":" S19-IF(AND($B19<T$14,T$14-$B19<$C$5),OFFSET(Input!$BJ19,0,T$14-$B19-1),0)","v":0},{"$f":" T19-IF(AND($B19<U$14,U$14-$B19<$C$5),OFFSET(Input!$BJ19,0,U$14-$B19-1),0)","v":0},{"$f":" U19-IF(AND($B19<V$14,V$14-$B19<$C$5),OFFSET(Input!$BJ19,0,V$14-$B19-1),0)","v":0},{"$f":" V19-IF(AND($B19<W$14,W$14-$B19<$C$5),OFFSET(Input!$BJ19,0,W$14-$B19-1),0)","v":0},{"$f":" W19-IF(AND($B19<X$14,X$14-$B19<$C$5),OFFSET(Input!$BJ19,0,X$14-$B19-1),0)","v":0},{"$f":" X19-IF(AND($B19<Y$14,Y$14-$B19<$C$5),OFFSET(Input!$BJ19,0,Y$14-$B19-1),0)","v":0},{"$f":" Y19-IF(AND($B19<Z$14,Z$14-$B19<$C$5),OFFSET(Input!$BJ19,0,Z$14-$B19-1),0)","v":0},{"$f":" Z19-IF(AND($B19<AA$14,AA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AA$14-$B19-1),0)","v":0},{"$f":" AA19-IF(AND($B19<AB$14,AB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AB$14-$B19-1),0)","v":0},{"$f":" AB19-IF(AND($B19<AC$14,AC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AC$14-$B19-1),0)","v":0},{"$f":" AC19-IF(AND($B19<AD$14,AD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AD$14-$B19-1),0)","v":0},{"$f":" AD19-IF(AND($B19<AE$14,AE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AE$14-$B19-1),0)","v":0},{"$f":" AE19-IF(AND($B19<AF$14,AF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AF$14-$B19-1),0)","v":0},{"$f":" AF19-IF(AND($B19<AG$14,AG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AG$14-$B19-1),0)","v":0},{"$f":" AG19-IF(AND($B19<AH$14,AH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AH$14-$B19-1),0)","v":0},{"$f":" AH19-IF(AND($B19<AI$14,AI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AI$14-$B19-1),0)","v":0},{"$f":" AI19-IF(AND($B19<AJ$14,AJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AJ$14-$B19-1),0)","v":0},{"$f":" AJ19-IF(AND($B19<AK$14,AK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AK$14-$B19-1),0)","v":0},{"$f":" AK19-IF(AND($B19<AL$14,AL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AL$14-$B19-1),0)","v":0},{"$f":" AL19-IF(AND($B19<AM$14,AM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AM$14-$B19-1),0)","v":0},{"$f":" AM19-IF(AND($B19<AN$14,AN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AN$14-$B19-1),0)","v":0},{"$f":" AN19-IF(AND($B19<AO$14,AO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AO$14-$B19-1),0)","v":0},{"$f":" AO19-IF(AND($B19<AP$14,AP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AP$14-$B19-1),0)","v":0},{"$f":" AP19-IF(AND($B19<AQ$14,AQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AQ$14-$B19-1),0)","v":0},{"$f":" AQ19-IF(AND($B19<AR$14,AR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AR$14-$B19-1),0)","v":0},{"$f":" AR19-IF(AND($B19<AS$14,AS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AS$14-$B19-1),0)","v":0},{"$f":" AS19-IF(AND($B19<AT$14,AT$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AT$14-$B19-1),0)","v":0},{"$f":" AT19-IF(AND($B19<AU$14,AU$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AU$14-$B19-1),0)","v":0},{"$f":" AU19-IF(AND($B19<AV$14,AV$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AV$14-$B19-1),0)","v":0},{"$f":" AV19-IF(AND($B19<AW$14,AW$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AW$14-$B19-1),0)","v":0},{"$f":" AW19-IF(AND($B19<AX$14,AX$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AX$14-$B19-1),0)","v":0},{"$f":" AX19-IF(AND($B19<AY$14,AY$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AY$14-$B19-1),0)","v":0},{"$f":" AY19-IF(AND($B19<AZ$14,AZ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AZ$14-$B19-1),0)","v":0},{"$f":" AZ19-IF(AND($B19<BA$14,BA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BA$14-$B19-1),0)","v":0},{"$f":" BA19-IF(AND($B19<BB$14,BB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BB$14-$B19-1),0)","v":0},{"$f":" BB19-IF(AND($B19<BC$14,BC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BC$14-$B19-1),0)","v":0},{"$f":" BC19-IF(AND($B19<BD$14,BD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BD$14-$B19-1),0)","v":0},{"$f":" BD19-IF(AND($B19<BE$14,BE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BE$14-$B19-1),0)","v":0},{"$f":" BE19-IF(AND($B19<BF$14,BF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BF$14-$B19-1),0)","v":0},{"$f":" BF19-IF(AND($B19<BG$14,BG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BG$14-$B19-1),0)","v":0},{"$f":" BG19-IF(AND($B19<BH$14,BH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BH$14-$B19-1),0)","v":0},{"$f":" BH19-IF(AND($B19<BI$14,BI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BI$14-$B19-1),0)","v":0},{"$f":" BI19-IF(AND($B19<BJ$14,BJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BJ$14-$B19-1),0)","v":0},{"$f":" BJ19-IF(AND($B19<BK$14,BK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BK$14-$B19-1),0)","v":0},{"$f":" BK19-IF(AND($B19<BL$14,BL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BL$14-$B19-1),0)","v":0},{"$f":" BL19-IF(AND($B19<BM$14,BM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BM$14-$B19-1),0)","v":0},{"$f":" BM19-IF(AND($B19<BN$14,BN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BN$14-$B19-1),0)","v":0},{"$f":" BN19-IF(AND($B19<BO$14,BO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BO$14-$B19-1),0)","v":0},{"$f":" BO19-IF(AND($B19<BP$14,BP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BP$14-$B19-1),0)","v":0},{"$f":" BP19-IF(AND($B19<BQ$14,BQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BQ$14-$B19-1),0)","v":0},{"$f":" BQ19-IF(AND($B19<BR$14,BR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BR$14-$B19-1),0)","v":0},{"$f":" BR19-IF(AND($B19<BS$14,BS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BS$14-$B19-1),0)","v":0},{"$f":" BS19-IF(AND($B19<BT$14,BT$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BT$14-$B19-1),0)","v":0},{"$f":" BT19-IF(AND($B19<BU$14,BU$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BU$14-$B19-1),0)","v":-1},{"$f":" BU19-IF(AND($B19<BV$14,BV$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BV$14-$B19-1),0)","v":-2},{"$f":" BV19-IF(AND($B19<BW$14,BW$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BW$14-$B19-1),0)","v":-2},{"$f":" BW19-IF(AND($B19<BX$14,BX$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BX$14-$B19-1),0)","v":-2},{"$f":" BX19-IF(AND($B19<BY$14,BY$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BY$14-$B19-1),0)","v":-2},{"$f":" BY19-IF(AND($B19<BZ$14,BZ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BZ$14-$B19-1),0)","v":-2},{"$f":" BZ19-IF(AND($B19<CA$14,CA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CA$14-$B19-1),0)","v":-2},{"$f":" CA19-IF(AND($B19<CB$14,CB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CB$14-$B19-1),0)","v":-2},{"$f":" CB19-IF(AND($B19<CC$14,CC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CC$14-$B19-1),0)","v":-2},{"$f":" CC19-IF(AND($B19<CD$14,CD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CD$14-$B19-1),0)","v":-2},{"$f":" CD19-IF(AND($B19<CE$14,CE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CE$14-$B19-1),0)","v":-2},{"$f":" CE19-IF(AND($B19<CF$14,CF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CF$14-$B19-1),0)","v":-2},{"$f":" CF19-IF(AND($B19<CG$14,CG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CG$14-$B19-1),0)","v":-2},{"$f":" CG19-IF(AND($B19<CH$14,CH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CH$14-$B19-1),0)","v":-2},{"$f":" CH19-IF(AND($B19<CI$14,CI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CI$14-$B19-1),0)","v":-2},{"$f":" CI19-IF(AND($B19<CJ$14,CJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CJ$14-$B19-1),0)","v":-2},{"$f":" CJ19-IF(AND($B19<CK$14,CK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CK$14-$B19-1),0)","v":-2},{"$f":" CK19-IF(AND($B19<CL$14,CL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CL$14-$B19-1),0)","v":-2},{"$f":" CL19-IF(AND($B19<CM$14,CM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CM$14-$B19-1),0)","v":-2},{"$f":" CM19-IF(AND($B19<CN$14,CN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CN$14-$B19-1),0)","v":-2},{"$f":" CN19-IF(AND($B19<CO$14,CO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CO$14-$B19-1),0)","v":-2},{"$f":" CO19-IF(AND($B19<CP$14,CP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CP$14-$B19-1),0)","v":-2},{"$f":" CP19-IF(AND($B19<CQ$14,CQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CQ$14-$B19-1),0)","v":-2},{"$f":" CQ19-IF(AND($B19<CR$14,CR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CR$14-$B19-1),0)","v":-2},{"$f":" CR19-IF(AND($B19<CS$14,CS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CS$14-$B19-1),0)","v":-2},{"$f":" CS19-IF(AND($B19<CT$14,CT$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CT$14-$B19-1),0)","v":-2},{"$f":" CT19-IF(AND($B19<CU$14,CU$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CU$14-$B19-1),0)","v":-2},{"$f":" CU19-IF(AND($B19<CV$14,CV$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CV$14-$B19-1),0)","v":-2},{"$f":" CV19-IF(AND($B19<CW$14,CW$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CW$14-$B19-1),0)","v":-2},{"$f":" CW19-IF(AND($B19<CX$14,CX$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CX$14-$B19-1),0)","v":-2},{"$f":" CX19-IF(AND($B19<CY$14,CY$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CY$14-$B19-1),0)","v":-2},{"$f":" CY19-IF(AND($B19<CZ$14,CZ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CZ$14-$B19-1),0)","v":-2},{"$f":" CZ19-IF(AND($B19<DA$14,DA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DA$14-$B19-1),0)","v":-2},{"$f":" DA19-IF(AND($B19<DB$14,DB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DB$14-$B19-1),0)","v":-2},{"$f":" DB19-IF(AND($B19<DC$14,DC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DC$14-$B19-1),0)","v":-2},{"$f":" DC19-IF(AND($B19<DD$14,DD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DD$14-$B19-1),0)","v":-2},{"$f":" DD19-IF(AND($B19<DE$14,DE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DE$14-$B19-1),0)","v":-2},{"$f":" DE19-IF(AND($B19<DF$14,DF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DF$14-$B19-1),0)","v":-2},{"$f":" DF19-IF(AND($B19<DG$14,DG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DG$14-$B19-1),0)","v":-2},{"$f":" DG19-IF(AND($B19<DH$14,DH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DH$14-$B19-1),0)","v":-2},{"$f":" DH19-IF(AND($B19<DI$14,DI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DI$14-$B19-1),0)","v":-2},{"$f":" DI19-IF(AND($B19<DJ$14,DJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DJ$14-$B19-1),0)","v":-2},{"$f":" DJ19-IF(AND($B19<DK$14,DK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DK$14-$B19-1),0)","v":-2},{"$f":" DK19-IF(AND($B19<DL$14,DL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DL$14-$B19-1),0)","v":-2},{"$f":" DL19-IF(AND($B19<DM$14,DM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DM$14-$B19-1),0)","v":-2},{"$f":" DM19-IF(AND($B19<DN$14,DN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DN$14-$B19-1),0)","v":-2},{"$f":" DN19-IF(AND($B19<DO$14,DO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DO$14-$B19-1),0)","v":-2},{"$f":" DO19-IF(AND($B19<DP$14,DP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DP$14-$B19-1),0)","v":-2},{"$f":" DP19-IF(AND($B19<DQ$14,DQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DQ$14-$B19-1),0)","v":-2},{"$f":" DQ19-IF(AND($B19<DR$14,DR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DR$14-$B19-1),0)","v":-2},{"$f":" DR19-IF(AND($B19<DS$14,DS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DS$14-$B19-1),0)","v":-2}]
[{"$f":"Calcs!A20","v":"10% (1980-2000 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E20),1,Calcs!E20)*Periods,0)","v":57},{"$f":"ROUND(MAX(B20,Input!Z20*Periods),0)","v":57},null,null,0,{"$f":" F20-IF(AND($B20<G$14,G$14-$B20<$C$5),OFFSET(Input!$BJ20,0,G$14-$B20-1),0)","v":0},{"$f":" G20-IF(AND($B20<H$14,H$14-$B20<$C$5),OFFSET(Input!$BJ20,0,H$14-$B20-1),0)","v":0},{"$f":" H20-IF(AND($B20<I$14,I$14-$B20<$C$5),OFFSET(Input!$BJ20,0,I$14-$B20-1),0)","v":0},{"$f":" I20-IF(AND($B20<J$14,J$14-$B20<$C$5),OFFSET(Input!$BJ20,0,J$14-$B20-1),0)","v":0},{"$f":" J20-IF(AND($B20<K$14,K$14-$B20<$C$5),OFFSET(Input!$BJ20,0,K$14-$B20-1),0)","v":0},{"$f":" K20-IF(AND($B20<L$14,L$14-$B20<$C$5),OFFSET(Input!$BJ20,0,L$14-$B20-1),0)","v":0},{"$f":" L20-IF(AND($B20<M$14,M$14-$B20<$C$5),OFFSET(Input!$BJ20,0,M$14-$B20-1),0)","v":0},{"$f":" M20-IF(AND($B20<N$14,N$14-$B20<$C$5),OFFSET(Input!$BJ20,0,N$14-$B20-1),0)","v":0},{"$f":" N20-IF(AND($B20<O$14,O$14-$B20<$C$5),OFFSET(Input!$BJ20,0,O$14-$B20-1),0)","v":0},{"$f":" O20-IF(AND($B20<P$14,P$14-$B20<$C$5),OFFSET(Input!$BJ20,0,P$14-$B20-1),0)","v":0},{"$f":" P20-IF(AND($B20<Q$14,Q$14-$B20<$C$5),OFFSET(Input!$BJ20,0,Q$14-$B20-1),0)","v":0},{"$f":" Q20-IF(AND($B20<R$14,R$14-$B20<$C$5),OFFSET(Input!$BJ20,0,R$14-$B20-1),0)","v":0},{"$f":" R20-IF(AND($B20<S$14,S$14-$B20<$C$5),OFFSET(Input!$BJ20,0,S$14-$B20-1),0)","v":0},{"$f":" S20-IF(AND($B20<T$14,T$14-$B20<$C$5),OFFSET(Input!$BJ20,0,T$14-$B20-1),0)","v":0},{"$f":" T20-IF(AND($B20<U$14,U$14-$B20<$C$5),OFFSET(Input!$BJ20,0,U$14-$B20-1),0)","v":0},{"$f":" U20-IF(AND($B20<V$14,V$14-$B20<$C$5),OFFSET(Input!$BJ20,0,V$14-$B20-1),0)","v":0},{"$f":" V20-IF(AND($B20<W$14,W$14-$B20<$C$5),OFFSET(Input!$BJ20,0,W$14-$B20-1),0)","v":0},{"$f":" W20-IF(AND($B20<X$14,X$14-$B20<$C$5),OFFSET(Input!$BJ20,0,X$14-$B20-1),0)","v":0},{"$f":" X20-IF(AND($B20<Y$14,Y$14-$B20<$C$5),OFFSET(Input!$BJ20,0,Y$14-$B20-1),0)","v":0},{"$f":" Y20-IF(AND($B20<Z$14,Z$14-$B20<$C$5),OFFSET(Input!$BJ20,0,Z$14-$B20-1),0)","v":0},{"$f":" Z20-IF(AND($B20<AA$14,AA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AA$14-$B20-1),0)","v":0},{"$f":" AA20-IF(AND($B20<AB$14,AB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AB$14-$B20-1),0)","v":0},{"$f":" AB20-IF(AND($B20<AC$14,AC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AC$14-$B20-1),0)","v":0},{"$f":" AC20-IF(AND($B20<AD$14,AD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AD$14-$B20-1),0)","v":0},{"$f":" AD20-IF(AND($B20<AE$14,AE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AE$14-$B20-1),0)","v":0},{"$f":" AE20-IF(AND($B20<AF$14,AF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AF$14-$B20-1),0)","v":0},{"$f":" AF20-IF(AND($B20<AG$14,AG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AG$14-$B20-1),0)","v":0},{"$f":" AG20-IF(AND($B20<AH$14,AH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AH$14-$B20-1),0)","v":0},{"$f":" AH20-IF(AND($B20<AI$14,AI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AI$14-$B20-1),0)","v":0},{"$f":" AI20-IF(AND($B20<AJ$14,AJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AJ$14-$B20-1),0)","v":0},{"$f":" AJ20-IF(AND($B20<AK$14,AK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AK$14-$B20-1),0)","v":0},{"$f":" AK20-IF(AND($B20<AL$14,AL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AL$14-$B20-1),0)","v":0},{"$f":" AL20-IF(AND($B20<AM$14,AM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AM$14-$B20-1),0)","v":0},{"$f":" AM20-IF(AND($B20<AN$14,AN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AN$14-$B20-1),0)","v":0},{"$f":" AN20-IF(AND($B20<AO$14,AO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AO$14-$B20-1),0)","v":0},{"$f":" AO20-IF(AND($B20<AP$14,AP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AP$14-$B20-1),0)","v":0},{"$f":" AP20-IF(AND($B20<AQ$14,AQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AQ$14-$B20-1),0)","v":0},{"$f":" AQ20-IF(AND($B20<AR$14,AR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AR$14-$B20-1),0)","v":0},{"$f":" AR20-IF(AND($B20<AS$14,AS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AS$14-$B20-1),0)","v":0},{"$f":" AS20-IF(AND($B20<AT$14,AT$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AT$14-$B20-1),0)","v":0},{"$f":" AT20-IF(AND($B20<AU$14,AU$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AU$14-$B20-1),0)","v":0},{"$f":" AU20-IF(AND($B20<AV$14,AV$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AV$14-$B20-1),0)","v":0},{"$f":" AV20-IF(AND($B20<AW$14,AW$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AW$14-$B20-1),0)","v":0},{"$f":" AW20-IF(AND($B20<AX$14,AX$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AX$14-$B20-1),0)","v":0},{"$f":" AX20-IF(AND($B20<AY$14,AY$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AY$14-$B20-1),0)","v":0},{"$f":" AY20-IF(AND($B20<AZ$14,AZ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AZ$14-$B20-1),0)","v":0},{"$f":" AZ20-IF(AND($B20<BA$14,BA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BA$14-$B20-1),0)","v":0},{"$f":" BA20-IF(AND($B20<BB$14,BB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BB$14-$B20-1),0)","v":0},{"$f":" BB20-IF(AND($B20<BC$14,BC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BC$14-$B20-1),0)","v":0},{"$f":" BC20-IF(AND($B20<BD$14,BD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BD$14-$B20-1),0)","v":0},{"$f":" BD20-IF(AND($B20<BE$14,BE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BE$14-$B20-1),0)","v":0},{"$f":" BE20-IF(AND($B20<BF$14,BF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BF$14-$B20-1),0)","v":0},{"$f":" BF20-IF(AND($B20<BG$14,BG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BG$14-$B20-1),0)","v":0},{"$f":" BG20-IF(AND($B20<BH$14,BH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BH$14-$B20-1),0)","v":0},{"$f":" BH20-IF(AND($B20<BI$14,BI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BI$14-$B20-1),0)","v":0},{"$f":" BI20-IF(AND($B20<BJ$14,BJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BJ$14-$B20-1),0)","v":0},{"$f":" BJ20-IF(AND($B20<BK$14,BK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BK$14-$B20-1),0)","v":0},{"$f":" BK20-IF(AND($B20<BL$14,BL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BL$14-$B20-1),0)","v":0},{"$f":" BL20-IF(AND($B20<BM$14,BM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BM$14-$B20-1),0)","v":0},{"$f":" BM20-IF(AND($B20<BN$14,BN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BN$14-$B20-1),0)","v":0},{"$f":" BN20-IF(AND($B20<BO$14,BO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BO$14-$B20-1),0)","v":0},{"$f":" BO20-IF(AND($B20<BP$14,BP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BP$14-$B20-1),0)","v":0},{"$f":" BP20-IF(AND($B20<BQ$14,BQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BQ$14-$B20-1),0)","v":0},{"$f":" BQ20-IF(AND($B20<BR$14,BR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BR$14-$B20-1),0)","v":0},{"$f":" BR20-IF(AND($B20<BS$14,BS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BS$14-$B20-1),0)","v":-1},{"$f":" BS20-IF(AND($B20<BT$14,BT$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BT$14-$B20-1),0)","v":-2},{"$f":" BT20-IF(AND($B20<BU$14,BU$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BU$14-$B20-1),0)","v":-2},{"$f":" BU20-IF(AND($B20<BV$14,BV$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BV$14-$B20-1),0)","v":-2},{"$f":" BV20-IF(AND($B20<BW$14,BW$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BW$14-$B20-1),0)","v":-2},{"$f":" BW20-IF(AND($B20<BX$14,BX$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BX$14-$B20-1),0)","v":-2},{"$f":" BX20-IF(AND($B20<BY$14,BY$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BY$14-$B20-1),0)","v":-2},{"$f":" BY20-IF(AND($B20<BZ$14,BZ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BZ$14-$B20-1),0)","v":-2},{"$f":" BZ20-IF(AND($B20<CA$14,CA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CA$14-$B20-1),0)","v":-2},{"$f":" CA20-IF(AND($B20<CB$14,CB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CB$14-$B20-1),0)","v":-2},{"$f":" CB20-IF(AND($B20<CC$14,CC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CC$14-$B20-1),0)","v":-2},{"$f":" CC20-IF(AND($B20<CD$14,CD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CD$14-$B20-1),0)","v":-2},{"$f":" CD20-IF(AND($B20<CE$14,CE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CE$14-$B20-1),0)","v":-2},{"$f":" CE20-IF(AND($B20<CF$14,CF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CF$14-$B20-1),0)","v":-2},{"$f":" CF20-IF(AND($B20<CG$14,CG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CG$14-$B20-1),0)","v":-2},{"$f":" CG20-IF(AND($B20<CH$14,CH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CH$14-$B20-1),0)","v":-2},{"$f":" CH20-IF(AND($B20<CI$14,CI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CI$14-$B20-1),0)","v":-2},{"$f":" CI20-IF(AND($B20<CJ$14,CJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CJ$14-$B20-1),0)","v":-2},{"$f":" CJ20-IF(AND($B20<CK$14,CK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CK$14-$B20-1),0)","v":-2},{"$f":" CK20-IF(AND($B20<CL$14,CL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CL$14-$B20-1),0)","v":-2},{"$f":" CL20-IF(AND($B20<CM$14,CM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CM$14-$B20-1),0)","v":-2},{"$f":" CM20-IF(AND($B20<CN$14,CN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CN$14-$B20-1),0)","v":-2},{"$f":" CN20-IF(AND($B20<CO$14,CO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CO$14-$B20-1),0)","v":-2},{"$f":" CO20-IF(AND($B20<CP$14,CP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CP$14-$B20-1),0)","v":-2},{"$f":" CP20-IF(AND($B20<CQ$14,CQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CQ$14-$B20-1),0)","v":-2},{"$f":" CQ20-IF(AND($B20<CR$14,CR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CR$14-$B20-1),0)","v":-2},{"$f":" CR20-IF(AND($B20<CS$14,CS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CS$14-$B20-1),0)","v":-2},{"$f":" CS20-IF(AND($B20<CT$14,CT$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CT$14-$B20-1),0)","v":-2},{"$f":" CT20-IF(AND($B20<CU$14,CU$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CU$14-$B20-1),0)","v":-2},{"$f":" CU20-IF(AND($B20<CV$14,CV$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CV$14-$B20-1),0)","v":-2},{"$f":" CV20-IF(AND($B20<CW$14,CW$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CW$14-$B20-1),0)","v":-2},{"$f":" CW20-IF(AND($B20<CX$14,CX$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CX$14-$B20-1),0)","v":-2},{"$f":" CX20-IF(AND($B20<CY$14,CY$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CY$14-$B20-1),0)","v":-2},{"$f":" CY20-IF(AND($B20<CZ$14,CZ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CZ$14-$B20-1),0)","v":-2},{"$f":" CZ20-IF(AND($B20<DA$14,DA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DA$14-$B20-1),0)","v":-2},{"$f":" DA20-IF(AND($B20<DB$14,DB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DB$14-$B20-1),0)","v":-2},{"$f":" DB20-IF(AND($B20<DC$14,DC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DC$14-$B20-1),0)","v":-2},{"$f":" DC20-IF(AND($B20<DD$14,DD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DD$14-$B20-1),0)","v":-2},{"$f":" DD20-IF(AND($B20<DE$14,DE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DE$14-$B20-1),0)","v":-2},{"$f":" DE20-IF(AND($B20<DF$14,DF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DF$14-$B20-1),0)","v":-2},{"$f":" DF20-IF(AND($B20<DG$14,DG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DG$14-$B20-1),0)","v":-2},{"$f":" DG20-IF(AND($B20<DH$14,DH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DH$14-$B20-1),0)","v":-2},{"$f":" DH20-IF(AND($B20<DI$14,DI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DI$14-$B20-1),0)","v":-2},{"$f":" DI20-IF(AND($B20<DJ$14,DJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DJ$14-$B20-1),0)","v":-2},{"$f":" DJ20-IF(AND($B20<DK$14,DK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DK$14-$B20-1),0)","v":-2},{"$f":" DK20-IF(AND($B20<DL$14,DL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DL$14-$B20-1),0)","v":-2},{"$f":" DL20-IF(AND($B20<DM$14,DM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DM$14-$B20-1),0)","v":-2},{"$f":" DM20-IF(AND($B20<DN$14,DN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DN$14-$B20-1),0)","v":-2},{"$f":" DN20-IF(AND($B20<DO$14,DO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DO$14-$B20-1),0)","v":-2},{"$f":" DO20-IF(AND($B20<DP$14,DP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DP$14-$B20-1),0)","v":-2},{"$f":" DP20-IF(AND($B20<DQ$14,DQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DQ$14-$B20-1),0)","v":-2},{"$f":" DQ20-IF(AND($B20<DR$14,DR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DR$14-$B20-1),0)","v":-2},{"$f":" DR20-IF(AND($B20<DS$14,DS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DS$14-$B20-1),0)","v":-2}]
[{"$f":"Calcs!A21","v":"10%  (2001-2008 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E21),1,Calcs!E21)*Periods,0)","v":57},{"$f":"ROUND(MAX(B21,Input!Z21*Periods),0)","v":57},null,null,0,{"$f":" F21-IF(AND($B21<G$14,G$14-$B21<$C$5),OFFSET(Input!$BJ21,0,G$14-$B21-1),0)","v":0},{"$f":" G21-IF(AND($B21<H$14,H$14-$B21<$C$5),OFFSET(Input!$BJ21,0,H$14-$B21-1),0)","v":0},{"$f":" H21-IF(AND($B21<I$14,I$14-$B21<$C$5),OFFSET(Input!$BJ21,0,I$14-$B21-1),0)","v":0},{"$f":" I21-IF(AND($B21<J$14,J$14-$B21<$C$5),OFFSET(Input!$BJ21,0,J$14-$B21-1),0)","v":0},{"$f":" J21-IF(AND($B21<K$14,K$14-$B21<$C$5),OFFSET(Input!$BJ21,0,K$14-$B21-1),0)","v":0},{"$f":" K21-IF(AND($B21<L$14,L$14-$B21<$C$5),OFFSET(Input!$BJ21,0,L$14-$B21-1),0)","v":0},{"$f":" L21-IF(AND($B21<M$14,M$14-$B21<$C$5),OFFSET(Input!$BJ21,0,M$14-$B21-1),0)","v":0},{"$f":" M21-IF(AND($B21<N$14,N$14-$B21<$C$5),OFFSET(Input!$BJ21,0,N$14-$B21-1),0)","v":0},{"$f":" N21-IF(AND($B21<O$14,O$14-$B21<$C$5),OFFSET(Input!$BJ21,0,O$14-$B21-1),0)","v":0},{"$f":" O21-IF(AND($B21<P$14,P$14-$B21<$C$5),OFFSET(Input!$BJ21,0,P$14-$B21-1),0)","v":0},{"$f":" P21-IF(AND($B21<Q$14,Q$14-$B21<$C$5),OFFSET(Input!$BJ21,0,Q$14-$B21-1),0)","v":0},{"$f":" Q21-IF(AND($B21<R$14,R$14-$B21<$C$5),OFFSET(Input!$BJ21,0,R$14-$B21-1),0)","v":0},{"$f":" R21-IF(AND($B21<S$14,S$14-$B21<$C$5),OFFSET(Input!$BJ21,0,S$14-$B21-1),0)","v":0},{"$f":" S21-IF(AND($B21<T$14,T$14-$B21<$C$5),OFFSET(Input!$BJ21,0,T$14-$B21-1),0)","v":0},{"$f":" T21-IF(AND($B21<U$14,U$14-$B21<$C$5),OFFSET(Input!$BJ21,0,U$14-$B21-1),0)","v":0},{"$f":" U21-IF(AND($B21<V$14,V$14-$B21<$C$5),OFFSET(Input!$BJ21,0,V$14-$B21-1),0)","v":0},{"$f":" V21-IF(AND($B21<W$14,W$14-$B21<$C$5),OFFSET(Input!$BJ21,0,W$14-$B21-1),0)","v":0},{"$f":" W21-IF(AND($B21<X$14,X$14-$B21<$C$5),OFFSET(Input!$BJ21,0,X$14-$B21-1),0)","v":0},{"$f":" X21-IF(AND($B21<Y$14,Y$14-$B21<$C$5),OFFSET(Input!$BJ21,0,Y$14-$B21-1),0)","v":0},{"$f":" Y21-IF(AND($B21<Z$14,Z$14-$B21<$C$5),OFFSET(Input!$BJ21,0,Z$14-$B21-1),0)","v":0},{"$f":" Z21-IF(AND($B21<AA$14,AA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AA$14-$B21-1),0)","v":0},{"$f":" AA21-IF(AND($B21<AB$14,AB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AB$14-$B21-1),0)","v":0},{"$f":" AB21-IF(AND($B21<AC$14,AC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AC$14-$B21-1),0)","v":0},{"$f":" AC21-IF(AND($B21<AD$14,AD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AD$14-$B21-1),0)","v":0},{"$f":" AD21-IF(AND($B21<AE$14,AE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AE$14-$B21-1),0)","v":0},{"$f":" AE21-IF(AND($B21<AF$14,AF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AF$14-$B21-1),0)","v":0},{"$f":" AF21-IF(AND($B21<AG$14,AG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AG$14-$B21-1),0)","v":0},{"$f":" AG21-IF(AND($B21<AH$14,AH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AH$14-$B21-1),0)","v":0},{"$f":" AH21-IF(AND($B21<AI$14,AI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AI$14-$B21-1),0)","v":0},{"$f":" AI21-IF(AND($B21<AJ$14,AJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AJ$14-$B21-1),0)","v":0},{"$f":" AJ21-IF(AND($B21<AK$14,AK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AK$14-$B21-1),0)","v":0},{"$f":" AK21-IF(AND($B21<AL$14,AL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AL$14-$B21-1),0)","v":0},{"$f":" AL21-IF(AND($B21<AM$14,AM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AM$14-$B21-1),0)","v":0},{"$f":" AM21-IF(AND($B21<AN$14,AN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AN$14-$B21-1),0)","v":0},{"$f":" AN21-IF(AND($B21<AO$14,AO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AO$14-$B21-1),0)","v":0},{"$f":" AO21-IF(AND($B21<AP$14,AP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AP$14-$B21-1),0)","v":0},{"$f":" AP21-IF(AND($B21<AQ$14,AQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AQ$14-$B21-1),0)","v":0},{"$f":" AQ21-IF(AND($B21<AR$14,AR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AR$14-$B21-1),0)","v":0},{"$f":" AR21-IF(AND($B21<AS$14,AS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AS$14-$B21-1),0)","v":0},{"$f":" AS21-IF(AND($B21<AT$14,AT$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AT$14-$B21-1),0)","v":0},{"$f":" AT21-IF(AND($B21<AU$14,AU$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AU$14-$B21-1),0)","v":0},{"$f":" AU21-IF(AND($B21<AV$14,AV$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AV$14-$B21-1),0)","v":0},{"$f":" AV21-IF(AND($B21<AW$14,AW$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AW$14-$B21-1),0)","v":0},{"$f":" AW21-IF(AND($B21<AX$14,AX$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AX$14-$B21-1),0)","v":0},{"$f":" AX21-IF(AND($B21<AY$14,AY$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AY$14-$B21-1),0)","v":0},{"$f":" AY21-IF(AND($B21<AZ$14,AZ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AZ$14-$B21-1),0)","v":0},{"$f":" AZ21-IF(AND($B21<BA$14,BA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BA$14-$B21-1),0)","v":0},{"$f":" BA21-IF(AND($B21<BB$14,BB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BB$14-$B21-1),0)","v":0},{"$f":" BB21-IF(AND($B21<BC$14,BC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BC$14-$B21-1),0)","v":0},{"$f":" BC21-IF(AND($B21<BD$14,BD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BD$14-$B21-1),0)","v":0},{"$f":" BD21-IF(AND($B21<BE$14,BE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BE$14-$B21-1),0)","v":0},{"$f":" BE21-IF(AND($B21<BF$14,BF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BF$14-$B21-1),0)","v":0},{"$f":" BF21-IF(AND($B21<BG$14,BG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BG$14-$B21-1),0)","v":0},{"$f":" BG21-IF(AND($B21<BH$14,BH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BH$14-$B21-1),0)","v":0},{"$f":" BH21-IF(AND($B21<BI$14,BI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BI$14-$B21-1),0)","v":0},{"$f":" BI21-IF(AND($B21<BJ$14,BJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BJ$14-$B21-1),0)","v":0},{"$f":" BJ21-IF(AND($B21<BK$14,BK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BK$14-$B21-1),0)","v":0},{"$f":" BK21-IF(AND($B21<BL$14,BL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BL$14-$B21-1),0)","v":0},{"$f":" BL21-IF(AND($B21<BM$14,BM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BM$14-$B21-1),0)","v":0},{"$f":" BM21-IF(AND($B21<BN$14,BN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BN$14-$B21-1),0)","v":0},{"$f":" BN21-IF(AND($B21<BO$14,BO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BO$14-$B21-1),0)","v":0},{"$f":" BO21-IF(AND($B21<BP$14,BP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BP$14-$B21-1),0)","v":0},{"$f":" BP21-IF(AND($B21<BQ$14,BQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BQ$14-$B21-1),0)","v":0},{"$f":" BQ21-IF(AND($B21<BR$14,BR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BR$14-$B21-1),0)","v":0},{"$f":" BR21-IF(AND($B21<BS$14,BS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BS$14-$B21-1),0)","v":-1},{"$f":" BS21-IF(AND($B21<BT$14,BT$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BT$14-$B21-1),0)","v":-1},{"$f":" BT21-IF(AND($B21<BU$14,BU$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BU$14-$B21-1),0)","v":-2},{"$f":" BU21-IF(AND($B21<BV$14,BV$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BV$14-$B21-1),0)","v":-3},{"$f":" BV21-IF(AND($B21<BW$14,BW$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BW$14-$B21-1),0)","v":-3},{"$f":" BW21-IF(AND($B21<BX$14,BX$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BX$14-$B21-1),0)","v":-3},{"$f":" BX21-IF(AND($B21<BY$14,BY$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BY$14-$B21-1),0)","v":-3},{"$f":" BY21-IF(AND($B21<BZ$14,BZ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BZ$14-$B21-1),0)","v":-3},{"$f":" BZ21-IF(AND($B21<CA$14,CA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CA$14-$B21-1),0)","v":-3},{"$f":" CA21-IF(AND($B21<CB$14,CB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CB$14-$B21-1),0)","v":-3},{"$f":" CB21-IF(AND($B21<CC$14,CC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CC$14-$B21-1),0)","v":-3},{"$f":" CC21-IF(AND($B21<CD$14,CD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CD$14-$B21-1),0)","v":-3},{"$f":" CD21-IF(AND($B21<CE$14,CE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CE$14-$B21-1),0)","v":-3},{"$f":" CE21-IF(AND($B21<CF$14,CF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CF$14-$B21-1),0)","v":-3},{"$f":" CF21-IF(AND($B21<CG$14,CG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CG$14-$B21-1),0)","v":-3},{"$f":" CG21-IF(AND($B21<CH$14,CH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CH$14-$B21-1),0)","v":-3},{"$f":" CH21-IF(AND($B21<CI$14,CI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CI$14-$B21-1),0)","v":-3},{"$f":" CI21-IF(AND($B21<CJ$14,CJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CJ$14-$B21-1),0)","v":-3},{"$f":" CJ21-IF(AND($B21<CK$14,CK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CK$14-$B21-1),0)","v":-3},{"$f":" CK21-IF(AND($B21<CL$14,CL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CL$14-$B21-1),0)","v":-3},{"$f":" CL21-IF(AND($B21<CM$14,CM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CM$14-$B21-1),0)","v":-3},{"$f":" CM21-IF(AND($B21<CN$14,CN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CN$14-$B21-1),0)","v":-3},{"$f":" CN21-IF(AND($B21<CO$14,CO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CO$14-$B21-1),0)","v":-3},{"$f":" CO21-IF(AND($B21<CP$14,CP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CP$14-$B21-1),0)","v":-3},{"$f":" CP21-IF(AND($B21<CQ$14,CQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CQ$14-$B21-1),0)","v":-3},{"$f":" CQ21-IF(AND($B21<CR$14,CR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CR$14-$B21-1),0)","v":-3},{"$f":" CR21-IF(AND($B21<CS$14,CS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CS$14-$B21-1),0)","v":-3},{"$f":" CS21-IF(AND($B21<CT$14,CT$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CT$14-$B21-1),0)","v":-3},{"$f":" CT21-IF(AND($B21<CU$14,CU$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CU$14-$B21-1),0)","v":-3},{"$f":" CU21-IF(AND($B21<CV$14,CV$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CV$14-$B21-1),0)","v":-3},{"$f":" CV21-IF(AND($B21<CW$14,CW$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CW$14-$B21-1),0)","v":-3},{"$f":" CW21-IF(AND($B21<CX$14,CX$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CX$14-$B21-1),0)","v":-3},{"$f":" CX21-IF(AND($B21<CY$14,CY$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CY$14-$B21-1),0)","v":-3},{"$f":" CY21-IF(AND($B21<CZ$14,CZ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CZ$14-$B21-1),0)","v":-3},{"$f":" CZ21-IF(AND($B21<DA$14,DA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DA$14-$B21-1),0)","v":-3},{"$f":" DA21-IF(AND($B21<DB$14,DB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DB$14-$B21-1),0)","v":-3},{"$f":" DB21-IF(AND($B21<DC$14,DC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DC$14-$B21-1),0)","v":-3},{"$f":" DC21-IF(AND($B21<DD$14,DD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DD$14-$B21-1),0)","v":-3},{"$f":" DD21-IF(AND($B21<DE$14,DE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DE$14-$B21-1),0)","v":-3},{"$f":" DE21-IF(AND($B21<DF$14,DF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DF$14-$B21-1),0)","v":-3},{"$f":" DF21-IF(AND($B21<DG$14,DG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DG$14-$B21-1),0)","v":-3},{"$f":" DG21-IF(AND($B21<DH$14,DH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DH$14-$B21-1),0)","v":-3},{"$f":" DH21-IF(AND($B21<DI$14,DI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DI$14-$B21-1),0)","v":-3},{"$f":" DI21-IF(AND($B21<DJ$14,DJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DJ$14-$B21-1),0)","v":-3},{"$f":" DJ21-IF(AND($B21<DK$14,DK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DK$14-$B21-1),0)","v":-3},{"$f":" DK21-IF(AND($B21<DL$14,DL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DL$14-$B21-1),0)","v":-3},{"$f":" DL21-IF(AND($B21<DM$14,DM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DM$14-$B21-1),0)","v":-3},{"$f":" DM21-IF(AND($B21<DN$14,DN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DN$14-$B21-1),0)","v":-3},{"$f":" DN21-IF(AND($B21<DO$14,DO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DO$14-$B21-1),0)","v":-3},{"$f":" DO21-IF(AND($B21<DP$14,DP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DP$14-$B21-1),0)","v":-3},{"$f":" DP21-IF(AND($B21<DQ$14,DQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DQ$14-$B21-1),0)","v":-3},{"$f":" DQ21-IF(AND($B21<DR$14,DR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DR$14-$B21-1),0)","v":-3},{"$f":" DR21-IF(AND($B21<DS$14,DS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DS$14-$B21-1),0)","v":-3}]
[{"$f":"Calcs!A22","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E22),1,Calcs!E22)*Periods,0)","v":57},{"$f":"ROUND(MAX(B22,Input!Z22*Periods),0)","v":57},null,null,0,{"$f":" F22-IF(AND($B22<G$14,G$14-$B22<$C$5),OFFSET(Input!$BJ22,0,G$14-$B22-1),0)","v":0},{"$f":" G22-IF(AND($B22<H$14,H$14-$B22<$C$5),OFFSET(Input!$BJ22,0,H$14-$B22-1),0)","v":0},{"$f":" H22-IF(AND($B22<I$14,I$14-$B22<$C$5),OFFSET(Input!$BJ22,0,I$14-$B22-1),0)","v":0},{"$f":" I22-IF(AND($B22<J$14,J$14-$B22<$C$5),OFFSET(Input!$BJ22,0,J$14-$B22-1),0)","v":0},{"$f":" J22-IF(AND($B22<K$14,K$14-$B22<$C$5),OFFSET(Input!$BJ22,0,K$14-$B22-1),0)","v":0},{"$f":" K22-IF(AND($B22<L$14,L$14-$B22<$C$5),OFFSET(Input!$BJ22,0,L$14-$B22-1),0)","v":0},{"$f":" L22-IF(AND($B22<M$14,M$14-$B22<$C$5),OFFSET(Input!$BJ22,0,M$14-$B22-1),0)","v":0},{"$f":" M22-IF(AND($B22<N$14,N$14-$B22<$C$5),OFFSET(Input!$BJ22,0,N$14-$B22-1),0)","v":0},{"$f":" N22-IF(AND($B22<O$14,O$14-$B22<$C$5),OFFSET(Input!$BJ22,0,O$14-$B22-1),0)","v":0},{"$f":" O22-IF(AND($B22<P$14,P$14-$B22<$C$5),OFFSET(Input!$BJ22,0,P$14-$B22-1),0)","v":0},{"$f":" P22-IF(AND($B22<Q$14,Q$14-$B22<$C$5),OFFSET(Input!$BJ22,0,Q$14-$B22-1),0)","v":0},{"$f":" Q22-IF(AND($B22<R$14,R$14-$B22<$C$5),OFFSET(Input!$BJ22,0,R$14-$B22-1),0)","v":0},{"$f":" R22-IF(AND($B22<S$14,S$14-$B22<$C$5),OFFSET(Input!$BJ22,0,S$14-$B22-1),0)","v":0},{"$f":" S22-IF(AND($B22<T$14,T$14-$B22<$C$5),OFFSET(Input!$BJ22,0,T$14-$B22-1),0)","v":0},{"$f":" T22-IF(AND($B22<U$14,U$14-$B22<$C$5),OFFSET(Input!$BJ22,0,U$14-$B22-1),0)","v":0},{"$f":" U22-IF(AND($B22<V$14,V$14-$B22<$C$5),OFFSET(Input!$BJ22,0,V$14-$B22-1),0)","v":0},{"$f":" V22-IF(AND($B22<W$14,W$14-$B22<$C$5),OFFSET(Input!$BJ22,0,W$14-$B22-1),0)","v":0},{"$f":" W22-IF(AND($B22<X$14,X$14-$B22<$C$5),OFFSET(Input!$BJ22,0,X$14-$B22-1),0)","v":0},{"$f":" X22-IF(AND($B22<Y$14,Y$14-$B22<$C$5),OFFSET(Input!$BJ22,0,Y$14-$B22-1),0)","v":0},{"$f":" Y22-IF(AND($B22<Z$14,Z$14-$B22<$C$5),OFFSET(Input!$BJ22,0,Z$14-$B22-1),0)","v":0},{"$f":" Z22-IF(AND($B22<AA$14,AA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AA$14-$B22-1),0)","v":0},{"$f":" AA22-IF(AND($B22<AB$14,AB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AB$14-$B22-1),0)","v":0},{"$f":" AB22-IF(AND($B22<AC$14,AC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AC$14-$B22-1),0)","v":0},{"$f":" AC22-IF(AND($B22<AD$14,AD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AD$14-$B22-1),0)","v":0},{"$f":" AD22-IF(AND($B22<AE$14,AE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AE$14-$B22-1),0)","v":0},{"$f":" AE22-IF(AND($B22<AF$14,AF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AF$14-$B22-1),0)","v":0},{"$f":" AF22-IF(AND($B22<AG$14,AG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AG$14-$B22-1),0)","v":0},{"$f":" AG22-IF(AND($B22<AH$14,AH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AH$14-$B22-1),0)","v":0},{"$f":" AH22-IF(AND($B22<AI$14,AI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AI$14-$B22-1),0)","v":0},{"$f":" AI22-IF(AND($B22<AJ$14,AJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AJ$14-$B22-1),0)","v":0},{"$f":" AJ22-IF(AND($B22<AK$14,AK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AK$14-$B22-1),0)","v":0},{"$f":" AK22-IF(AND($B22<AL$14,AL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AL$14-$B22-1),0)","v":0},{"$f":" AL22-IF(AND($B22<AM$14,AM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AM$14-$B22-1),0)","v":0},{"$f":" AM22-IF(AND($B22<AN$14,AN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AN$14-$B22-1),0)","v":0},{"$f":" AN22-IF(AND($B22<AO$14,AO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AO$14-$B22-1),0)","v":0},{"$f":" AO22-IF(AND($B22<AP$14,AP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AP$14-$B22-1),0)","v":0},{"$f":" AP22-IF(AND($B22<AQ$14,AQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AQ$14-$B22-1),0)","v":0},{"$f":" AQ22-IF(AND($B22<AR$14,AR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AR$14-$B22-1),0)","v":0},{"$f":" AR22-IF(AND($B22<AS$14,AS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AS$14-$B22-1),0)","v":0},{"$f":" AS22-IF(AND($B22<AT$14,AT$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AT$14-$B22-1),0)","v":0},{"$f":" AT22-IF(AND($B22<AU$14,AU$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AU$14-$B22-1),0)","v":0},{"$f":" AU22-IF(AND($B22<AV$14,AV$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AV$14-$B22-1),0)","v":0},{"$f":" AV22-IF(AND($B22<AW$14,AW$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AW$14-$B22-1),0)","v":0},{"$f":" AW22-IF(AND($B22<AX$14,AX$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AX$14-$B22-1),0)","v":0},{"$f":" AX22-IF(AND($B22<AY$14,AY$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AY$14-$B22-1),0)","v":0},{"$f":" AY22-IF(AND($B22<AZ$14,AZ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AZ$14-$B22-1),0)","v":0},{"$f":" AZ22-IF(AND($B22<BA$14,BA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BA$14-$B22-1),0)","v":0},{"$f":" BA22-IF(AND($B22<BB$14,BB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BB$14-$B22-1),0)","v":0},{"$f":" BB22-IF(AND($B22<BC$14,BC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BC$14-$B22-1),0)","v":0},{"$f":" BC22-IF(AND($B22<BD$14,BD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BD$14-$B22-1),0)","v":0},{"$f":" BD22-IF(AND($B22<BE$14,BE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BE$14-$B22-1),0)","v":0},{"$f":" BE22-IF(AND($B22<BF$14,BF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BF$14-$B22-1),0)","v":0},{"$f":" BF22-IF(AND($B22<BG$14,BG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BG$14-$B22-1),0)","v":0},{"$f":" BG22-IF(AND($B22<BH$14,BH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BH$14-$B22-1),0)","v":0},{"$f":" BH22-IF(AND($B22<BI$14,BI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BI$14-$B22-1),0)","v":0},{"$f":" BI22-IF(AND($B22<BJ$14,BJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BJ$14-$B22-1),0)","v":0},{"$f":" BJ22-IF(AND($B22<BK$14,BK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BK$14-$B22-1),0)","v":0},{"$f":" BK22-IF(AND($B22<BL$14,BL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BL$14-$B22-1),0)","v":0},{"$f":" BL22-IF(AND($B22<BM$14,BM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BM$14-$B22-1),0)","v":0},{"$f":" BM22-IF(AND($B22<BN$14,BN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BN$14-$B22-1),0)","v":0},{"$f":" BN22-IF(AND($B22<BO$14,BO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BO$14-$B22-1),0)","v":0},{"$f":" BO22-IF(AND($B22<BP$14,BP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BP$14-$B22-1),0)","v":0},{"$f":" BP22-IF(AND($B22<BQ$14,BQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BQ$14-$B22-1),0)","v":0},{"$f":" BQ22-IF(AND($B22<BR$14,BR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BR$14-$B22-1),0)","v":0},{"$f":" BR22-IF(AND($B22<BS$14,BS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BS$14-$B22-1),0)","v":-1},{"$f":" BS22-IF(AND($B22<BT$14,BT$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BT$14-$B22-1),0)","v":-2},{"$f":" BT22-IF(AND($B22<BU$14,BU$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BU$14-$B22-1),0)","v":-3},{"$f":" BU22-IF(AND($B22<BV$14,BV$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BV$14-$B22-1),0)","v":-4},{"$f":" BV22-IF(AND($B22<BW$14,BW$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BW$14-$B22-1),0)","v":-4},{"$f":" BW22-IF(AND($B22<BX$14,BX$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BX$14-$B22-1),0)","v":-4},{"$f":" BX22-IF(AND($B22<BY$14,BY$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BY$14-$B22-1),0)","v":-4},{"$f":" BY22-IF(AND($B22<BZ$14,BZ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BZ$14-$B22-1),0)","v":-4},{"$f":" BZ22-IF(AND($B22<CA$14,CA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CA$14-$B22-1),0)","v":-4},{"$f":" CA22-IF(AND($B22<CB$14,CB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CB$14-$B22-1),0)","v":-4},{"$f":" CB22-IF(AND($B22<CC$14,CC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CC$14-$B22-1),0)","v":-4},{"$f":" CC22-IF(AND($B22<CD$14,CD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CD$14-$B22-1),0)","v":-4},{"$f":" CD22-IF(AND($B22<CE$14,CE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CE$14-$B22-1),0)","v":-4},{"$f":" CE22-IF(AND($B22<CF$14,CF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CF$14-$B22-1),0)","v":-4},{"$f":" CF22-IF(AND($B22<CG$14,CG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CG$14-$B22-1),0)","v":-4},{"$f":" CG22-IF(AND($B22<CH$14,CH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CH$14-$B22-1),0)","v":-4},{"$f":" CH22-IF(AND($B22<CI$14,CI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CI$14-$B22-1),0)","v":-4},{"$f":" CI22-IF(AND($B22<CJ$14,CJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CJ$14-$B22-1),0)","v":-4},{"$f":" CJ22-IF(AND($B22<CK$14,CK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CK$14-$B22-1),0)","v":-4},{"$f":" CK22-IF(AND($B22<CL$14,CL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CL$14-$B22-1),0)","v":-4},{"$f":" CL22-IF(AND($B22<CM$14,CM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CM$14-$B22-1),0)","v":-4},{"$f":" CM22-IF(AND($B22<CN$14,CN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CN$14-$B22-1),0)","v":-4},{"$f":" CN22-IF(AND($B22<CO$14,CO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CO$14-$B22-1),0)","v":-4},{"$f":" CO22-IF(AND($B22<CP$14,CP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CP$14-$B22-1),0)","v":-4},{"$f":" CP22-IF(AND($B22<CQ$14,CQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CQ$14-$B22-1),0)","v":-4},{"$f":" CQ22-IF(AND($B22<CR$14,CR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CR$14-$B22-1),0)","v":-4},{"$f":" CR22-IF(AND($B22<CS$14,CS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CS$14-$B22-1),0)","v":-4},{"$f":" CS22-IF(AND($B22<CT$14,CT$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CT$14-$B22-1),0)","v":-4},{"$f":" CT22-IF(AND($B22<CU$14,CU$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CU$14-$B22-1),0)","v":-4},{"$f":" CU22-IF(AND($B22<CV$14,CV$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CV$14-$B22-1),0)","v":-4},{"$f":" CV22-IF(AND($B22<CW$14,CW$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CW$14-$B22-1),0)","v":-4},{"$f":" CW22-IF(AND($B22<CX$14,CX$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CX$14-$B22-1),0)","v":-4},{"$f":" CX22-IF(AND($B22<CY$14,CY$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CY$14-$B22-1),0)","v":-4},{"$f":" CY22-IF(AND($B22<CZ$14,CZ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CZ$14-$B22-1),0)","v":-4},{"$f":" CZ22-IF(AND($B22<DA$14,DA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DA$14-$B22-1),0)","v":-4},{"$f":" DA22-IF(AND($B22<DB$14,DB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DB$14-$B22-1),0)","v":-4},{"$f":" DB22-IF(AND($B22<DC$14,DC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DC$14-$B22-1),0)","v":-4},{"$f":" DC22-IF(AND($B22<DD$14,DD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DD$14-$B22-1),0)","v":-4},{"$f":" DD22-IF(AND($B22<DE$14,DE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DE$14-$B22-1),0)","v":-4},{"$f":" DE22-IF(AND($B22<DF$14,DF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DF$14-$B22-1),0)","v":-4},{"$f":" DF22-IF(AND($B22<DG$14,DG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DG$14-$B22-1),0)","v":-4},{"$f":" DG22-IF(AND($B22<DH$14,DH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DH$14-$B22-1),0)","v":-4},{"$f":" DH22-IF(AND($B22<DI$14,DI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DI$14-$B22-1),0)","v":-4},{"$f":" DI22-IF(AND($B22<DJ$14,DJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DJ$14-$B22-1),0)","v":-4},{"$f":" DJ22-IF(AND($B22<DK$14,DK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DK$14-$B22-1),0)","v":-4},{"$f":" DK22-IF(AND($B22<DL$14,DL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DL$14-$B22-1),0)","v":-4},{"$f":" DL22-IF(AND($B22<DM$14,DM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DM$14-$B22-1),0)","v":-4},{"$f":" DM22-IF(AND($B22<DN$14,DN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DN$14-$B22-1),0)","v":-4},{"$f":" DN22-IF(AND($B22<DO$14,DO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DO$14-$B22-1),0)","v":-4},{"$f":" DO22-IF(AND($B22<DP$14,DP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DP$14-$B22-1),0)","v":-4},{"$f":" DP22-IF(AND($B22<DQ$14,DQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DQ$14-$B22-1),0)","v":-4},{"$f":" DQ22-IF(AND($B22<DR$14,DR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DR$14-$B22-1),0)","v":-4},{"$f":" DR22-IF(AND($B22<DS$14,DS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DS$14-$B22-1),0)","v":-4}]
[{"$f":"Calcs!A23","v":"10% (1980-2000 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E23),1,Calcs!E23)*Periods,0)","v":57},{"$f":"ROUND(MAX(B23,Input!Z23*Periods),0)","v":57},null,null,0,{"$f":" F23-IF(AND($B23<G$14,G$14-$B23<$C$5),OFFSET(Input!$BJ23,0,G$14-$B23-1),0)","v":0},{"$f":" G23-IF(AND($B23<H$14,H$14-$B23<$C$5),OFFSET(Input!$BJ23,0,H$14-$B23-1),0)","v":0},{"$f":" H23-IF(AND($B23<I$14,I$14-$B23<$C$5),OFFSET(Input!$BJ23,0,I$14-$B23-1),0)","v":0},{"$f":" I23-IF(AND($B23<J$14,J$14-$B23<$C$5),OFFSET(Input!$BJ23,0,J$14-$B23-1),0)","v":0},{"$f":" J23-IF(AND($B23<K$14,K$14-$B23<$C$5),OFFSET(Input!$BJ23,0,K$14-$B23-1),0)","v":0},{"$f":" K23-IF(AND($B23<L$14,L$14-$B23<$C$5),OFFSET(Input!$BJ23,0,L$14-$B23-1),0)","v":0},{"$f":" L23-IF(AND($B23<M$14,M$14-$B23<$C$5),OFFSET(Input!$BJ23,0,M$14-$B23-1),0)","v":0},{"$f":" M23-IF(AND($B23<N$14,N$14-$B23<$C$5),OFFSET(Input!$BJ23,0,N$14-$B23-1),0)","v":0},{"$f":" N23-IF(AND($B23<O$14,O$14-$B23<$C$5),OFFSET(Input!$BJ23,0,O$14-$B23-1),0)","v":0},{"$f":" O23-IF(AND($B23<P$14,P$14-$B23<$C$5),OFFSET(Input!$BJ23,0,P$14-$B23-1),0)","v":0},{"$f":" P23-IF(AND($B23<Q$14,Q$14-$B23<$C$5),OFFSET(Input!$BJ23,0,Q$14-$B23-1),0)","v":0},{"$f":" Q23-IF(AND($B23<R$14,R$14-$B23<$C$5),OFFSET(Input!$BJ23,0,R$14-$B23-1),0)","v":0},{"$f":" R23-IF(AND($B23<S$14,S$14-$B23<$C$5),OFFSET(Input!$BJ23,0,S$14-$B23-1),0)","v":0},{"$f":" S23-IF(AND($B23<T$14,T$14-$B23<$C$5),OFFSET(Input!$BJ23,0,T$14-$B23-1),0)","v":0},{"$f":" T23-IF(AND($B23<U$14,U$14-$B23<$C$5),OFFSET(Input!$BJ23,0,U$14-$B23-1),0)","v":0},{"$f":" U23-IF(AND($B23<V$14,V$14-$B23<$C$5),OFFSET(Input!$BJ23,0,V$14-$B23-1),0)","v":0},{"$f":" V23-IF(AND($B23<W$14,W$14-$B23<$C$5),OFFSET(Input!$BJ23,0,W$14-$B23-1),0)","v":0},{"$f":" W23-IF(AND($B23<X$14,X$14-$B23<$C$5),OFFSET(Input!$BJ23,0,X$14-$B23-1),0)","v":0},{"$f":" X23-IF(AND($B23<Y$14,Y$14-$B23<$C$5),OFFSET(Input!$BJ23,0,Y$14-$B23-1),0)","v":0},{"$f":" Y23-IF(AND($B23<Z$14,Z$14-$B23<$C$5),OFFSET(Input!$BJ23,0,Z$14-$B23-1),0)","v":0},{"$f":" Z23-IF(AND($B23<AA$14,AA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AA$14-$B23-1),0)","v":0},{"$f":" AA23-IF(AND($B23<AB$14,AB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AB$14-$B23-1),0)","v":0},{"$f":" AB23-IF(AND($B23<AC$14,AC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AC$14-$B23-1),0)","v":0},{"$f":" AC23-IF(AND($B23<AD$14,AD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AD$14-$B23-1),0)","v":0},{"$f":" AD23-IF(AND($B23<AE$14,AE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AE$14-$B23-1),0)","v":0},{"$f":" AE23-IF(AND($B23<AF$14,AF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AF$14-$B23-1),0)","v":0},{"$f":" AF23-IF(AND($B23<AG$14,AG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AG$14-$B23-1),0)","v":0},{"$f":" AG23-IF(AND($B23<AH$14,AH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AH$14-$B23-1),0)","v":0},{"$f":" AH23-IF(AND($B23<AI$14,AI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AI$14-$B23-1),0)","v":0},{"$f":" AI23-IF(AND($B23<AJ$14,AJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AJ$14-$B23-1),0)","v":0},{"$f":" AJ23-IF(AND($B23<AK$14,AK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AK$14-$B23-1),0)","v":0},{"$f":" AK23-IF(AND($B23<AL$14,AL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AL$14-$B23-1),0)","v":0},{"$f":" AL23-IF(AND($B23<AM$14,AM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AM$14-$B23-1),0)","v":0},{"$f":" AM23-IF(AND($B23<AN$14,AN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AN$14-$B23-1),0)","v":0},{"$f":" AN23-IF(AND($B23<AO$14,AO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AO$14-$B23-1),0)","v":0},{"$f":" AO23-IF(AND($B23<AP$14,AP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AP$14-$B23-1),0)","v":0},{"$f":" AP23-IF(AND($B23<AQ$14,AQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AQ$14-$B23-1),0)","v":0},{"$f":" AQ23-IF(AND($B23<AR$14,AR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AR$14-$B23-1),0)","v":0},{"$f":" AR23-IF(AND($B23<AS$14,AS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AS$14-$B23-1),0)","v":0},{"$f":" AS23-IF(AND($B23<AT$14,AT$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AT$14-$B23-1),0)","v":0},{"$f":" AT23-IF(AND($B23<AU$14,AU$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AU$14-$B23-1),0)","v":0},{"$f":" AU23-IF(AND($B23<AV$14,AV$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AV$14-$B23-1),0)","v":0},{"$f":" AV23-IF(AND($B23<AW$14,AW$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AW$14-$B23-1),0)","v":0},{"$f":" AW23-IF(AND($B23<AX$14,AX$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AX$14-$B23-1),0)","v":0},{"$f":" AX23-IF(AND($B23<AY$14,AY$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AY$14-$B23-1),0)","v":0},{"$f":" AY23-IF(AND($B23<AZ$14,AZ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AZ$14-$B23-1),0)","v":0},{"$f":" AZ23-IF(AND($B23<BA$14,BA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BA$14-$B23-1),0)","v":0},{"$f":" BA23-IF(AND($B23<BB$14,BB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BB$14-$B23-1),0)","v":0},{"$f":" BB23-IF(AND($B23<BC$14,BC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BC$14-$B23-1),0)","v":0},{"$f":" BC23-IF(AND($B23<BD$14,BD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BD$14-$B23-1),0)","v":0},{"$f":" BD23-IF(AND($B23<BE$14,BE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BE$14-$B23-1),0)","v":0},{"$f":" BE23-IF(AND($B23<BF$14,BF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BF$14-$B23-1),0)","v":0},{"$f":" BF23-IF(AND($B23<BG$14,BG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BG$14-$B23-1),0)","v":0},{"$f":" BG23-IF(AND($B23<BH$14,BH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BH$14-$B23-1),0)","v":0},{"$f":" BH23-IF(AND($B23<BI$14,BI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BI$14-$B23-1),0)","v":0},{"$f":" BI23-IF(AND($B23<BJ$14,BJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BJ$14-$B23-1),0)","v":0},{"$f":" BJ23-IF(AND($B23<BK$14,BK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BK$14-$B23-1),0)","v":0},{"$f":" BK23-IF(AND($B23<BL$14,BL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BL$14-$B23-1),0)","v":0},{"$f":" BL23-IF(AND($B23<BM$14,BM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BM$14-$B23-1),0)","v":0},{"$f":" BM23-IF(AND($B23<BN$14,BN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BN$14-$B23-1),0)","v":0},{"$f":" BN23-IF(AND($B23<BO$14,BO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BO$14-$B23-1),0)","v":0},{"$f":" BO23-IF(AND($B23<BP$14,BP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BP$14-$B23-1),0)","v":0},{"$f":" BP23-IF(AND($B23<BQ$14,BQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BQ$14-$B23-1),0)","v":0},{"$f":" BQ23-IF(AND($B23<BR$14,BR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BR$14-$B23-1),0)","v":0},{"$f":" BR23-IF(AND($B23<BS$14,BS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BS$14-$B23-1),0)","v":-1},{"$f":" BS23-IF(AND($B23<BT$14,BT$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BT$14-$B23-1),0)","v":-2},{"$f":" BT23-IF(AND($B23<BU$14,BU$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BU$14-$B23-1),0)","v":-3},{"$f":" BU23-IF(AND($B23<BV$14,BV$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BV$14-$B23-1),0)","v":-4},{"$f":" BV23-IF(AND($B23<BW$14,BW$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BW$14-$B23-1),0)","v":-4},{"$f":" BW23-IF(AND($B23<BX$14,BX$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BX$14-$B23-1),0)","v":-4},{"$f":" BX23-IF(AND($B23<BY$14,BY$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BY$14-$B23-1),0)","v":-4},{"$f":" BY23-IF(AND($B23<BZ$14,BZ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BZ$14-$B23-1),0)","v":-4},{"$f":" BZ23-IF(AND($B23<CA$14,CA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CA$14-$B23-1),0)","v":-4},{"$f":" CA23-IF(AND($B23<CB$14,CB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CB$14-$B23-1),0)","v":-4},{"$f":" CB23-IF(AND($B23<CC$14,CC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CC$14-$B23-1),0)","v":-4},{"$f":" CC23-IF(AND($B23<CD$14,CD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CD$14-$B23-1),0)","v":-4},{"$f":" CD23-IF(AND($B23<CE$14,CE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CE$14-$B23-1),0)","v":-4},{"$f":" CE23-IF(AND($B23<CF$14,CF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CF$14-$B23-1),0)","v":-4},{"$f":" CF23-IF(AND($B23<CG$14,CG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CG$14-$B23-1),0)","v":-4},{"$f":" CG23-IF(AND($B23<CH$14,CH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CH$14-$B23-1),0)","v":-4},{"$f":" CH23-IF(AND($B23<CI$14,CI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CI$14-$B23-1),0)","v":-4},{"$f":" CI23-IF(AND($B23<CJ$14,CJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CJ$14-$B23-1),0)","v":-4},{"$f":" CJ23-IF(AND($B23<CK$14,CK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CK$14-$B23-1),0)","v":-4},{"$f":" CK23-IF(AND($B23<CL$14,CL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CL$14-$B23-1),0)","v":-4},{"$f":" CL23-IF(AND($B23<CM$14,CM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CM$14-$B23-1),0)","v":-4},{"$f":" CM23-IF(AND($B23<CN$14,CN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CN$14-$B23-1),0)","v":-4},{"$f":" CN23-IF(AND($B23<CO$14,CO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CO$14-$B23-1),0)","v":-4},{"$f":" CO23-IF(AND($B23<CP$14,CP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CP$14-$B23-1),0)","v":-4},{"$f":" CP23-IF(AND($B23<CQ$14,CQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CQ$14-$B23-1),0)","v":-4},{"$f":" CQ23-IF(AND($B23<CR$14,CR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CR$14-$B23-1),0)","v":-4},{"$f":" CR23-IF(AND($B23<CS$14,CS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CS$14-$B23-1),0)","v":-4},{"$f":" CS23-IF(AND($B23<CT$14,CT$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CT$14-$B23-1),0)","v":-4},{"$f":" CT23-IF(AND($B23<CU$14,CU$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CU$14-$B23-1),0)","v":-4},{"$f":" CU23-IF(AND($B23<CV$14,CV$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CV$14-$B23-1),0)","v":-4},{"$f":" CV23-IF(AND($B23<CW$14,CW$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CW$14-$B23-1),0)","v":-4},{"$f":" CW23-IF(AND($B23<CX$14,CX$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CX$14-$B23-1),0)","v":-4},{"$f":" CX23-IF(AND($B23<CY$14,CY$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CY$14-$B23-1),0)","v":-4},{"$f":" CY23-IF(AND($B23<CZ$14,CZ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CZ$14-$B23-1),0)","v":-4},{"$f":" CZ23-IF(AND($B23<DA$14,DA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DA$14-$B23-1),0)","v":-4},{"$f":" DA23-IF(AND($B23<DB$14,DB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DB$14-$B23-1),0)","v":-4},{"$f":" DB23-IF(AND($B23<DC$14,DC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DC$14-$B23-1),0)","v":-4},{"$f":" DC23-IF(AND($B23<DD$14,DD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DD$14-$B23-1),0)","v":-4},{"$f":" DD23-IF(AND($B23<DE$14,DE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DE$14-$B23-1),0)","v":-4},{"$f":" DE23-IF(AND($B23<DF$14,DF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DF$14-$B23-1),0)","v":-4},{"$f":" DF23-IF(AND($B23<DG$14,DG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DG$14-$B23-1),0)","v":-4},{"$f":" DG23-IF(AND($B23<DH$14,DH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DH$14-$B23-1),0)","v":-4},{"$f":" DH23-IF(AND($B23<DI$14,DI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DI$14-$B23-1),0)","v":-4},{"$f":" DI23-IF(AND($B23<DJ$14,DJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DJ$14-$B23-1),0)","v":-4},{"$f":" DJ23-IF(AND($B23<DK$14,DK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DK$14-$B23-1),0)","v":-4},{"$f":" DK23-IF(AND($B23<DL$14,DL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DL$14-$B23-1),0)","v":-4},{"$f":" DL23-IF(AND($B23<DM$14,DM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DM$14-$B23-1),0)","v":-4},{"$f":" DM23-IF(AND($B23<DN$14,DN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DN$14-$B23-1),0)","v":-4},{"$f":" DN23-IF(AND($B23<DO$14,DO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DO$14-$B23-1),0)","v":-4},{"$f":" DO23-IF(AND($B23<DP$14,DP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DP$14-$B23-1),0)","v":-4},{"$f":" DP23-IF(AND($B23<DQ$14,DQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DQ$14-$B23-1),0)","v":-4},{"$f":" DQ23-IF(AND($B23<DR$14,DR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DR$14-$B23-1),0)","v":-4},{"$f":" DR23-IF(AND($B23<DS$14,DS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DS$14-$B23-1),0)","v":-4}]
[{"$f":"Calcs!A24","v":"10%  (2001-2008 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E24),1,Calcs!E24)*Periods,0)","v":57},{"$f":"ROUND(MAX(B24,Input!Z24*Periods),0)","v":57},null,null,0,{"$f":" F24-IF(AND($B24<G$14,G$14-$B24<$C$5),OFFSET(Input!$BJ24,0,G$14-$B24-1),0)","v":0},{"$f":" G24-IF(AND($B24<H$14,H$14-$B24<$C$5),OFFSET(Input!$BJ24,0,H$14-$B24-1),0)","v":0},{"$f":" H24-IF(AND($B24<I$14,I$14-$B24<$C$5),OFFSET(Input!$BJ24,0,I$14-$B24-1),0)","v":0},{"$f":" I24-IF(AND($B24<J$14,J$14-$B24<$C$5),OFFSET(Input!$BJ24,0,J$14-$B24-1),0)","v":0},{"$f":" J24-IF(AND($B24<K$14,K$14-$B24<$C$5),OFFSET(Input!$BJ24,0,K$14-$B24-1),0)","v":0},{"$f":" K24-IF(AND($B24<L$14,L$14-$B24<$C$5),OFFSET(Input!$BJ24,0,L$14-$B24-1),0)","v":0},{"$f":" L24-IF(AND($B24<M$14,M$14-$B24<$C$5),OFFSET(Input!$BJ24,0,M$14-$B24-1),0)","v":0},{"$f":" M24-IF(AND($B24<N$14,N$14-$B24<$C$5),OFFSET(Input!$BJ24,0,N$14-$B24-1),0)","v":0},{"$f":" N24-IF(AND($B24<O$14,O$14-$B24<$C$5),OFFSET(Input!$BJ24,0,O$14-$B24-1),0)","v":0},{"$f":" O24-IF(AND($B24<P$14,P$14-$B24<$C$5),OFFSET(Input!$BJ24,0,P$14-$B24-1),0)","v":0},{"$f":" P24-IF(AND($B24<Q$14,Q$14-$B24<$C$5),OFFSET(Input!$BJ24,0,Q$14-$B24-1),0)","v":0},{"$f":" Q24-IF(AND($B24<R$14,R$14-$B24<$C$5),OFFSET(Input!$BJ24,0,R$14-$B24-1),0)","v":0},{"$f":" R24-IF(AND($B24<S$14,S$14-$B24<$C$5),OFFSET(Input!$BJ24,0,S$14-$B24-1),0)","v":0},{"$f":" S24-IF(AND($B24<T$14,T$14-$B24<$C$5),OFFSET(Input!$BJ24,0,T$14-$B24-1),0)","v":0},{"$f":" T24-IF(AND($B24<U$14,U$14-$B24<$C$5),OFFSET(Input!$BJ24,0,U$14-$B24-1),0)","v":0},{"$f":" U24-IF(AND($B24<V$14,V$14-$B24<$C$5),OFFSET(Input!$BJ24,0,V$14-$B24-1),0)","v":0},{"$f":" V24-IF(AND($B24<W$14,W$14-$B24<$C$5),OFFSET(Input!$BJ24,0,W$14-$B24-1),0)","v":0},{"$f":" W24-IF(AND($B24<X$14,X$14-$B24<$C$5),OFFSET(Input!$BJ24,0,X$14-$B24-1),0)","v":0},{"$f":" X24-IF(AND($B24<Y$14,Y$14-$B24<$C$5),OFFSET(Input!$BJ24,0,Y$14-$B24-1),0)","v":0},{"$f":" Y24-IF(AND($B24<Z$14,Z$14-$B24<$C$5),OFFSET(Input!$BJ24,0,Z$14-$B24-1),0)","v":0},{"$f":" Z24-IF(AND($B24<AA$14,AA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AA$14-$B24-1),0)","v":0},{"$f":" AA24-IF(AND($B24<AB$14,AB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AB$14-$B24-1),0)","v":0},{"$f":" AB24-IF(AND($B24<AC$14,AC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AC$14-$B24-1),0)","v":0},{"$f":" AC24-IF(AND($B24<AD$14,AD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AD$14-$B24-1),0)","v":0},{"$f":" AD24-IF(AND($B24<AE$14,AE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AE$14-$B24-1),0)","v":0},{"$f":" AE24-IF(AND($B24<AF$14,AF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AF$14-$B24-1),0)","v":0},{"$f":" AF24-IF(AND($B24<AG$14,AG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AG$14-$B24-1),0)","v":0},{"$f":" AG24-IF(AND($B24<AH$14,AH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AH$14-$B24-1),0)","v":0},{"$f":" AH24-IF(AND($B24<AI$14,AI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AI$14-$B24-1),0)","v":0},{"$f":" AI24-IF(AND($B24<AJ$14,AJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AJ$14-$B24-1),0)","v":0},{"$f":" AJ24-IF(AND($B24<AK$14,AK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AK$14-$B24-1),0)","v":0},{"$f":" AK24-IF(AND($B24<AL$14,AL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AL$14-$B24-1),0)","v":0},{"$f":" AL24-IF(AND($B24<AM$14,AM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AM$14-$B24-1),0)","v":0},{"$f":" AM24-IF(AND($B24<AN$14,AN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AN$14-$B24-1),0)","v":0},{"$f":" AN24-IF(AND($B24<AO$14,AO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AO$14-$B24-1),0)","v":0},{"$f":" AO24-IF(AND($B24<AP$14,AP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AP$14-$B24-1),0)","v":0},{"$f":" AP24-IF(AND($B24<AQ$14,AQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AQ$14-$B24-1),0)","v":0},{"$f":" AQ24-IF(AND($B24<AR$14,AR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AR$14-$B24-1),0)","v":0},{"$f":" AR24-IF(AND($B24<AS$14,AS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AS$14-$B24-1),0)","v":0},{"$f":" AS24-IF(AND($B24<AT$14,AT$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AT$14-$B24-1),0)","v":0},{"$f":" AT24-IF(AND($B24<AU$14,AU$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AU$14-$B24-1),0)","v":0},{"$f":" AU24-IF(AND($B24<AV$14,AV$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AV$14-$B24-1),0)","v":0},{"$f":" AV24-IF(AND($B24<AW$14,AW$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AW$14-$B24-1),0)","v":0},{"$f":" AW24-IF(AND($B24<AX$14,AX$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AX$14-$B24-1),0)","v":0},{"$f":" AX24-IF(AND($B24<AY$14,AY$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AY$14-$B24-1),0)","v":0},{"$f":" AY24-IF(AND($B24<AZ$14,AZ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AZ$14-$B24-1),0)","v":0},{"$f":" AZ24-IF(AND($B24<BA$14,BA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BA$14-$B24-1),0)","v":0},{"$f":" BA24-IF(AND($B24<BB$14,BB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BB$14-$B24-1),0)","v":0},{"$f":" BB24-IF(AND($B24<BC$14,BC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BC$14-$B24-1),0)","v":0},{"$f":" BC24-IF(AND($B24<BD$14,BD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BD$14-$B24-1),0)","v":0},{"$f":" BD24-IF(AND($B24<BE$14,BE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BE$14-$B24-1),0)","v":0},{"$f":" BE24-IF(AND($B24<BF$14,BF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BF$14-$B24-1),0)","v":0},{"$f":" BF24-IF(AND($B24<BG$14,BG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BG$14-$B24-1),0)","v":0},{"$f":" BG24-IF(AND($B24<BH$14,BH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BH$14-$B24-1),0)","v":0},{"$f":" BH24-IF(AND($B24<BI$14,BI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BI$14-$B24-1),0)","v":0},{"$f":" BI24-IF(AND($B24<BJ$14,BJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BJ$14-$B24-1),0)","v":0},{"$f":" BJ24-IF(AND($B24<BK$14,BK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BK$14-$B24-1),0)","v":0},{"$f":" BK24-IF(AND($B24<BL$14,BL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BL$14-$B24-1),0)","v":0},{"$f":" BL24-IF(AND($B24<BM$14,BM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BM$14-$B24-1),0)","v":0},{"$f":" BM24-IF(AND($B24<BN$14,BN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BN$14-$B24-1),0)","v":0},{"$f":" BN24-IF(AND($B24<BO$14,BO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BO$14-$B24-1),0)","v":0},{"$f":" BO24-IF(AND($B24<BP$14,BP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BP$14-$B24-1),0)","v":0},{"$f":" BP24-IF(AND($B24<BQ$14,BQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BQ$14-$B24-1),0)","v":0},{"$f":" BQ24-IF(AND($B24<BR$14,BR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BR$14-$B24-1),0)","v":0},{"$f":" BR24-IF(AND($B24<BS$14,BS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BS$14-$B24-1),0)","v":-1},{"$f":" BS24-IF(AND($B24<BT$14,BT$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BT$14-$B24-1),0)","v":-2},{"$f":" BT24-IF(AND($B24<BU$14,BU$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BU$14-$B24-1),0)","v":-3},{"$f":" BU24-IF(AND($B24<BV$14,BV$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BV$14-$B24-1),0)","v":-4},{"$f":" BV24-IF(AND($B24<BW$14,BW$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BW$14-$B24-1),0)","v":-4},{"$f":" BW24-IF(AND($B24<BX$14,BX$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BX$14-$B24-1),0)","v":-4},{"$f":" BX24-IF(AND($B24<BY$14,BY$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BY$14-$B24-1),0)","v":-4},{"$f":" BY24-IF(AND($B24<BZ$14,BZ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BZ$14-$B24-1),0)","v":-4},{"$f":" BZ24-IF(AND($B24<CA$14,CA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CA$14-$B24-1),0)","v":-4},{"$f":" CA24-IF(AND($B24<CB$14,CB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CB$14-$B24-1),0)","v":-4},{"$f":" CB24-IF(AND($B24<CC$14,CC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CC$14-$B24-1),0)","v":-4},{"$f":" CC24-IF(AND($B24<CD$14,CD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CD$14-$B24-1),0)","v":-4},{"$f":" CD24-IF(AND($B24<CE$14,CE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CE$14-$B24-1),0)","v":-4},{"$f":" CE24-IF(AND($B24<CF$14,CF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CF$14-$B24-1),0)","v":-4},{"$f":" CF24-IF(AND($B24<CG$14,CG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CG$14-$B24-1),0)","v":-4},{"$f":" CG24-IF(AND($B24<CH$14,CH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CH$14-$B24-1),0)","v":-4},{"$f":" CH24-IF(AND($B24<CI$14,CI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CI$14-$B24-1),0)","v":-4},{"$f":" CI24-IF(AND($B24<CJ$14,CJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CJ$14-$B24-1),0)","v":-4},{"$f":" CJ24-IF(AND($B24<CK$14,CK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CK$14-$B24-1),0)","v":-4},{"$f":" CK24-IF(AND($B24<CL$14,CL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CL$14-$B24-1),0)","v":-4},{"$f":" CL24-IF(AND($B24<CM$14,CM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CM$14-$B24-1),0)","v":-4},{"$f":" CM24-IF(AND($B24<CN$14,CN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CN$14-$B24-1),0)","v":-4},{"$f":" CN24-IF(AND($B24<CO$14,CO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CO$14-$B24-1),0)","v":-4},{"$f":" CO24-IF(AND($B24<CP$14,CP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CP$14-$B24-1),0)","v":-4},{"$f":" CP24-IF(AND($B24<CQ$14,CQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CQ$14-$B24-1),0)","v":-4},{"$f":" CQ24-IF(AND($B24<CR$14,CR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CR$14-$B24-1),0)","v":-4},{"$f":" CR24-IF(AND($B24<CS$14,CS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CS$14-$B24-1),0)","v":-4},{"$f":" CS24-IF(AND($B24<CT$14,CT$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CT$14-$B24-1),0)","v":-4},{"$f":" CT24-IF(AND($B24<CU$14,CU$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CU$14-$B24-1),0)","v":-4},{"$f":" CU24-IF(AND($B24<CV$14,CV$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CV$14-$B24-1),0)","v":-4},{"$f":" CV24-IF(AND($B24<CW$14,CW$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CW$14-$B24-1),0)","v":-4},{"$f":" CW24-IF(AND($B24<CX$14,CX$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CX$14-$B24-1),0)","v":-4},{"$f":" CX24-IF(AND($B24<CY$14,CY$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CY$14-$B24-1),0)","v":-4},{"$f":" CY24-IF(AND($B24<CZ$14,CZ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CZ$14-$B24-1),0)","v":-4},{"$f":" CZ24-IF(AND($B24<DA$14,DA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DA$14-$B24-1),0)","v":-4},{"$f":" DA24-IF(AND($B24<DB$14,DB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DB$14-$B24-1),0)","v":-4},{"$f":" DB24-IF(AND($B24<DC$14,DC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DC$14-$B24-1),0)","v":-4},{"$f":" DC24-IF(AND($B24<DD$14,DD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DD$14-$B24-1),0)","v":-4},{"$f":" DD24-IF(AND($B24<DE$14,DE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DE$14-$B24-1),0)","v":-4},{"$f":" DE24-IF(AND($B24<DF$14,DF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DF$14-$B24-1),0)","v":-4},{"$f":" DF24-IF(AND($B24<DG$14,DG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DG$14-$B24-1),0)","v":-4},{"$f":" DG24-IF(AND($B24<DH$14,DH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DH$14-$B24-1),0)","v":-4},{"$f":" DH24-IF(AND($B24<DI$14,DI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DI$14-$B24-1),0)","v":-4},{"$f":" DI24-IF(AND($B24<DJ$14,DJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DJ$14-$B24-1),0)","v":-4},{"$f":" DJ24-IF(AND($B24<DK$14,DK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DK$14-$B24-1),0)","v":-4},{"$f":" DK24-IF(AND($B24<DL$14,DL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DL$14-$B24-1),0)","v":-4},{"$f":" DL24-IF(AND($B24<DM$14,DM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DM$14-$B24-1),0)","v":-4},{"$f":" DM24-IF(AND($B24<DN$14,DN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DN$14-$B24-1),0)","v":-4},{"$f":" DN24-IF(AND($B24<DO$14,DO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DO$14-$B24-1),0)","v":-4},{"$f":" DO24-IF(AND($B24<DP$14,DP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DP$14-$B24-1),0)","v":-4},{"$f":" DP24-IF(AND($B24<DQ$14,DQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DQ$14-$B24-1),0)","v":-4},{"$f":" DQ24-IF(AND($B24<DR$14,DR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DR$14-$B24-1),0)","v":-4},{"$f":" DR24-IF(AND($B24<DS$14,DS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DS$14-$B24-1),0)","v":-4}]
[{"$f":"Calcs!A25","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E25),1,Calcs!E25)*Periods,0)","v":57},{"$f":"ROUND(MAX(B25,Input!Z25*Periods),0)","v":57},null,null,0,{"$f":" F25-IF(AND($B25<G$14,G$14-$B25<$C$5),OFFSET(Input!$BJ25,0,G$14-$B25-1),0)","v":0},{"$f":" G25-IF(AND($B25<H$14,H$14-$B25<$C$5),OFFSET(Input!$BJ25,0,H$14-$B25-1),0)","v":0},{"$f":" H25-IF(AND($B25<I$14,I$14-$B25<$C$5),OFFSET(Input!$BJ25,0,I$14-$B25-1),0)","v":0},{"$f":" I25-IF(AND($B25<J$14,J$14-$B25<$C$5),OFFSET(Input!$BJ25,0,J$14-$B25-1),0)","v":0},{"$f":" J25-IF(AND($B25<K$14,K$14-$B25<$C$5),OFFSET(Input!$BJ25,0,K$14-$B25-1),0)","v":0},{"$f":" K25-IF(AND($B25<L$14,L$14-$B25<$C$5),OFFSET(Input!$BJ25,0,L$14-$B25-1),0)","v":0},{"$f":" L25-IF(AND($B25<M$14,M$14-$B25<$C$5),OFFSET(Input!$BJ25,0,M$14-$B25-1),0)","v":0},{"$f":" M25-IF(AND($B25<N$14,N$14-$B25<$C$5),OFFSET(Input!$BJ25,0,N$14-$B25-1),0)","v":0},{"$f":" N25-IF(AND($B25<O$14,O$14-$B25<$C$5),OFFSET(Input!$BJ25,0,O$14-$B25-1),0)","v":0},{"$f":" O25-IF(AND($B25<P$14,P$14-$B25<$C$5),OFFSET(Input!$BJ25,0,P$14-$B25-1),0)","v":0},{"$f":" P25-IF(AND($B25<Q$14,Q$14-$B25<$C$5),OFFSET(Input!$BJ25,0,Q$14-$B25-1),0)","v":0},{"$f":" Q25-IF(AND($B25<R$14,R$14-$B25<$C$5),OFFSET(Input!$BJ25,0,R$14-$B25-1),0)","v":0},{"$f":" R25-IF(AND($B25<S$14,S$14-$B25<$C$5),OFFSET(Input!$BJ25,0,S$14-$B25-1),0)","v":0},{"$f":" S25-IF(AND($B25<T$14,T$14-$B25<$C$5),OFFSET(Input!$BJ25,0,T$14-$B25-1),0)","v":0},{"$f":" T25-IF(AND($B25<U$14,U$14-$B25<$C$5),OFFSET(Input!$BJ25,0,U$14-$B25-1),0)","v":0},{"$f":" U25-IF(AND($B25<V$14,V$14-$B25<$C$5),OFFSET(Input!$BJ25,0,V$14-$B25-1),0)","v":0},{"$f":" V25-IF(AND($B25<W$14,W$14-$B25<$C$5),OFFSET(Input!$BJ25,0,W$14-$B25-1),0)","v":0},{"$f":" W25-IF(AND($B25<X$14,X$14-$B25<$C$5),OFFSET(Input!$BJ25,0,X$14-$B25-1),0)","v":0},{"$f":" X25-IF(AND($B25<Y$14,Y$14-$B25<$C$5),OFFSET(Input!$BJ25,0,Y$14-$B25-1),0)","v":0},{"$f":" Y25-IF(AND($B25<Z$14,Z$14-$B25<$C$5),OFFSET(Input!$BJ25,0,Z$14-$B25-1),0)","v":0},{"$f":" Z25-IF(AND($B25<AA$14,AA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AA$14-$B25-1),0)","v":0},{"$f":" AA25-IF(AND($B25<AB$14,AB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AB$14-$B25-1),0)","v":0},{"$f":" AB25-IF(AND($B25<AC$14,AC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AC$14-$B25-1),0)","v":0},{"$f":" AC25-IF(AND($B25<AD$14,AD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AD$14-$B25-1),0)","v":0},{"$f":" AD25-IF(AND($B25<AE$14,AE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AE$14-$B25-1),0)","v":0},{"$f":" AE25-IF(AND($B25<AF$14,AF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AF$14-$B25-1),0)","v":0},{"$f":" AF25-IF(AND($B25<AG$14,AG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AG$14-$B25-1),0)","v":0},{"$f":" AG25-IF(AND($B25<AH$14,AH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AH$14-$B25-1),0)","v":0},{"$f":" AH25-IF(AND($B25<AI$14,AI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AI$14-$B25-1),0)","v":0},{"$f":" AI25-IF(AND($B25<AJ$14,AJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AJ$14-$B25-1),0)","v":0},{"$f":" AJ25-IF(AND($B25<AK$14,AK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AK$14-$B25-1),0)","v":0},{"$f":" AK25-IF(AND($B25<AL$14,AL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AL$14-$B25-1),0)","v":0},{"$f":" AL25-IF(AND($B25<AM$14,AM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AM$14-$B25-1),0)","v":0},{"$f":" AM25-IF(AND($B25<AN$14,AN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AN$14-$B25-1),0)","v":0},{"$f":" AN25-IF(AND($B25<AO$14,AO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AO$14-$B25-1),0)","v":0},{"$f":" AO25-IF(AND($B25<AP$14,AP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AP$14-$B25-1),0)","v":0},{"$f":" AP25-IF(AND($B25<AQ$14,AQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AQ$14-$B25-1),0)","v":0},{"$f":" AQ25-IF(AND($B25<AR$14,AR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AR$14-$B25-1),0)","v":0},{"$f":" AR25-IF(AND($B25<AS$14,AS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AS$14-$B25-1),0)","v":0},{"$f":" AS25-IF(AND($B25<AT$14,AT$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AT$14-$B25-1),0)","v":0},{"$f":" AT25-IF(AND($B25<AU$14,AU$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AU$14-$B25-1),0)","v":0},{"$f":" AU25-IF(AND($B25<AV$14,AV$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AV$14-$B25-1),0)","v":0},{"$f":" AV25-IF(AND($B25<AW$14,AW$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AW$14-$B25-1),0)","v":0},{"$f":" AW25-IF(AND($B25<AX$14,AX$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AX$14-$B25-1),0)","v":0},{"$f":" AX25-IF(AND($B25<AY$14,AY$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AY$14-$B25-1),0)","v":0},{"$f":" AY25-IF(AND($B25<AZ$14,AZ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AZ$14-$B25-1),0)","v":0},{"$f":" AZ25-IF(AND($B25<BA$14,BA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BA$14-$B25-1),0)","v":0},{"$f":" BA25-IF(AND($B25<BB$14,BB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BB$14-$B25-1),0)","v":0},{"$f":" BB25-IF(AND($B25<BC$14,BC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BC$14-$B25-1),0)","v":0},{"$f":" BC25-IF(AND($B25<BD$14,BD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BD$14-$B25-1),0)","v":0},{"$f":" BD25-IF(AND($B25<BE$14,BE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BE$14-$B25-1),0)","v":0},{"$f":" BE25-IF(AND($B25<BF$14,BF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BF$14-$B25-1),0)","v":0},{"$f":" BF25-IF(AND($B25<BG$14,BG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BG$14-$B25-1),0)","v":0},{"$f":" BG25-IF(AND($B25<BH$14,BH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BH$14-$B25-1),0)","v":0},{"$f":" BH25-IF(AND($B25<BI$14,BI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BI$14-$B25-1),0)","v":0},{"$f":" BI25-IF(AND($B25<BJ$14,BJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BJ$14-$B25-1),0)","v":0},{"$f":" BJ25-IF(AND($B25<BK$14,BK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BK$14-$B25-1),0)","v":0},{"$f":" BK25-IF(AND($B25<BL$14,BL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BL$14-$B25-1),0)","v":0},{"$f":" BL25-IF(AND($B25<BM$14,BM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BM$14-$B25-1),0)","v":0},{"$f":" BM25-IF(AND($B25<BN$14,BN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BN$14-$B25-1),0)","v":0},{"$f":" BN25-IF(AND($B25<BO$14,BO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BO$14-$B25-1),0)","v":0},{"$f":" BO25-IF(AND($B25<BP$14,BP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BP$14-$B25-1),0)","v":0},{"$f":" BP25-IF(AND($B25<BQ$14,BQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BQ$14-$B25-1),0)","v":0},{"$f":" BQ25-IF(AND($B25<BR$14,BR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BR$14-$B25-1),0)","v":0},{"$f":" BR25-IF(AND($B25<BS$14,BS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BS$14-$B25-1),0)","v":-1},{"$f":" BS25-IF(AND($B25<BT$14,BT$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BT$14-$B25-1),0)","v":-1},{"$f":" BT25-IF(AND($B25<BU$14,BU$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BU$14-$B25-1),0)","v":-2},{"$f":" BU25-IF(AND($B25<BV$14,BV$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BV$14-$B25-1),0)","v":-2},{"$f":" BV25-IF(AND($B25<BW$14,BW$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BW$14-$B25-1),0)","v":-2},{"$f":" BW25-IF(AND($B25<BX$14,BX$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BX$14-$B25-1),0)","v":-2},{"$f":" BX25-IF(AND($B25<BY$14,BY$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BY$14-$B25-1),0)","v":-2},{"$f":" BY25-IF(AND($B25<BZ$14,BZ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BZ$14-$B25-1),0)","v":-2},{"$f":" BZ25-IF(AND($B25<CA$14,CA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CA$14-$B25-1),0)","v":-2},{"$f":" CA25-IF(AND($B25<CB$14,CB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CB$14-$B25-1),0)","v":-2},{"$f":" CB25-IF(AND($B25<CC$14,CC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CC$14-$B25-1),0)","v":-2},{"$f":" CC25-IF(AND($B25<CD$14,CD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CD$14-$B25-1),0)","v":-2},{"$f":" CD25-IF(AND($B25<CE$14,CE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CE$14-$B25-1),0)","v":-2},{"$f":" CE25-IF(AND($B25<CF$14,CF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CF$14-$B25-1),0)","v":-2},{"$f":" CF25-IF(AND($B25<CG$14,CG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CG$14-$B25-1),0)","v":-2},{"$f":" CG25-IF(AND($B25<CH$14,CH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CH$14-$B25-1),0)","v":-2},{"$f":" CH25-IF(AND($B25<CI$14,CI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CI$14-$B25-1),0)","v":-2},{"$f":" CI25-IF(AND($B25<CJ$14,CJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CJ$14-$B25-1),0)","v":-2},{"$f":" CJ25-IF(AND($B25<CK$14,CK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CK$14-$B25-1),0)","v":-2},{"$f":" CK25-IF(AND($B25<CL$14,CL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CL$14-$B25-1),0)","v":-2},{"$f":" CL25-IF(AND($B25<CM$14,CM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CM$14-$B25-1),0)","v":-2},{"$f":" CM25-IF(AND($B25<CN$14,CN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CN$14-$B25-1),0)","v":-2},{"$f":" CN25-IF(AND($B25<CO$14,CO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CO$14-$B25-1),0)","v":-2},{"$f":" CO25-IF(AND($B25<CP$14,CP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CP$14-$B25-1),0)","v":-2},{"$f":" CP25-IF(AND($B25<CQ$14,CQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CQ$14-$B25-1),0)","v":-2},{"$f":" CQ25-IF(AND($B25<CR$14,CR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CR$14-$B25-1),0)","v":-2},{"$f":" CR25-IF(AND($B25<CS$14,CS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CS$14-$B25-1),0)","v":-2},{"$f":" CS25-IF(AND($B25<CT$14,CT$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CT$14-$B25-1),0)","v":-2},{"$f":" CT25-IF(AND($B25<CU$14,CU$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CU$14-$B25-1),0)","v":-2},{"$f":" CU25-IF(AND($B25<CV$14,CV$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CV$14-$B25-1),0)","v":-2},{"$f":" CV25-IF(AND($B25<CW$14,CW$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CW$14-$B25-1),0)","v":-2},{"$f":" CW25-IF(AND($B25<CX$14,CX$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CX$14-$B25-1),0)","v":-2},{"$f":" CX25-IF(AND($B25<CY$14,CY$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CY$14-$B25-1),0)","v":-2},{"$f":" CY25-IF(AND($B25<CZ$14,CZ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CZ$14-$B25-1),0)","v":-2},{"$f":" CZ25-IF(AND($B25<DA$14,DA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DA$14-$B25-1),0)","v":-2},{"$f":" DA25-IF(AND($B25<DB$14,DB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DB$14-$B25-1),0)","v":-2},{"$f":" DB25-IF(AND($B25<DC$14,DC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DC$14-$B25-1),0)","v":-2},{"$f":" DC25-IF(AND($B25<DD$14,DD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DD$14-$B25-1),0)","v":-2},{"$f":" DD25-IF(AND($B25<DE$14,DE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DE$14-$B25-1),0)","v":-2},{"$f":" DE25-IF(AND($B25<DF$14,DF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DF$14-$B25-1),0)","v":-2},{"$f":" DF25-IF(AND($B25<DG$14,DG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DG$14-$B25-1),0)","v":-2},{"$f":" DG25-IF(AND($B25<DH$14,DH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DH$14-$B25-1),0)","v":-2},{"$f":" DH25-IF(AND($B25<DI$14,DI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DI$14-$B25-1),0)","v":-2},{"$f":" DI25-IF(AND($B25<DJ$14,DJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DJ$14-$B25-1),0)","v":-2},{"$f":" DJ25-IF(AND($B25<DK$14,DK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DK$14-$B25-1),0)","v":-2},{"$f":" DK25-IF(AND($B25<DL$14,DL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DL$14-$B25-1),0)","v":-2},{"$f":" DL25-IF(AND($B25<DM$14,DM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DM$14-$B25-1),0)","v":-2},{"$f":" DM25-IF(AND($B25<DN$14,DN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DN$14-$B25-1),0)","v":-2},{"$f":" DN25-IF(AND($B25<DO$14,DO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DO$14-$B25-1),0)","v":-2},{"$f":" DO25-IF(AND($B25<DP$14,DP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DP$14-$B25-1),0)","v":-2},{"$f":" DP25-IF(AND($B25<DQ$14,DQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DQ$14-$B25-1),0)","v":-2},{"$f":" DQ25-IF(AND($B25<DR$14,DR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DR$14-$B25-1),0)","v":-2},{"$f":" DR25-IF(AND($B25<DS$14,DS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DS$14-$B25-1),0)","v":-2}]
[{"$f":"Calcs!A26","v":"10% (1980-2000 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E26),1,Calcs!E26)*Periods,0)","v":57},{"$f":"ROUND(MAX(B26,Input!Z26*Periods),0)","v":57},null,null,0,{"$f":" F26-IF(AND($B26<G$14,G$14-$B26<$C$5),OFFSET(Input!$BJ26,0,G$14-$B26-1),0)","v":0},{"$f":" G26-IF(AND($B26<H$14,H$14-$B26<$C$5),OFFSET(Input!$BJ26,0,H$14-$B26-1),0)","v":0},{"$f":" H26-IF(AND($B26<I$14,I$14-$B26<$C$5),OFFSET(Input!$BJ26,0,I$14-$B26-1),0)","v":0},{"$f":" I26-IF(AND($B26<J$14,J$14-$B26<$C$5),OFFSET(Input!$BJ26,0,J$14-$B26-1),0)","v":0},{"$f":" J26-IF(AND($B26<K$14,K$14-$B26<$C$5),OFFSET(Input!$BJ26,0,K$14-$B26-1),0)","v":0},{"$f":" K26-IF(AND($B26<L$14,L$14-$B26<$C$5),OFFSET(Input!$BJ26,0,L$14-$B26-1),0)","v":0},{"$f":" L26-IF(AND($B26<M$14,M$14-$B26<$C$5),OFFSET(Input!$BJ26,0,M$14-$B26-1),0)","v":0},{"$f":" M26-IF(AND($B26<N$14,N$14-$B26<$C$5),OFFSET(Input!$BJ26,0,N$14-$B26-1),0)","v":0},{"$f":" N26-IF(AND($B26<O$14,O$14-$B26<$C$5),OFFSET(Input!$BJ26,0,O$14-$B26-1),0)","v":0},{"$f":" O26-IF(AND($B26<P$14,P$14-$B26<$C$5),OFFSET(Input!$BJ26,0,P$14-$B26-1),0)","v":0},{"$f":" P26-IF(AND($B26<Q$14,Q$14-$B26<$C$5),OFFSET(Input!$BJ26,0,Q$14-$B26-1),0)","v":0},{"$f":" Q26-IF(AND($B26<R$14,R$14-$B26<$C$5),OFFSET(Input!$BJ26,0,R$14-$B26-1),0)","v":0},{"$f":" R26-IF(AND($B26<S$14,S$14-$B26<$C$5),OFFSET(Input!$BJ26,0,S$14-$B26-1),0)","v":0},{"$f":" S26-IF(AND($B26<T$14,T$14-$B26<$C$5),OFFSET(Input!$BJ26,0,T$14-$B26-1),0)","v":0},{"$f":" T26-IF(AND($B26<U$14,U$14-$B26<$C$5),OFFSET(Input!$BJ26,0,U$14-$B26-1),0)","v":0},{"$f":" U26-IF(AND($B26<V$14,V$14-$B26<$C$5),OFFSET(Input!$BJ26,0,V$14-$B26-1),0)","v":0},{"$f":" V26-IF(AND($B26<W$14,W$14-$B26<$C$5),OFFSET(Input!$BJ26,0,W$14-$B26-1),0)","v":0},{"$f":" W26-IF(AND($B26<X$14,X$14-$B26<$C$5),OFFSET(Input!$BJ26,0,X$14-$B26-1),0)","v":0},{"$f":" X26-IF(AND($B26<Y$14,Y$14-$B26<$C$5),OFFSET(Input!$BJ26,0,Y$14-$B26-1),0)","v":0},{"$f":" Y26-IF(AND($B26<Z$14,Z$14-$B26<$C$5),OFFSET(Input!$BJ26,0,Z$14-$B26-1),0)","v":0},{"$f":" Z26-IF(AND($B26<AA$14,AA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AA$14-$B26-1),0)","v":0},{"$f":" AA26-IF(AND($B26<AB$14,AB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AB$14-$B26-1),0)","v":0},{"$f":" AB26-IF(AND($B26<AC$14,AC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AC$14-$B26-1),0)","v":0},{"$f":" AC26-IF(AND($B26<AD$14,AD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AD$14-$B26-1),0)","v":0},{"$f":" AD26-IF(AND($B26<AE$14,AE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AE$14-$B26-1),0)","v":0},{"$f":" AE26-IF(AND($B26<AF$14,AF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AF$14-$B26-1),0)","v":0},{"$f":" AF26-IF(AND($B26<AG$14,AG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AG$14-$B26-1),0)","v":0},{"$f":" AG26-IF(AND($B26<AH$14,AH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AH$14-$B26-1),0)","v":0},{"$f":" AH26-IF(AND($B26<AI$14,AI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AI$14-$B26-1),0)","v":0},{"$f":" AI26-IF(AND($B26<AJ$14,AJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AJ$14-$B26-1),0)","v":0},{"$f":" AJ26-IF(AND($B26<AK$14,AK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AK$14-$B26-1),0)","v":0},{"$f":" AK26-IF(AND($B26<AL$14,AL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AL$14-$B26-1),0)","v":0},{"$f":" AL26-IF(AND($B26<AM$14,AM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AM$14-$B26-1),0)","v":0},{"$f":" AM26-IF(AND($B26<AN$14,AN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AN$14-$B26-1),0)","v":0},{"$f":" AN26-IF(AND($B26<AO$14,AO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AO$14-$B26-1),0)","v":0},{"$f":" AO26-IF(AND($B26<AP$14,AP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AP$14-$B26-1),0)","v":0},{"$f":" AP26-IF(AND($B26<AQ$14,AQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AQ$14-$B26-1),0)","v":0},{"$f":" AQ26-IF(AND($B26<AR$14,AR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AR$14-$B26-1),0)","v":0},{"$f":" AR26-IF(AND($B26<AS$14,AS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AS$14-$B26-1),0)","v":0},{"$f":" AS26-IF(AND($B26<AT$14,AT$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AT$14-$B26-1),0)","v":0},{"$f":" AT26-IF(AND($B26<AU$14,AU$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AU$14-$B26-1),0)","v":0},{"$f":" AU26-IF(AND($B26<AV$14,AV$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AV$14-$B26-1),0)","v":0},{"$f":" AV26-IF(AND($B26<AW$14,AW$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AW$14-$B26-1),0)","v":0},{"$f":" AW26-IF(AND($B26<AX$14,AX$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AX$14-$B26-1),0)","v":0},{"$f":" AX26-IF(AND($B26<AY$14,AY$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AY$14-$B26-1),0)","v":0},{"$f":" AY26-IF(AND($B26<AZ$14,AZ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AZ$14-$B26-1),0)","v":0},{"$f":" AZ26-IF(AND($B26<BA$14,BA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BA$14-$B26-1),0)","v":0},{"$f":" BA26-IF(AND($B26<BB$14,BB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BB$14-$B26-1),0)","v":0},{"$f":" BB26-IF(AND($B26<BC$14,BC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BC$14-$B26-1),0)","v":0},{"$f":" BC26-IF(AND($B26<BD$14,BD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BD$14-$B26-1),0)","v":0},{"$f":" BD26-IF(AND($B26<BE$14,BE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BE$14-$B26-1),0)","v":0},{"$f":" BE26-IF(AND($B26<BF$14,BF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BF$14-$B26-1),0)","v":0},{"$f":" BF26-IF(AND($B26<BG$14,BG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BG$14-$B26-1),0)","v":0},{"$f":" BG26-IF(AND($B26<BH$14,BH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BH$14-$B26-1),0)","v":0},{"$f":" BH26-IF(AND($B26<BI$14,BI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BI$14-$B26-1),0)","v":0},{"$f":" BI26-IF(AND($B26<BJ$14,BJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BJ$14-$B26-1),0)","v":0},{"$f":" BJ26-IF(AND($B26<BK$14,BK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BK$14-$B26-1),0)","v":0},{"$f":" BK26-IF(AND($B26<BL$14,BL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BL$14-$B26-1),0)","v":0},{"$f":" BL26-IF(AND($B26<BM$14,BM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BM$14-$B26-1),0)","v":0},{"$f":" BM26-IF(AND($B26<BN$14,BN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BN$14-$B26-1),0)","v":0},{"$f":" BN26-IF(AND($B26<BO$14,BO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BO$14-$B26-1),0)","v":0},{"$f":" BO26-IF(AND($B26<BP$14,BP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BP$14-$B26-1),0)","v":0},{"$f":" BP26-IF(AND($B26<BQ$14,BQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BQ$14-$B26-1),0)","v":0},{"$f":" BQ26-IF(AND($B26<BR$14,BR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BR$14-$B26-1),0)","v":0},{"$f":" BR26-IF(AND($B26<BS$14,BS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BS$14-$B26-1),0)","v":0},{"$f":" BS26-IF(AND($B26<BT$14,BT$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BT$14-$B26-1),0)","v":-1},{"$f":" BT26-IF(AND($B26<BU$14,BU$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BU$14-$B26-1),0)","v":-1},{"$f":" BU26-IF(AND($B26<BV$14,BV$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BV$14-$B26-1),0)","v":-2},{"$f":" BV26-IF(AND($B26<BW$14,BW$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BW$14-$B26-1),0)","v":-2},{"$f":" BW26-IF(AND($B26<BX$14,BX$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BX$14-$B26-1),0)","v":-2},{"$f":" BX26-IF(AND($B26<BY$14,BY$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BY$14-$B26-1),0)","v":-2},{"$f":" BY26-IF(AND($B26<BZ$14,BZ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BZ$14-$B26-1),0)","v":-2},{"$f":" BZ26-IF(AND($B26<CA$14,CA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CA$14-$B26-1),0)","v":-2},{"$f":" CA26-IF(AND($B26<CB$14,CB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CB$14-$B26-1),0)","v":-2},{"$f":" CB26-IF(AND($B26<CC$14,CC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CC$14-$B26-1),0)","v":-2},{"$f":" CC26-IF(AND($B26<CD$14,CD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CD$14-$B26-1),0)","v":-2},{"$f":" CD26-IF(AND($B26<CE$14,CE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CE$14-$B26-1),0)","v":-2},{"$f":" CE26-IF(AND($B26<CF$14,CF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CF$14-$B26-1),0)","v":-2},{"$f":" CF26-IF(AND($B26<CG$14,CG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CG$14-$B26-1),0)","v":-2},{"$f":" CG26-IF(AND($B26<CH$14,CH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CH$14-$B26-1),0)","v":-2},{"$f":" CH26-IF(AND($B26<CI$14,CI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CI$14-$B26-1),0)","v":-2},{"$f":" CI26-IF(AND($B26<CJ$14,CJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CJ$14-$B26-1),0)","v":-2},{"$f":" CJ26-IF(AND($B26<CK$14,CK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CK$14-$B26-1),0)","v":-2},{"$f":" CK26-IF(AND($B26<CL$14,CL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CL$14-$B26-1),0)","v":-2},{"$f":" CL26-IF(AND($B26<CM$14,CM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CM$14-$B26-1),0)","v":-2},{"$f":" CM26-IF(AND($B26<CN$14,CN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CN$14-$B26-1),0)","v":-2},{"$f":" CN26-IF(AND($B26<CO$14,CO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CO$14-$B26-1),0)","v":-2},{"$f":" CO26-IF(AND($B26<CP$14,CP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CP$14-$B26-1),0)","v":-2},{"$f":" CP26-IF(AND($B26<CQ$14,CQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CQ$14-$B26-1),0)","v":-2},{"$f":" CQ26-IF(AND($B26<CR$14,CR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CR$14-$B26-1),0)","v":-2},{"$f":" CR26-IF(AND($B26<CS$14,CS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CS$14-$B26-1),0)","v":-2},{"$f":" CS26-IF(AND($B26<CT$14,CT$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CT$14-$B26-1),0)","v":-2},{"$f":" CT26-IF(AND($B26<CU$14,CU$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CU$14-$B26-1),0)","v":-2},{"$f":" CU26-IF(AND($B26<CV$14,CV$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CV$14-$B26-1),0)","v":-2},{"$f":" CV26-IF(AND($B26<CW$14,CW$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CW$14-$B26-1),0)","v":-2},{"$f":" CW26-IF(AND($B26<CX$14,CX$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CX$14-$B26-1),0)","v":-2},{"$f":" CX26-IF(AND($B26<CY$14,CY$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CY$14-$B26-1),0)","v":-2},{"$f":" CY26-IF(AND($B26<CZ$14,CZ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CZ$14-$B26-1),0)","v":-2},{"$f":" CZ26-IF(AND($B26<DA$14,DA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DA$14-$B26-1),0)","v":-2},{"$f":" DA26-IF(AND($B26<DB$14,DB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DB$14-$B26-1),0)","v":-2},{"$f":" DB26-IF(AND($B26<DC$14,DC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DC$14-$B26-1),0)","v":-2},{"$f":" DC26-IF(AND($B26<DD$14,DD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DD$14-$B26-1),0)","v":-2},{"$f":" DD26-IF(AND($B26<DE$14,DE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DE$14-$B26-1),0)","v":-2},{"$f":" DE26-IF(AND($B26<DF$14,DF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DF$14-$B26-1),0)","v":-2},{"$f":" DF26-IF(AND($B26<DG$14,DG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DG$14-$B26-1),0)","v":-2},{"$f":" DG26-IF(AND($B26<DH$14,DH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DH$14-$B26-1),0)","v":-2},{"$f":" DH26-IF(AND($B26<DI$14,DI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DI$14-$B26-1),0)","v":-2},{"$f":" DI26-IF(AND($B26<DJ$14,DJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DJ$14-$B26-1),0)","v":-2},{"$f":" DJ26-IF(AND($B26<DK$14,DK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DK$14-$B26-1),0)","v":-2},{"$f":" DK26-IF(AND($B26<DL$14,DL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DL$14-$B26-1),0)","v":-2},{"$f":" DL26-IF(AND($B26<DM$14,DM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DM$14-$B26-1),0)","v":-2},{"$f":" DM26-IF(AND($B26<DN$14,DN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DN$14-$B26-1),0)","v":-2},{"$f":" DN26-IF(AND($B26<DO$14,DO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DO$14-$B26-1),0)","v":-2},{"$f":" DO26-IF(AND($B26<DP$14,DP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DP$14-$B26-1),0)","v":-2},{"$f":" DP26-IF(AND($B26<DQ$14,DQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DQ$14-$B26-1),0)","v":-2},{"$f":" DQ26-IF(AND($B26<DR$14,DR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DR$14-$B26-1),0)","v":-2},{"$f":" DR26-IF(AND($B26<DS$14,DS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DS$14-$B26-1),0)","v":-2}]
[{"$f":"Calcs!A27","v":"10%  (2001-2008 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E27),1,Calcs!E27)*Periods,0)","v":57},{"$f":"ROUND(MAX(B27,Input!Z27*Periods),0)","v":57},null,null,0,{"$f":" F27-IF(AND($B27<G$14,G$14-$B27<$C$5),OFFSET(Input!$BJ27,0,G$14-$B27-1),0)","v":0},{"$f":" G27-IF(AND($B27<H$14,H$14-$B27<$C$5),OFFSET(Input!$BJ27,0,H$14-$B27-1),0)","v":0},{"$f":" H27-IF(AND($B27<I$14,I$14-$B27<$C$5),OFFSET(Input!$BJ27,0,I$14-$B27-1),0)","v":0},{"$f":" I27-IF(AND($B27<J$14,J$14-$B27<$C$5),OFFSET(Input!$BJ27,0,J$14-$B27-1),0)","v":0},{"$f":" J27-IF(AND($B27<K$14,K$14-$B27<$C$5),OFFSET(Input!$BJ27,0,K$14-$B27-1),0)","v":0},{"$f":" K27-IF(AND($B27<L$14,L$14-$B27<$C$5),OFFSET(Input!$BJ27,0,L$14-$B27-1),0)","v":0},{"$f":" L27-IF(AND($B27<M$14,M$14-$B27<$C$5),OFFSET(Input!$BJ27,0,M$14-$B27-1),0)","v":0},{"$f":" M27-IF(AND($B27<N$14,N$14-$B27<$C$5),OFFSET(Input!$BJ27,0,N$14-$B27-1),0)","v":0},{"$f":" N27-IF(AND($B27<O$14,O$14-$B27<$C$5),OFFSET(Input!$BJ27,0,O$14-$B27-1),0)","v":0},{"$f":" O27-IF(AND($B27<P$14,P$14-$B27<$C$5),OFFSET(Input!$BJ27,0,P$14-$B27-1),0)","v":0},{"$f":" P27-IF(AND($B27<Q$14,Q$14-$B27<$C$5),OFFSET(Input!$BJ27,0,Q$14-$B27-1),0)","v":0},{"$f":" Q27-IF(AND($B27<R$14,R$14-$B27<$C$5),OFFSET(Input!$BJ27,0,R$14-$B27-1),0)","v":0},{"$f":" R27-IF(AND($B27<S$14,S$14-$B27<$C$5),OFFSET(Input!$BJ27,0,S$14-$B27-1),0)","v":0},{"$f":" S27-IF(AND($B27<T$14,T$14-$B27<$C$5),OFFSET(Input!$BJ27,0,T$14-$B27-1),0)","v":0},{"$f":" T27-IF(AND($B27<U$14,U$14-$B27<$C$5),OFFSET(Input!$BJ27,0,U$14-$B27-1),0)","v":0},{"$f":" U27-IF(AND($B27<V$14,V$14-$B27<$C$5),OFFSET(Input!$BJ27,0,V$14-$B27-1),0)","v":0},{"$f":" V27-IF(AND($B27<W$14,W$14-$B27<$C$5),OFFSET(Input!$BJ27,0,W$14-$B27-1),0)","v":0},{"$f":" W27-IF(AND($B27<X$14,X$14-$B27<$C$5),OFFSET(Input!$BJ27,0,X$14-$B27-1),0)","v":0},{"$f":" X27-IF(AND($B27<Y$14,Y$14-$B27<$C$5),OFFSET(Input!$BJ27,0,Y$14-$B27-1),0)","v":0},{"$f":" Y27-IF(AND($B27<Z$14,Z$14-$B27<$C$5),OFFSET(Input!$BJ27,0,Z$14-$B27-1),0)","v":0},{"$f":" Z27-IF(AND($B27<AA$14,AA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AA$14-$B27-1),0)","v":0},{"$f":" AA27-IF(AND($B27<AB$14,AB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AB$14-$B27-1),0)","v":0},{"$f":" AB27-IF(AND($B27<AC$14,AC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AC$14-$B27-1),0)","v":0},{"$f":" AC27-IF(AND($B27<AD$14,AD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AD$14-$B27-1),0)","v":0},{"$f":" AD27-IF(AND($B27<AE$14,AE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AE$14-$B27-1),0)","v":0},{"$f":" AE27-IF(AND($B27<AF$14,AF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AF$14-$B27-1),0)","v":0},{"$f":" AF27-IF(AND($B27<AG$14,AG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AG$14-$B27-1),0)","v":0},{"$f":" AG27-IF(AND($B27<AH$14,AH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AH$14-$B27-1),0)","v":0},{"$f":" AH27-IF(AND($B27<AI$14,AI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AI$14-$B27-1),0)","v":0},{"$f":" AI27-IF(AND($B27<AJ$14,AJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AJ$14-$B27-1),0)","v":0},{"$f":" AJ27-IF(AND($B27<AK$14,AK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AK$14-$B27-1),0)","v":0},{"$f":" AK27-IF(AND($B27<AL$14,AL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AL$14-$B27-1),0)","v":0},{"$f":" AL27-IF(AND($B27<AM$14,AM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AM$14-$B27-1),0)","v":0},{"$f":" AM27-IF(AND($B27<AN$14,AN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AN$14-$B27-1),0)","v":0},{"$f":" AN27-IF(AND($B27<AO$14,AO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AO$14-$B27-1),0)","v":0},{"$f":" AO27-IF(AND($B27<AP$14,AP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AP$14-$B27-1),0)","v":0},{"$f":" AP27-IF(AND($B27<AQ$14,AQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AQ$14-$B27-1),0)","v":0},{"$f":" AQ27-IF(AND($B27<AR$14,AR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AR$14-$B27-1),0)","v":0},{"$f":" AR27-IF(AND($B27<AS$14,AS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AS$14-$B27-1),0)","v":0},{"$f":" AS27-IF(AND($B27<AT$14,AT$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AT$14-$B27-1),0)","v":0},{"$f":" AT27-IF(AND($B27<AU$14,AU$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AU$14-$B27-1),0)","v":0},{"$f":" AU27-IF(AND($B27<AV$14,AV$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AV$14-$B27-1),0)","v":0},{"$f":" AV27-IF(AND($B27<AW$14,AW$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AW$14-$B27-1),0)","v":0},{"$f":" AW27-IF(AND($B27<AX$14,AX$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AX$14-$B27-1),0)","v":0},{"$f":" AX27-IF(AND($B27<AY$14,AY$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AY$14-$B27-1),0)","v":0},{"$f":" AY27-IF(AND($B27<AZ$14,AZ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AZ$14-$B27-1),0)","v":0},{"$f":" AZ27-IF(AND($B27<BA$14,BA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BA$14-$B27-1),0)","v":0},{"$f":" BA27-IF(AND($B27<BB$14,BB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BB$14-$B27-1),0)","v":0},{"$f":" BB27-IF(AND($B27<BC$14,BC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BC$14-$B27-1),0)","v":0},{"$f":" BC27-IF(AND($B27<BD$14,BD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BD$14-$B27-1),0)","v":0},{"$f":" BD27-IF(AND($B27<BE$14,BE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BE$14-$B27-1),0)","v":0},{"$f":" BE27-IF(AND($B27<BF$14,BF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BF$14-$B27-1),0)","v":0},{"$f":" BF27-IF(AND($B27<BG$14,BG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BG$14-$B27-1),0)","v":0},{"$f":" BG27-IF(AND($B27<BH$14,BH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BH$14-$B27-1),0)","v":0},{"$f":" BH27-IF(AND($B27<BI$14,BI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BI$14-$B27-1),0)","v":0},{"$f":" BI27-IF(AND($B27<BJ$14,BJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BJ$14-$B27-1),0)","v":0},{"$f":" BJ27-IF(AND($B27<BK$14,BK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BK$14-$B27-1),0)","v":0},{"$f":" BK27-IF(AND($B27<BL$14,BL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BL$14-$B27-1),0)","v":0},{"$f":" BL27-IF(AND($B27<BM$14,BM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BM$14-$B27-1),0)","v":0},{"$f":" BM27-IF(AND($B27<BN$14,BN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BN$14-$B27-1),0)","v":0},{"$f":" BN27-IF(AND($B27<BO$14,BO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BO$14-$B27-1),0)","v":0},{"$f":" BO27-IF(AND($B27<BP$14,BP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BP$14-$B27-1),0)","v":0},{"$f":" BP27-IF(AND($B27<BQ$14,BQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BQ$14-$B27-1),0)","v":0},{"$f":" BQ27-IF(AND($B27<BR$14,BR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BR$14-$B27-1),0)","v":0},{"$f":" BR27-IF(AND($B27<BS$14,BS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BS$14-$B27-1),0)","v":0},{"$f":" BS27-IF(AND($B27<BT$14,BT$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BT$14-$B27-1),0)","v":0},{"$f":" BT27-IF(AND($B27<BU$14,BU$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BU$14-$B27-1),0)","v":-1},{"$f":" BU27-IF(AND($B27<BV$14,BV$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BV$14-$B27-1),0)","v":-1},{"$f":" BV27-IF(AND($B27<BW$14,BW$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BW$14-$B27-1),0)","v":-1},{"$f":" BW27-IF(AND($B27<BX$14,BX$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BX$14-$B27-1),0)","v":-1},{"$f":" BX27-IF(AND($B27<BY$14,BY$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BY$14-$B27-1),0)","v":-1},{"$f":" BY27-IF(AND($B27<BZ$14,BZ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BZ$14-$B27-1),0)","v":-1},{"$f":" BZ27-IF(AND($B27<CA$14,CA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CA$14-$B27-1),0)","v":-1},{"$f":" CA27-IF(AND($B27<CB$14,CB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CB$14-$B27-1),0)","v":-1},{"$f":" CB27-IF(AND($B27<CC$14,CC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CC$14-$B27-1),0)","v":-1},{"$f":" CC27-IF(AND($B27<CD$14,CD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CD$14-$B27-1),0)","v":-1},{"$f":" CD27-IF(AND($B27<CE$14,CE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CE$14-$B27-1),0)","v":-1},{"$f":" CE27-IF(AND($B27<CF$14,CF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CF$14-$B27-1),0)","v":-1},{"$f":" CF27-IF(AND($B27<CG$14,CG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CG$14-$B27-1),0)","v":-1},{"$f":" CG27-IF(AND($B27<CH$14,CH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CH$14-$B27-1),0)","v":-1},{"$f":" CH27-IF(AND($B27<CI$14,CI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CI$14-$B27-1),0)","v":-1},{"$f":" CI27-IF(AND($B27<CJ$14,CJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CJ$14-$B27-1),0)","v":-1},{"$f":" CJ27-IF(AND($B27<CK$14,CK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CK$14-$B27-1),0)","v":-1},{"$f":" CK27-IF(AND($B27<CL$14,CL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CL$14-$B27-1),0)","v":-1},{"$f":" CL27-IF(AND($B27<CM$14,CM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CM$14-$B27-1),0)","v":-1},{"$f":" CM27-IF(AND($B27<CN$14,CN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CN$14-$B27-1),0)","v":-1},{"$f":" CN27-IF(AND($B27<CO$14,CO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CO$14-$B27-1),0)","v":-1},{"$f":" CO27-IF(AND($B27<CP$14,CP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CP$14-$B27-1),0)","v":-1},{"$f":" CP27-IF(AND($B27<CQ$14,CQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CQ$14-$B27-1),0)","v":-1},{"$f":" CQ27-IF(AND($B27<CR$14,CR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CR$14-$B27-1),0)","v":-1},{"$f":" CR27-IF(AND($B27<CS$14,CS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CS$14-$B27-1),0)","v":-1},{"$f":" CS27-IF(AND($B27<CT$14,CT$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CT$14-$B27-1),0)","v":-1},{"$f":" CT27-IF(AND($B27<CU$14,CU$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CU$14-$B27-1),0)","v":-1},{"$f":" CU27-IF(AND($B27<CV$14,CV$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CV$14-$B27-1),0)","v":-1},{"$f":" CV27-IF(AND($B27<CW$14,CW$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CW$14-$B27-1),0)","v":-1},{"$f":" CW27-IF(AND($B27<CX$14,CX$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CX$14-$B27-1),0)","v":-1},{"$f":" CX27-IF(AND($B27<CY$14,CY$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CY$14-$B27-1),0)","v":-1},{"$f":" CY27-IF(AND($B27<CZ$14,CZ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CZ$14-$B27-1),0)","v":-1},{"$f":" CZ27-IF(AND($B27<DA$14,DA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DA$14-$B27-1),0)","v":-1},{"$f":" DA27-IF(AND($B27<DB$14,DB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DB$14-$B27-1),0)","v":-1},{"$f":" DB27-IF(AND($B27<DC$14,DC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DC$14-$B27-1),0)","v":-1},{"$f":" DC27-IF(AND($B27<DD$14,DD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DD$14-$B27-1),0)","v":-1},{"$f":" DD27-IF(AND($B27<DE$14,DE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DE$14-$B27-1),0)","v":-1},{"$f":" DE27-IF(AND($B27<DF$14,DF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DF$14-$B27-1),0)","v":-1},{"$f":" DF27-IF(AND($B27<DG$14,DG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DG$14-$B27-1),0)","v":-1},{"$f":" DG27-IF(AND($B27<DH$14,DH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DH$14-$B27-1),0)","v":-1},{"$f":" DH27-IF(AND($B27<DI$14,DI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DI$14-$B27-1),0)","v":-1},{"$f":" DI27-IF(AND($B27<DJ$14,DJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DJ$14-$B27-1),0)","v":-1},{"$f":" DJ27-IF(AND($B27<DK$14,DK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DK$14-$B27-1),0)","v":-1},{"$f":" DK27-IF(AND($B27<DL$14,DL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DL$14-$B27-1),0)","v":-1},{"$f":" DL27-IF(AND($B27<DM$14,DM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DM$14-$B27-1),0)","v":-1},{"$f":" DM27-IF(AND($B27<DN$14,DN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DN$14-$B27-1),0)","v":-1},{"$f":" DN27-IF(AND($B27<DO$14,DO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DO$14-$B27-1),0)","v":-1},{"$f":" DO27-IF(AND($B27<DP$14,DP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DP$14-$B27-1),0)","v":-1},{"$f":" DP27-IF(AND($B27<DQ$14,DQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DQ$14-$B27-1),0)","v":-1},{"$f":" DQ27-IF(AND($B27<DR$14,DR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DR$14-$B27-1),0)","v":-1},{"$f":" DR27-IF(AND($B27<DS$14,DS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DS$14-$B27-1),0)","v":-1}]
[{"$f":"Calcs!A28","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E28),1,Calcs!E28)*Periods,0)","v":4},{"$f":"ROUND(MAX(B28,Input!Z28*Periods),0)","v":4},null,null,0,{"$f":" F28-IF(AND($B28<G$14,G$14-$B28<$C$5),OFFSET(Input!$BJ28,0,G$14-$B28-1),0)","v":0},{"$f":" G28-IF(AND($B28<H$14,H$14-$B28<$C$5),OFFSET(Input!$BJ28,0,H$14-$B28-1),0)","v":0},{"$f":" H28-IF(AND($B28<I$14,I$14-$B28<$C$5),OFFSET(Input!$BJ28,0,I$14-$B28-1),0)","v":0},{"$f":" I28-IF(AND($B28<J$14,J$14-$B28<$C$5),OFFSET(Input!$BJ28,0,J$14-$B28-1),0)","v":0},{"$f":" J28-IF(AND($B28<K$14,K$14-$B28<$C$5),OFFSET(Input!$BJ28,0,K$14-$B28-1),0)","v":0},{"$f":" K28-IF(AND($B28<L$14,L$14-$B28<$C$5),OFFSET(Input!$BJ28,0,L$14-$B28-1),0)","v":0},{"$f":" L28-IF(AND($B28<M$14,M$14-$B28<$C$5),OFFSET(Input!$BJ28,0,M$14-$B28-1),0)","v":0},{"$f":" M28-IF(AND($B28<N$14,N$14-$B28<$C$5),OFFSET(Input!$BJ28,0,N$14-$B28-1),0)","v":0},{"$f":" N28-IF(AND($B28<O$14,O$14-$B28<$C$5),OFFSET(Input!$BJ28,0,O$14-$B28-1),0)","v":0},{"$f":" O28-IF(AND($B28<P$14,P$14-$B28<$C$5),OFFSET(Input!$BJ28,0,P$14-$B28-1),0)","v":0},{"$f":" P28-IF(AND($B28<Q$14,Q$14-$B28<$C$5),OFFSET(Input!$BJ28,0,Q$14-$B28-1),0)","v":0},{"$f":" Q28-IF(AND($B28<R$14,R$14-$B28<$C$5),OFFSET(Input!$BJ28,0,R$14-$B28-1),0)","v":0},{"$f":" R28-IF(AND($B28<S$14,S$14-$B28<$C$5),OFFSET(Input!$BJ28,0,S$14-$B28-1),0)","v":0},{"$f":" S28-IF(AND($B28<T$14,T$14-$B28<$C$5),OFFSET(Input!$BJ28,0,T$14-$B28-1),0)","v":0},{"$f":" T28-IF(AND($B28<U$14,U$14-$B28<$C$5),OFFSET(Input!$BJ28,0,U$14-$B28-1),0)","v":0},{"$f":" U28-IF(AND($B28<V$14,V$14-$B28<$C$5),OFFSET(Input!$BJ28,0,V$14-$B28-1),0)","v":0},{"$f":" V28-IF(AND($B28<W$14,W$14-$B28<$C$5),OFFSET(Input!$BJ28,0,W$14-$B28-1),0)","v":0},{"$f":" W28-IF(AND($B28<X$14,X$14-$B28<$C$5),OFFSET(Input!$BJ28,0,X$14-$B28-1),0)","v":0},{"$f":" X28-IF(AND($B28<Y$14,Y$14-$B28<$C$5),OFFSET(Input!$BJ28,0,Y$14-$B28-1),0)","v":0},{"$f":" Y28-IF(AND($B28<Z$14,Z$14-$B28<$C$5),OFFSET(Input!$BJ28,0,Z$14-$B28-1),0)","v":0},{"$f":" Z28-IF(AND($B28<AA$14,AA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AA$14-$B28-1),0)","v":0},{"$f":" AA28-IF(AND($B28<AB$14,AB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AB$14-$B28-1),0)","v":0},{"$f":" AB28-IF(AND($B28<AC$14,AC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AC$14-$B28-1),0)","v":0},{"$f":" AC28-IF(AND($B28<AD$14,AD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AD$14-$B28-1),0)","v":0},{"$f":" AD28-IF(AND($B28<AE$14,AE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AE$14-$B28-1),0)","v":0},{"$f":" AE28-IF(AND($B28<AF$14,AF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AF$14-$B28-1),0)","v":0},{"$f":" AF28-IF(AND($B28<AG$14,AG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AG$14-$B28-1),0)","v":0},{"$f":" AG28-IF(AND($B28<AH$14,AH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AH$14-$B28-1),0)","v":0},{"$f":" AH28-IF(AND($B28<AI$14,AI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AI$14-$B28-1),0)","v":0},{"$f":" AI28-IF(AND($B28<AJ$14,AJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AJ$14-$B28-1),0)","v":0},{"$f":" AJ28-IF(AND($B28<AK$14,AK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AK$14-$B28-1),0)","v":0},{"$f":" AK28-IF(AND($B28<AL$14,AL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AL$14-$B28-1),0)","v":0},{"$f":" AL28-IF(AND($B28<AM$14,AM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AM$14-$B28-1),0)","v":0},{"$f":" AM28-IF(AND($B28<AN$14,AN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AN$14-$B28-1),0)","v":0},{"$f":" AN28-IF(AND($B28<AO$14,AO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AO$14-$B28-1),0)","v":0},{"$f":" AO28-IF(AND($B28<AP$14,AP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AP$14-$B28-1),0)","v":0},{"$f":" AP28-IF(AND($B28<AQ$14,AQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AQ$14-$B28-1),0)","v":0},{"$f":" AQ28-IF(AND($B28<AR$14,AR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AR$14-$B28-1),0)","v":0},{"$f":" AR28-IF(AND($B28<AS$14,AS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AS$14-$B28-1),0)","v":0},{"$f":" AS28-IF(AND($B28<AT$14,AT$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AT$14-$B28-1),0)","v":0},{"$f":" AT28-IF(AND($B28<AU$14,AU$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AU$14-$B28-1),0)","v":0},{"$f":" AU28-IF(AND($B28<AV$14,AV$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AV$14-$B28-1),0)","v":0},{"$f":" AV28-IF(AND($B28<AW$14,AW$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AW$14-$B28-1),0)","v":0},{"$f":" AW28-IF(AND($B28<AX$14,AX$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AX$14-$B28-1),0)","v":0},{"$f":" AX28-IF(AND($B28<AY$14,AY$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AY$14-$B28-1),0)","v":0},{"$f":" AY28-IF(AND($B28<AZ$14,AZ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AZ$14-$B28-1),0)","v":0},{"$f":" AZ28-IF(AND($B28<BA$14,BA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BA$14-$B28-1),0)","v":0},{"$f":" BA28-IF(AND($B28<BB$14,BB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BB$14-$B28-1),0)","v":0},{"$f":" BB28-IF(AND($B28<BC$14,BC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BC$14-$B28-1),0)","v":0},{"$f":" BC28-IF(AND($B28<BD$14,BD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BD$14-$B28-1),0)","v":0},{"$f":" BD28-IF(AND($B28<BE$14,BE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BE$14-$B28-1),0)","v":0},{"$f":" BE28-IF(AND($B28<BF$14,BF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BF$14-$B28-1),0)","v":0},{"$f":" BF28-IF(AND($B28<BG$14,BG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BG$14-$B28-1),0)","v":0},{"$f":" BG28-IF(AND($B28<BH$14,BH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BH$14-$B28-1),0)","v":0},{"$f":" BH28-IF(AND($B28<BI$14,BI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BI$14-$B28-1),0)","v":0},{"$f":" BI28-IF(AND($B28<BJ$14,BJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BJ$14-$B28-1),0)","v":0},{"$f":" BJ28-IF(AND($B28<BK$14,BK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BK$14-$B28-1),0)","v":0},{"$f":" BK28-IF(AND($B28<BL$14,BL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BL$14-$B28-1),0)","v":0},{"$f":" BL28-IF(AND($B28<BM$14,BM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BM$14-$B28-1),0)","v":0},{"$f":" BM28-IF(AND($B28<BN$14,BN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BN$14-$B28-1),0)","v":0},{"$f":" BN28-IF(AND($B28<BO$14,BO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BO$14-$B28-1),0)","v":0},{"$f":" BO28-IF(AND($B28<BP$14,BP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BP$14-$B28-1),0)","v":0},{"$f":" BP28-IF(AND($B28<BQ$14,BQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BQ$14-$B28-1),0)","v":0},{"$f":" BQ28-IF(AND($B28<BR$14,BR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BR$14-$B28-1),0)","v":0},{"$f":" BR28-IF(AND($B28<BS$14,BS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BS$14-$B28-1),0)","v":0},{"$f":" BS28-IF(AND($B28<BT$14,BT$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BT$14-$B28-1),0)","v":0},{"$f":" BT28-IF(AND($B28<BU$14,BU$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BU$14-$B28-1),0)","v":0},{"$f":" BU28-IF(AND($B28<BV$14,BV$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BV$14-$B28-1),0)","v":0},{"$f":" BV28-IF(AND($B28<BW$14,BW$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BW$14-$B28-1),0)","v":0},{"$f":" BW28-IF(AND($B28<BX$14,BX$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BX$14-$B28-1),0)","v":0},{"$f":" BX28-IF(AND($B28<BY$14,BY$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BY$14-$B28-1),0)","v":0},{"$f":" BY28-IF(AND($B28<BZ$14,BZ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BZ$14-$B28-1),0)","v":0},{"$f":" BZ28-IF(AND($B28<CA$14,CA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CA$14-$B28-1),0)","v":0},{"$f":" CA28-IF(AND($B28<CB$14,CB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CB$14-$B28-1),0)","v":0},{"$f":" CB28-IF(AND($B28<CC$14,CC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CC$14-$B28-1),0)","v":0},{"$f":" CC28-IF(AND($B28<CD$14,CD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CD$14-$B28-1),0)","v":0},{"$f":" CD28-IF(AND($B28<CE$14,CE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CE$14-$B28-1),0)","v":0},{"$f":" CE28-IF(AND($B28<CF$14,CF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CF$14-$B28-1),0)","v":0},{"$f":" CF28-IF(AND($B28<CG$14,CG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CG$14-$B28-1),0)","v":0},{"$f":" CG28-IF(AND($B28<CH$14,CH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CH$14-$B28-1),0)","v":0},{"$f":" CH28-IF(AND($B28<CI$14,CI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CI$14-$B28-1),0)","v":0},{"$f":" CI28-IF(AND($B28<CJ$14,CJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CJ$14-$B28-1),0)","v":0},{"$f":" CJ28-IF(AND($B28<CK$14,CK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CK$14-$B28-1),0)","v":0},{"$f":" CK28-IF(AND($B28<CL$14,CL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CL$14-$B28-1),0)","v":0},{"$f":" CL28-IF(AND($B28<CM$14,CM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CM$14-$B28-1),0)","v":0},{"$f":" CM28-IF(AND($B28<CN$14,CN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CN$14-$B28-1),0)","v":0},{"$f":" CN28-IF(AND($B28<CO$14,CO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CO$14-$B28-1),0)","v":0},{"$f":" CO28-IF(AND($B28<CP$14,CP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CP$14-$B28-1),0)","v":0},{"$f":" CP28-IF(AND($B28<CQ$14,CQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CQ$14-$B28-1),0)","v":0},{"$f":" CQ28-IF(AND($B28<CR$14,CR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CR$14-$B28-1),0)","v":0},{"$f":" CR28-IF(AND($B28<CS$14,CS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CS$14-$B28-1),0)","v":0},{"$f":" CS28-IF(AND($B28<CT$14,CT$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CT$14-$B28-1),0)","v":0},{"$f":" CT28-IF(AND($B28<CU$14,CU$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CU$14-$B28-1),0)","v":0},{"$f":" CU28-IF(AND($B28<CV$14,CV$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CV$14-$B28-1),0)","v":0},{"$f":" CV28-IF(AND($B28<CW$14,CW$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CW$14-$B28-1),0)","v":0},{"$f":" CW28-IF(AND($B28<CX$14,CX$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CX$14-$B28-1),0)","v":0},{"$f":" CX28-IF(AND($B28<CY$14,CY$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CY$14-$B28-1),0)","v":0},{"$f":" CY28-IF(AND($B28<CZ$14,CZ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CZ$14-$B28-1),0)","v":0},{"$f":" CZ28-IF(AND($B28<DA$14,DA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DA$14-$B28-1),0)","v":0},{"$f":" DA28-IF(AND($B28<DB$14,DB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DB$14-$B28-1),0)","v":0},{"$f":" DB28-IF(AND($B28<DC$14,DC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DC$14-$B28-1),0)","v":0},{"$f":" DC28-IF(AND($B28<DD$14,DD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DD$14-$B28-1),0)","v":0},{"$f":" DD28-IF(AND($B28<DE$14,DE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DE$14-$B28-1),0)","v":0},{"$f":" DE28-IF(AND($B28<DF$14,DF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DF$14-$B28-1),0)","v":0},{"$f":" DF28-IF(AND($B28<DG$14,DG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DG$14-$B28-1),0)","v":0},{"$f":" DG28-IF(AND($B28<DH$14,DH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DH$14-$B28-1),0)","v":0},{"$f":" DH28-IF(AND($B28<DI$14,DI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DI$14-$B28-1),0)","v":0},{"$f":" DI28-IF(AND($B28<DJ$14,DJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DJ$14-$B28-1),0)","v":0},{"$f":" DJ28-IF(AND($B28<DK$14,DK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DK$14-$B28-1),0)","v":0},{"$f":" DK28-IF(AND($B28<DL$14,DL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DL$14-$B28-1),0)","v":0},{"$f":" DL28-IF(AND($B28<DM$14,DM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DM$14-$B28-1),0)","v":0},{"$f":" DM28-IF(AND($B28<DN$14,DN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DN$14-$B28-1),0)","v":0},{"$f":" DN28-IF(AND($B28<DO$14,DO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DO$14-$B28-1),0)","v":0},{"$f":" DO28-IF(AND($B28<DP$14,DP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DP$14-$B28-1),0)","v":0},{"$f":" DP28-IF(AND($B28<DQ$14,DQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DQ$14-$B28-1),0)","v":0},{"$f":" DQ28-IF(AND($B28<DR$14,DR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DR$14-$B28-1),0)","v":0},{"$f":" DR28-IF(AND($B28<DS$14,DS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DS$14-$B28-1),0)","v":0}]
[{"$f":"Calcs!A29","v":"Direct Install 18 watt CFL bulb"},{"$f":"ROUND(IF(ISERROR(Calcs!E29),1,Calcs!E29)*Periods,0)","v":4},{"$f":"ROUND(MAX(B29,Input!Z29*Periods),0)","v":4},null,null,0,{"$f":" F29-IF(AND($B29<G$14,G$14-$B29<$C$5),OFFSET(Input!$BJ29,0,G$14-$B29-1),0)","v":0},{"$f":" G29-IF(AND($B29<H$14,H$14-$B29<$C$5),OFFSET(Input!$BJ29,0,H$14-$B29-1),0)","v":0},{"$f":" H29-IF(AND($B29<I$14,I$14-$B29<$C$5),OFFSET(Input!$BJ29,0,I$14-$B29-1),0)","v":0},{"$f":" I29-IF(AND($B29<J$14,J$14-$B29<$C$5),OFFSET(Input!$BJ29,0,J$14-$B29-1),0)","v":0},{"$f":" J29-IF(AND($B29<K$14,K$14-$B29<$C$5),OFFSET(Input!$BJ29,0,K$14-$B29-1),0)","v":0},{"$f":" K29-IF(AND($B29<L$14,L$14-$B29<$C$5),OFFSET(Input!$BJ29,0,L$14-$B29-1),0)","v":0},{"$f":" L29-IF(AND($B29<M$14,M$14-$B29<$C$5),OFFSET(Input!$BJ29,0,M$14-$B29-1),0)","v":0},{"$f":" M29-IF(AND($B29<N$14,N$14-$B29<$C$5),OFFSET(Input!$BJ29,0,N$14-$B29-1),0)","v":0},{"$f":" N29-IF(AND($B29<O$14,O$14-$B29<$C$5),OFFSET(Input!$BJ29,0,O$14-$B29-1),0)","v":0},{"$f":" O29-IF(AND($B29<P$14,P$14-$B29<$C$5),OFFSET(Input!$BJ29,0,P$14-$B29-1),0)","v":0},{"$f":" P29-IF(AND($B29<Q$14,Q$14-$B29<$C$5),OFFSET(Input!$BJ29,0,Q$14-$B29-1),0)","v":0},{"$f":" Q29-IF(AND($B29<R$14,R$14-$B29<$C$5),OFFSET(Input!$BJ29,0,R$14-$B29-1),0)","v":-220},{"$f":" R29-IF(AND($B29<S$14,S$14-$B29<$C$5),OFFSET(Input!$BJ29,0,S$14-$B29-1),0)","v":-440},{"$f":" S29-IF(AND($B29<T$14,T$14-$B29<$C$5),OFFSET(Input!$BJ29,0,T$14-$B29-1),0)","v":-660},{"$f":" T29-IF(AND($B29<U$14,U$14-$B29<$C$5),OFFSET(Input!$BJ29,0,U$14-$B29-1),0)","v":-880},{"$f":" U29-IF(AND($B29<V$14,V$14-$B29<$C$5),OFFSET(Input!$BJ29,0,V$14-$B29-1),0)","v":-880},{"$f":" V29-IF(AND($B29<W$14,W$14-$B29<$C$5),OFFSET(Input!$BJ29,0,W$14-$B29-1),0)","v":-880},{"$f":" W29-IF(AND($B29<X$14,X$14-$B29<$C$5),OFFSET(Input!$BJ29,0,X$14-$B29-1),0)","v":-880},{"$f":" X29-IF(AND($B29<Y$14,Y$14-$B29<$C$5),OFFSET(Input!$BJ29,0,Y$14-$B29-1),0)","v":-880},{"$f":" Y29-IF(AND($B29<Z$14,Z$14-$B29<$C$5),OFFSET(Input!$BJ29,0,Z$14-$B29-1),0)","v":-880},{"$f":" Z29-IF(AND($B29<AA$14,AA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AA$14-$B29-1),0)","v":-880},{"$f":" AA29-IF(AND($B29<AB$14,AB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AB$14-$B29-1),0)","v":-880},{"$f":" AB29-IF(AND($B29<AC$14,AC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AC$14-$B29-1),0)","v":-880},{"$f":" AC29-IF(AND($B29<AD$14,AD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AD$14-$B29-1),0)","v":-880},{"$f":" AD29-IF(AND($B29<AE$14,AE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AE$14-$B29-1),0)","v":-880},{"$f":" AE29-IF(AND($B29<AF$14,AF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AF$14-$B29-1),0)","v":-880},{"$f":" AF29-IF(AND($B29<AG$14,AG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AG$14-$B29-1),0)","v":-880},{"$f":" AG29-IF(AND($B29<AH$14,AH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AH$14-$B29-1),0)","v":-880},{"$f":" AH29-IF(AND($B29<AI$14,AI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AI$14-$B29-1),0)","v":-880},{"$f":" AI29-IF(AND($B29<AJ$14,AJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AJ$14-$B29-1),0)","v":-880},{"$f":" AJ29-IF(AND($B29<AK$14,AK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AK$14-$B29-1),0)","v":-880},{"$f":" AK29-IF(AND($B29<AL$14,AL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AL$14-$B29-1),0)","v":-880},{"$f":" AL29-IF(AND($B29<AM$14,AM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AM$14-$B29-1),0)","v":-880},{"$f":" AM29-IF(AND($B29<AN$14,AN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AN$14-$B29-1),0)","v":-880},{"$f":" AN29-IF(AND($B29<AO$14,AO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AO$14-$B29-1),0)","v":-880},{"$f":" AO29-IF(AND($B29<AP$14,AP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AP$14-$B29-1),0)","v":-880},{"$f":" AP29-IF(AND($B29<AQ$14,AQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AQ$14-$B29-1),0)","v":-880},{"$f":" AQ29-IF(AND($B29<AR$14,AR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AR$14-$B29-1),0)","v":-880},{"$f":" AR29-IF(AND($B29<AS$14,AS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AS$14-$B29-1),0)","v":-880},{"$f":" AS29-IF(AND($B29<AT$14,AT$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AT$14-$B29-1),0)","v":-880},{"$f":" AT29-IF(AND($B29<AU$14,AU$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AU$14-$B29-1),0)","v":-880},{"$f":" AU29-IF(AND($B29<AV$14,AV$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AV$14-$B29-1),0)","v":-880},{"$f":" AV29-IF(AND($B29<AW$14,AW$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AW$14-$B29-1),0)","v":-880},{"$f":" AW29-IF(AND($B29<AX$14,AX$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AX$14-$B29-1),0)","v":-880},{"$f":" AX29-IF(AND($B29<AY$14,AY$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AY$14-$B29-1),0)","v":-880},{"$f":" AY29-IF(AND($B29<AZ$14,AZ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AZ$14-$B29-1),0)","v":-880},{"$f":" AZ29-IF(AND($B29<BA$14,BA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BA$14-$B29-1),0)","v":-880},{"$f":" BA29-IF(AND($B29<BB$14,BB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BB$14-$B29-1),0)","v":-880},{"$f":" BB29-IF(AND($B29<BC$14,BC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BC$14-$B29-1),0)","v":-880},{"$f":" BC29-IF(AND($B29<BD$14,BD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BD$14-$B29-1),0)","v":-880},{"$f":" BD29-IF(AND($B29<BE$14,BE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BE$14-$B29-1),0)","v":-880},{"$f":" BE29-IF(AND($B29<BF$14,BF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BF$14-$B29-1),0)","v":-880},{"$f":" BF29-IF(AND($B29<BG$14,BG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BG$14-$B29-1),0)","v":-880},{"$f":" BG29-IF(AND($B29<BH$14,BH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BH$14-$B29-1),0)","v":-880},{"$f":" BH29-IF(AND($B29<BI$14,BI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BI$14-$B29-1),0)","v":-880},{"$f":" BI29-IF(AND($B29<BJ$14,BJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BJ$14-$B29-1),0)","v":-880},{"$f":" BJ29-IF(AND($B29<BK$14,BK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BK$14-$B29-1),0)","v":-880},{"$f":" BK29-IF(AND($B29<BL$14,BL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BL$14-$B29-1),0)","v":-880},{"$f":" BL29-IF(AND($B29<BM$14,BM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BM$14-$B29-1),0)","v":-880},{"$f":" BM29-IF(AND($B29<BN$14,BN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BN$14-$B29-1),0)","v":-880},{"$f":" BN29-IF(AND($B29<BO$14,BO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BO$14-$B29-1),0)","v":-880},{"$f":" BO29-IF(AND($B29<BP$14,BP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BP$14-$B29-1),0)","v":-880},{"$f":" BP29-IF(AND($B29<BQ$14,BQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BQ$14-$B29-1),0)","v":-880},{"$f":" BQ29-IF(AND($B29<BR$14,BR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BR$14-$B29-1),0)","v":-880},{"$f":" BR29-IF(AND($B29<BS$14,BS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BS$14-$B29-1),0)","v":-880},{"$f":" BS29-IF(AND($B29<BT$14,BT$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BT$14-$B29-1),0)","v":-880},{"$f":" BT29-IF(AND($B29<BU$14,BU$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BU$14-$B29-1),0)","v":-880},{"$f":" BU29-IF(AND($B29<BV$14,BV$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BV$14-$B29-1),0)","v":-880},{"$f":" BV29-IF(AND($B29<BW$14,BW$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BW$14-$B29-1),0)","v":-880},{"$f":" BW29-IF(AND($B29<BX$14,BX$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BX$14-$B29-1),0)","v":-880},{"$f":" BX29-IF(AND($B29<BY$14,BY$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BY$14-$B29-1),0)","v":-880},{"$f":" BY29-IF(AND($B29<BZ$14,BZ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BZ$14-$B29-1),0)","v":-880},{"$f":" BZ29-IF(AND($B29<CA$14,CA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CA$14-$B29-1),0)","v":-880},{"$f":" CA29-IF(AND($B29<CB$14,CB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CB$14-$B29-1),0)","v":-880},{"$f":" CB29-IF(AND($B29<CC$14,CC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CC$14-$B29-1),0)","v":-880},{"$f":" CC29-IF(AND($B29<CD$14,CD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CD$14-$B29-1),0)","v":-880},{"$f":" CD29-IF(AND($B29<CE$14,CE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CE$14-$B29-1),0)","v":-880},{"$f":" CE29-IF(AND($B29<CF$14,CF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CF$14-$B29-1),0)","v":-880},{"$f":" CF29-IF(AND($B29<CG$14,CG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CG$14-$B29-1),0)","v":-880},{"$f":" CG29-IF(AND($B29<CH$14,CH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CH$14-$B29-1),0)","v":-880},{"$f":" CH29-IF(AND($B29<CI$14,CI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CI$14-$B29-1),0)","v":-880},{"$f":" CI29-IF(AND($B29<CJ$14,CJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CJ$14-$B29-1),0)","v":-880},{"$f":" CJ29-IF(AND($B29<CK$14,CK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CK$14-$B29-1),0)","v":-880},{"$f":" CK29-IF(AND($B29<CL$14,CL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CL$14-$B29-1),0)","v":-880},{"$f":" CL29-IF(AND($B29<CM$14,CM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CM$14-$B29-1),0)","v":-880},{"$f":" CM29-IF(AND($B29<CN$14,CN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CN$14-$B29-1),0)","v":-880},{"$f":" CN29-IF(AND($B29<CO$14,CO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CO$14-$B29-1),0)","v":-880},{"$f":" CO29-IF(AND($B29<CP$14,CP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CP$14-$B29-1),0)","v":-880},{"$f":" CP29-IF(AND($B29<CQ$14,CQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CQ$14-$B29-1),0)","v":-880},{"$f":" CQ29-IF(AND($B29<CR$14,CR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CR$14-$B29-1),0)","v":-880},{"$f":" CR29-IF(AND($B29<CS$14,CS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CS$14-$B29-1),0)","v":-880},{"$f":" CS29-IF(AND($B29<CT$14,CT$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CT$14-$B29-1),0)","v":-880},{"$f":" CT29-IF(AND($B29<CU$14,CU$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CU$14-$B29-1),0)","v":-880},{"$f":" CU29-IF(AND($B29<CV$14,CV$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CV$14-$B29-1),0)","v":-880},{"$f":" CV29-IF(AND($B29<CW$14,CW$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CW$14-$B29-1),0)","v":-880},{"$f":" CW29-IF(AND($B29<CX$14,CX$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CX$14-$B29-1),0)","v":-880},{"$f":" CX29-IF(AND($B29<CY$14,CY$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CY$14-$B29-1),0)","v":-880},{"$f":" CY29-IF(AND($B29<CZ$14,CZ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CZ$14-$B29-1),0)","v":-880},{"$f":" CZ29-IF(AND($B29<DA$14,DA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DA$14-$B29-1),0)","v":-880},{"$f":" DA29-IF(AND($B29<DB$14,DB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DB$14-$B29-1),0)","v":-880},{"$f":" DB29-IF(AND($B29<DC$14,DC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DC$14-$B29-1),0)","v":-880},{"$f":" DC29-IF(AND($B29<DD$14,DD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DD$14-$B29-1),0)","v":-880},{"$f":" DD29-IF(AND($B29<DE$14,DE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DE$14-$B29-1),0)","v":-880},{"$f":" DE29-IF(AND($B29<DF$14,DF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DF$14-$B29-1),0)","v":-880},{"$f":" DF29-IF(AND($B29<DG$14,DG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DG$14-$B29-1),0)","v":-880},{"$f":" DG29-IF(AND($B29<DH$14,DH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DH$14-$B29-1),0)","v":-880},{"$f":" DH29-IF(AND($B29<DI$14,DI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DI$14-$B29-1),0)","v":-880},{"$f":" DI29-IF(AND($B29<DJ$14,DJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DJ$14-$B29-1),0)","v":-880},{"$f":" DJ29-IF(AND($B29<DK$14,DK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DK$14-$B29-1),0)","v":-880},{"$f":" DK29-IF(AND($B29<DL$14,DL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DL$14-$B29-1),0)","v":-880},{"$f":" DL29-IF(AND($B29<DM$14,DM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DM$14-$B29-1),0)","v":-880},{"$f":" DM29-IF(AND($B29<DN$14,DN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DN$14-$B29-1),0)","v":-880},{"$f":" DN29-IF(AND($B29<DO$14,DO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DO$14-$B29-1),0)","v":-880},{"$f":" DO29-IF(AND($B29<DP$14,DP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DP$14-$B29-1),0)","v":-880},{"$f":" DP29-IF(AND($B29<DQ$14,DQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DQ$14-$B29-1),0)","v":-880},{"$f":" DQ29-IF(AND($B29<DR$14,DR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DR$14-$B29-1),0)","v":-880},{"$f":" DR29-IF(AND($B29<DS$14,DS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DS$14-$B29-1),0)","v":-880}]
[{"$f":"Calcs!A30","v":"Direct Install 18 watt CFL bulb"},{"$f":"ROUND(IF(ISERROR(Calcs!E30),1,Calcs!E30)*Periods,0)","v":4},{"$f":"ROUND(MAX(B30,Input!Z30*Periods),0)","v":4},null,null,0,{"$f":" F30-IF(AND($B30<G$14,G$14-$B30<$C$5),OFFSET(Input!$BJ30,0,G$14-$B30-1),0)","v":0},{"$f":" G30-IF(AND($B30<H$14,H$14-$B30<$C$5),OFFSET(Input!$BJ30,0,H$14-$B30-1),0)","v":0},{"$f":" H30-IF(AND($B30<I$14,I$14-$B30<$C$5),OFFSET(Input!$BJ30,0,I$14-$B30-1),0)","v":0},{"$f":" I30-IF(AND($B30<J$14,J$14-$B30<$C$5),OFFSET(Input!$BJ30,0,J$14-$B30-1),0)","v":0},{"$f":" J30-IF(AND($B30<K$14,K$14-$B30<$C$5),OFFSET(Input!$BJ30,0,K$14-$B30-1),0)","v":0},{"$f":" K30-IF(AND($B30<L$14,L$14-$B30<$C$5),OFFSET(Input!$BJ30,0,L$14-$B30-1),0)","v":0},{"$f":" L30-IF(AND($B30<M$14,M$14-$B30<$C$5),OFFSET(Input!$BJ30,0,M$14-$B30-1),0)","v":0},{"$f":" M30-IF(AND($B30<N$14,N$14-$B30<$C$5),OFFSET(Input!$BJ30,0,N$14-$B30-1),0)","v":0},{"$f":" N30-IF(AND($B30<O$14,O$14-$B30<$C$5),OFFSET(Input!$BJ30,0,O$14-$B30-1),0)","v":0},{"$f":" O30-IF(AND($B30<P$14,P$14-$B30<$C$5),OFFSET(Input!$BJ30,0,P$14-$B30-1),0)","v":0},{"$f":" P30-IF(AND($B30<Q$14,Q$14-$B30<$C$5),OFFSET(Input!$BJ30,0,Q$14-$B30-1),0)","v":0},{"$f":" Q30-IF(AND($B30<R$14,R$14-$B30<$C$5),OFFSET(Input!$BJ30,0,R$14-$B30-1),0)","v":-220},{"$f":" R30-IF(AND($B30<S$14,S$14-$B30<$C$5),OFFSET(Input!$BJ30,0,S$14-$B30-1),0)","v":-440},{"$f":" S30-IF(AND($B30<T$14,T$14-$B30<$C$5),OFFSET(Input!$BJ30,0,T$14-$B30-1),0)","v":-660},{"$f":" T30-IF(AND($B30<U$14,U$14-$B30<$C$5),OFFSET(Input!$BJ30,0,U$14-$B30-1),0)","v":-880},{"$f":" U30-IF(AND($B30<V$14,V$14-$B30<$C$5),OFFSET(Input!$BJ30,0,V$14-$B30-1),0)","v":-880},{"$f":" V30-IF(AND($B30<W$14,W$14-$B30<$C$5),OFFSET(Input!$BJ30,0,W$14-$B30-1),0)","v":-880},{"$f":" W30-IF(AND($B30<X$14,X$14-$B30<$C$5),OFFSET(Input!$BJ30,0,X$14-$B30-1),0)","v":-880},{"$f":" X30-IF(AND($B30<Y$14,Y$14-$B30<$C$5),OFFSET(Input!$BJ30,0,Y$14-$B30-1),0)","v":-880},{"$f":" Y30-IF(AND($B30<Z$14,Z$14-$B30<$C$5),OFFSET(Input!$BJ30,0,Z$14-$B30-1),0)","v":-880},{"$f":" Z30-IF(AND($B30<AA$14,AA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AA$14-$B30-1),0)","v":-880},{"$f":" AA30-IF(AND($B30<AB$14,AB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AB$14-$B30-1),0)","v":-880},{"$f":" AB30-IF(AND($B30<AC$14,AC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AC$14-$B30-1),0)","v":-880},{"$f":" AC30-IF(AND($B30<AD$14,AD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AD$14-$B30-1),0)","v":-880},{"$f":" AD30-IF(AND($B30<AE$14,AE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AE$14-$B30-1),0)","v":-880},{"$f":" AE30-IF(AND($B30<AF$14,AF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AF$14-$B30-1),0)","v":-880},{"$f":" AF30-IF(AND($B30<AG$14,AG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AG$14-$B30-1),0)","v":-880},{"$f":" AG30-IF(AND($B30<AH$14,AH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AH$14-$B30-1),0)","v":-880},{"$f":" AH30-IF(AND($B30<AI$14,AI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AI$14-$B30-1),0)","v":-880},{"$f":" AI30-IF(AND($B30<AJ$14,AJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AJ$14-$B30-1),0)","v":-880},{"$f":" AJ30-IF(AND($B30<AK$14,AK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AK$14-$B30-1),0)","v":-880},{"$f":" AK30-IF(AND($B30<AL$14,AL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AL$14-$B30-1),0)","v":-880},{"$f":" AL30-IF(AND($B30<AM$14,AM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AM$14-$B30-1),0)","v":-880},{"$f":" AM30-IF(AND($B30<AN$14,AN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AN$14-$B30-1),0)","v":-880},{"$f":" AN30-IF(AND($B30<AO$14,AO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AO$14-$B30-1),0)","v":-880},{"$f":" AO30-IF(AND($B30<AP$14,AP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AP$14-$B30-1),0)","v":-880},{"$f":" AP30-IF(AND($B30<AQ$14,AQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AQ$14-$B30-1),0)","v":-880},{"$f":" AQ30-IF(AND($B30<AR$14,AR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AR$14-$B30-1),0)","v":-880},{"$f":" AR30-IF(AND($B30<AS$14,AS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AS$14-$B30-1),0)","v":-880},{"$f":" AS30-IF(AND($B30<AT$14,AT$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AT$14-$B30-1),0)","v":-880},{"$f":" AT30-IF(AND($B30<AU$14,AU$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AU$14-$B30-1),0)","v":-880},{"$f":" AU30-IF(AND($B30<AV$14,AV$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AV$14-$B30-1),0)","v":-880},{"$f":" AV30-IF(AND($B30<AW$14,AW$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AW$14-$B30-1),0)","v":-880},{"$f":" AW30-IF(AND($B30<AX$14,AX$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AX$14-$B30-1),0)","v":-880},{"$f":" AX30-IF(AND($B30<AY$14,AY$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AY$14-$B30-1),0)","v":-880},{"$f":" AY30-IF(AND($B30<AZ$14,AZ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AZ$14-$B30-1),0)","v":-880},{"$f":" AZ30-IF(AND($B30<BA$14,BA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BA$14-$B30-1),0)","v":-880},{"$f":" BA30-IF(AND($B30<BB$14,BB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BB$14-$B30-1),0)","v":-880},{"$f":" BB30-IF(AND($B30<BC$14,BC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BC$14-$B30-1),0)","v":-880},{"$f":" BC30-IF(AND($B30<BD$14,BD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BD$14-$B30-1),0)","v":-880},{"$f":" BD30-IF(AND($B30<BE$14,BE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BE$14-$B30-1),0)","v":-880},{"$f":" BE30-IF(AND($B30<BF$14,BF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BF$14-$B30-1),0)","v":-880},{"$f":" BF30-IF(AND($B30<BG$14,BG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BG$14-$B30-1),0)","v":-880},{"$f":" BG30-IF(AND($B30<BH$14,BH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BH$14-$B30-1),0)","v":-880},{"$f":" BH30-IF(AND($B30<BI$14,BI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BI$14-$B30-1),0)","v":-880},{"$f":" BI30-IF(AND($B30<BJ$14,BJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BJ$14-$B30-1),0)","v":-880},{"$f":" BJ30-IF(AND($B30<BK$14,BK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BK$14-$B30-1),0)","v":-880},{"$f":" BK30-IF(AND($B30<BL$14,BL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BL$14-$B30-1),0)","v":-880},{"$f":" BL30-IF(AND($B30<BM$14,BM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BM$14-$B30-1),0)","v":-880},{"$f":" BM30-IF(AND($B30<BN$14,BN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BN$14-$B30-1),0)","v":-880},{"$f":" BN30-IF(AND($B30<BO$14,BO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BO$14-$B30-1),0)","v":-880},{"$f":" BO30-IF(AND($B30<BP$14,BP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BP$14-$B30-1),0)","v":-880},{"$f":" BP30-IF(AND($B30<BQ$14,BQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BQ$14-$B30-1),0)","v":-880},{"$f":" BQ30-IF(AND($B30<BR$14,BR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BR$14-$B30-1),0)","v":-880},{"$f":" BR30-IF(AND($B30<BS$14,BS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BS$14-$B30-1),0)","v":-880},{"$f":" BS30-IF(AND($B30<BT$14,BT$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BT$14-$B30-1),0)","v":-880},{"$f":" BT30-IF(AND($B30<BU$14,BU$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BU$14-$B30-1),0)","v":-880},{"$f":" BU30-IF(AND($B30<BV$14,BV$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BV$14-$B30-1),0)","v":-880},{"$f":" BV30-IF(AND($B30<BW$14,BW$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BW$14-$B30-1),0)","v":-880},{"$f":" BW30-IF(AND($B30<BX$14,BX$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BX$14-$B30-1),0)","v":-880},{"$f":" BX30-IF(AND($B30<BY$14,BY$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BY$14-$B30-1),0)","v":-880},{"$f":" BY30-IF(AND($B30<BZ$14,BZ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BZ$14-$B30-1),0)","v":-880},{"$f":" BZ30-IF(AND($B30<CA$14,CA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CA$14-$B30-1),0)","v":-880},{"$f":" CA30-IF(AND($B30<CB$14,CB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CB$14-$B30-1),0)","v":-880},{"$f":" CB30-IF(AND($B30<CC$14,CC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CC$14-$B30-1),0)","v":-880},{"$f":" CC30-IF(AND($B30<CD$14,CD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CD$14-$B30-1),0)","v":-880},{"$f":" CD30-IF(AND($B30<CE$14,CE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CE$14-$B30-1),0)","v":-880},{"$f":" CE30-IF(AND($B30<CF$14,CF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CF$14-$B30-1),0)","v":-880},{"$f":" CF30-IF(AND($B30<CG$14,CG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CG$14-$B30-1),0)","v":-880},{"$f":" CG30-IF(AND($B30<CH$14,CH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CH$14-$B30-1),0)","v":-880},{"$f":" CH30-IF(AND($B30<CI$14,CI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CI$14-$B30-1),0)","v":-880},{"$f":" CI30-IF(AND($B30<CJ$14,CJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CJ$14-$B30-1),0)","v":-880},{"$f":" CJ30-IF(AND($B30<CK$14,CK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CK$14-$B30-1),0)","v":-880},{"$f":" CK30-IF(AND($B30<CL$14,CL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CL$14-$B30-1),0)","v":-880},{"$f":" CL30-IF(AND($B30<CM$14,CM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CM$14-$B30-1),0)","v":-880},{"$f":" CM30-IF(AND($B30<CN$14,CN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CN$14-$B30-1),0)","v":-880},{"$f":" CN30-IF(AND($B30<CO$14,CO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CO$14-$B30-1),0)","v":-880},{"$f":" CO30-IF(AND($B30<CP$14,CP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CP$14-$B30-1),0)","v":-880},{"$f":" CP30-IF(AND($B30<CQ$14,CQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CQ$14-$B30-1),0)","v":-880},{"$f":" CQ30-IF(AND($B30<CR$14,CR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CR$14-$B30-1),0)","v":-880},{"$f":" CR30-IF(AND($B30<CS$14,CS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CS$14-$B30-1),0)","v":-880},{"$f":" CS30-IF(AND($B30<CT$14,CT$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CT$14-$B30-1),0)","v":-880},{"$f":" CT30-IF(AND($B30<CU$14,CU$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CU$14-$B30-1),0)","v":-880},{"$f":" CU30-IF(AND($B30<CV$14,CV$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CV$14-$B30-1),0)","v":-880},{"$f":" CV30-IF(AND($B30<CW$14,CW$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CW$14-$B30-1),0)","v":-880},{"$f":" CW30-IF(AND($B30<CX$14,CX$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CX$14-$B30-1),0)","v":-880},{"$f":" CX30-IF(AND($B30<CY$14,CY$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CY$14-$B30-1),0)","v":-880},{"$f":" CY30-IF(AND($B30<CZ$14,CZ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CZ$14-$B30-1),0)","v":-880},{"$f":" CZ30-IF(AND($B30<DA$14,DA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DA$14-$B30-1),0)","v":-880},{"$f":" DA30-IF(AND($B30<DB$14,DB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DB$14-$B30-1),0)","v":-880},{"$f":" DB30-IF(AND($B30<DC$14,DC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DC$14-$B30-1),0)","v":-880},{"$f":" DC30-IF(AND($B30<DD$14,DD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DD$14-$B30-1),0)","v":-880},{"$f":" DD30-IF(AND($B30<DE$14,DE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DE$14-$B30-1),0)","v":-880},{"$f":" DE30-IF(AND($B30<DF$14,DF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DF$14-$B30-1),0)","v":-880},{"$f":" DF30-IF(AND($B30<DG$14,DG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DG$14-$B30-1),0)","v":-880},{"$f":" DG30-IF(AND($B30<DH$14,DH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DH$14-$B30-1),0)","v":-880},{"$f":" DH30-IF(AND($B30<DI$14,DI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DI$14-$B30-1),0)","v":-880},{"$f":" DI30-IF(AND($B30<DJ$14,DJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DJ$14-$B30-1),0)","v":-880},{"$f":" DJ30-IF(AND($B30<DK$14,DK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DK$14-$B30-1),0)","v":-880},{"$f":" DK30-IF(AND($B30<DL$14,DL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DL$14-$B30-1),0)","v":-880},{"$f":" DL30-IF(AND($B30<DM$14,DM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DM$14-$B30-1),0)","v":-880},{"$f":" DM30-IF(AND($B30<DN$14,DN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DN$14-$B30-1),0)","v":-880},{"$f":" DN30-IF(AND($B30<DO$14,DO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DO$14-$B30-1),0)","v":-880},{"$f":" DO30-IF(AND($B30<DP$14,DP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DP$14-$B30-1),0)","v":-880},{"$f":" DP30-IF(AND($B30<DQ$14,DQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DQ$14-$B30-1),0)","v":-880},{"$f":" DQ30-IF(AND($B30<DR$14,DR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DR$14-$B30-1),0)","v":-880},{"$f":" DR30-IF(AND($B30<DS$14,DS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DS$14-$B30-1),0)","v":-880}]
[{"$f":"Calcs!A31","v":"Direct Install 18 watt CFL bulb"},{"$f":"ROUND(IF(ISERROR(Calcs!E31),1,Calcs!E31)*Periods,0)","v":4},{"$f":"ROUND(MAX(B31,Input!Z31*Periods),0)","v":4},null,null,0,{"$f":" F31-IF(AND($B31<G$14,G$14-$B31<$C$5),OFFSET(Input!$BJ31,0,G$14-$B31-1),0)","v":0},{"$f":" G31-IF(AND($B31<H$14,H$14-$B31<$C$5),OFFSET(Input!$BJ31,0,H$14-$B31-1),0)","v":0},{"$f":" H31-IF(AND($B31<I$14,I$14-$B31<$C$5),OFFSET(Input!$BJ31,0,I$14-$B31-1),0)","v":0},{"$f":" I31-IF(AND($B31<J$14,J$14-$B31<$C$5),OFFSET(Input!$BJ31,0,J$14-$B31-1),0)","v":0},{"$f":" J31-IF(AND($B31<K$14,K$14-$B31<$C$5),OFFSET(Input!$BJ31,0,K$14-$B31-1),0)","v":0},{"$f":" K31-IF(AND($B31<L$14,L$14-$B31<$C$5),OFFSET(Input!$BJ31,0,L$14-$B31-1),0)","v":0},{"$f":" L31-IF(AND($B31<M$14,M$14-$B31<$C$5),OFFSET(Input!$BJ31,0,M$14-$B31-1),0)","v":0},{"$f":" M31-IF(AND($B31<N$14,N$14-$B31<$C$5),OFFSET(Input!$BJ31,0,N$14-$B31-1),0)","v":0},{"$f":" N31-IF(AND($B31<O$14,O$14-$B31<$C$5),OFFSET(Input!$BJ31,0,O$14-$B31-1),0)","v":0},{"$f":" O31-IF(AND($B31<P$14,P$14-$B31<$C$5),OFFSET(Input!$BJ31,0,P$14-$B31-1),0)","v":0},{"$f":" P31-IF(AND($B31<Q$14,Q$14-$B31<$C$5),OFFSET(Input!$BJ31,0,Q$14-$B31-1),0)","v":0},{"$f":" Q31-IF(AND($B31<R$14,R$14-$B31<$C$5),OFFSET(Input!$BJ31,0,R$14-$B31-1),0)","v":-189},{"$f":" R31-IF(AND($B31<S$14,S$14-$B31<$C$5),OFFSET(Input!$BJ31,0,S$14-$B31-1),0)","v":-378},{"$f":" S31-IF(AND($B31<T$14,T$14-$B31<$C$5),OFFSET(Input!$BJ31,0,T$14-$B31-1),0)","v":-567},{"$f":" T31-IF(AND($B31<U$14,U$14-$B31<$C$5),OFFSET(Input!$BJ31,0,U$14-$B31-1),0)","v":-756},{"$f":" U31-IF(AND($B31<V$14,V$14-$B31<$C$5),OFFSET(Input!$BJ31,0,V$14-$B31-1),0)","v":-756},{"$f":" V31-IF(AND($B31<W$14,W$14-$B31<$C$5),OFFSET(Input!$BJ31,0,W$14-$B31-1),0)","v":-756},{"$f":" W31-IF(AND($B31<X$14,X$14-$B31<$C$5),OFFSET(Input!$BJ31,0,X$14-$B31-1),0)","v":-756},{"$f":" X31-IF(AND($B31<Y$14,Y$14-$B31<$C$5),OFFSET(Input!$BJ31,0,Y$14-$B31-1),0)","v":-756},{"$f":" Y31-IF(AND($B31<Z$14,Z$14-$B31<$C$5),OFFSET(Input!$BJ31,0,Z$14-$B31-1),0)","v":-756},{"$f":" Z31-IF(AND($B31<AA$14,AA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AA$14-$B31-1),0)","v":-756},{"$f":" AA31-IF(AND($B31<AB$14,AB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AB$14-$B31-1),0)","v":-756},{"$f":" AB31-IF(AND($B31<AC$14,AC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AC$14-$B31-1),0)","v":-756},{"$f":" AC31-IF(AND($B31<AD$14,AD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AD$14-$B31-1),0)","v":-756},{"$f":" AD31-IF(AND($B31<AE$14,AE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AE$14-$B31-1),0)","v":-756},{"$f":" AE31-IF(AND($B31<AF$14,AF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AF$14-$B31-1),0)","v":-756},{"$f":" AF31-IF(AND($B31<AG$14,AG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AG$14-$B31-1),0)","v":-756},{"$f":" AG31-IF(AND($B31<AH$14,AH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AH$14-$B31-1),0)","v":-756},{"$f":" AH31-IF(AND($B31<AI$14,AI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AI$14-$B31-1),0)","v":-756},{"$f":" AI31-IF(AND($B31<AJ$14,AJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AJ$14-$B31-1),0)","v":-756},{"$f":" AJ31-IF(AND($B31<AK$14,AK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AK$14-$B31-1),0)","v":-756},{"$f":" AK31-IF(AND($B31<AL$14,AL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AL$14-$B31-1),0)","v":-756},{"$f":" AL31-IF(AND($B31<AM$14,AM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AM$14-$B31-1),0)","v":-756},{"$f":" AM31-IF(AND($B31<AN$14,AN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AN$14-$B31-1),0)","v":-756},{"$f":" AN31-IF(AND($B31<AO$14,AO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AO$14-$B31-1),0)","v":-756},{"$f":" AO31-IF(AND($B31<AP$14,AP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AP$14-$B31-1),0)","v":-756},{"$f":" AP31-IF(AND($B31<AQ$14,AQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AQ$14-$B31-1),0)","v":-756},{"$f":" AQ31-IF(AND($B31<AR$14,AR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AR$14-$B31-1),0)","v":-756},{"$f":" AR31-IF(AND($B31<AS$14,AS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AS$14-$B31-1),0)","v":-756},{"$f":" AS31-IF(AND($B31<AT$14,AT$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AT$14-$B31-1),0)","v":-756},{"$f":" AT31-IF(AND($B31<AU$14,AU$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AU$14-$B31-1),0)","v":-756},{"$f":" AU31-IF(AND($B31<AV$14,AV$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AV$14-$B31-1),0)","v":-756},{"$f":" AV31-IF(AND($B31<AW$14,AW$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AW$14-$B31-1),0)","v":-756},{"$f":" AW31-IF(AND($B31<AX$14,AX$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AX$14-$B31-1),0)","v":-756},{"$f":" AX31-IF(AND($B31<AY$14,AY$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AY$14-$B31-1),0)","v":-756},{"$f":" AY31-IF(AND($B31<AZ$14,AZ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AZ$14-$B31-1),0)","v":-756},{"$f":" AZ31-IF(AND($B31<BA$14,BA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BA$14-$B31-1),0)","v":-756},{"$f":" BA31-IF(AND($B31<BB$14,BB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BB$14-$B31-1),0)","v":-756},{"$f":" BB31-IF(AND($B31<BC$14,BC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BC$14-$B31-1),0)","v":-756},{"$f":" BC31-IF(AND($B31<BD$14,BD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BD$14-$B31-1),0)","v":-756},{"$f":" BD31-IF(AND($B31<BE$14,BE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BE$14-$B31-1),0)","v":-756},{"$f":" BE31-IF(AND($B31<BF$14,BF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BF$14-$B31-1),0)","v":-756},{"$f":" BF31-IF(AND($B31<BG$14,BG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BG$14-$B31-1),0)","v":-756},{"$f":" BG31-IF(AND($B31<BH$14,BH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BH$14-$B31-1),0)","v":-756},{"$f":" BH31-IF(AND($B31<BI$14,BI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BI$14-$B31-1),0)","v":-756},{"$f":" BI31-IF(AND($B31<BJ$14,BJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BJ$14-$B31-1),0)","v":-756},{"$f":" BJ31-IF(AND($B31<BK$14,BK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BK$14-$B31-1),0)","v":-756},{"$f":" BK31-IF(AND($B31<BL$14,BL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BL$14-$B31-1),0)","v":-756},{"$f":" BL31-IF(AND($B31<BM$14,BM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BM$14-$B31-1),0)","v":-756},{"$f":" BM31-IF(AND($B31<BN$14,BN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BN$14-$B31-1),0)","v":-756},{"$f":" BN31-IF(AND($B31<BO$14,BO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BO$14-$B31-1),0)","v":-756},{"$f":" BO31-IF(AND($B31<BP$14,BP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BP$14-$B31-1),0)","v":-756},{"$f":" BP31-IF(AND($B31<BQ$14,BQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BQ$14-$B31-1),0)","v":-756},{"$f":" BQ31-IF(AND($B31<BR$14,BR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BR$14-$B31-1),0)","v":-756},{"$f":" BR31-IF(AND($B31<BS$14,BS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BS$14-$B31-1),0)","v":-756},{"$f":" BS31-IF(AND($B31<BT$14,BT$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BT$14-$B31-1),0)","v":-756},{"$f":" BT31-IF(AND($B31<BU$14,BU$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BU$14-$B31-1),0)","v":-756},{"$f":" BU31-IF(AND($B31<BV$14,BV$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BV$14-$B31-1),0)","v":-756},{"$f":" BV31-IF(AND($B31<BW$14,BW$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BW$14-$B31-1),0)","v":-756},{"$f":" BW31-IF(AND($B31<BX$14,BX$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BX$14-$B31-1),0)","v":-756},{"$f":" BX31-IF(AND($B31<BY$14,BY$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BY$14-$B31-1),0)","v":-756},{"$f":" BY31-IF(AND($B31<BZ$14,BZ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BZ$14-$B31-1),0)","v":-756},{"$f":" BZ31-IF(AND($B31<CA$14,CA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CA$14-$B31-1),0)","v":-756},{"$f":" CA31-IF(AND($B31<CB$14,CB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CB$14-$B31-1),0)","v":-756},{"$f":" CB31-IF(AND($B31<CC$14,CC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CC$14-$B31-1),0)","v":-756},{"$f":" CC31-IF(AND($B31<CD$14,CD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CD$14-$B31-1),0)","v":-756},{"$f":" CD31-IF(AND($B31<CE$14,CE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CE$14-$B31-1),0)","v":-756},{"$f":" CE31-IF(AND($B31<CF$14,CF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CF$14-$B31-1),0)","v":-756},{"$f":" CF31-IF(AND($B31<CG$14,CG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CG$14-$B31-1),0)","v":-756},{"$f":" CG31-IF(AND($B31<CH$14,CH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CH$14-$B31-1),0)","v":-756},{"$f":" CH31-IF(AND($B31<CI$14,CI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CI$14-$B31-1),0)","v":-756},{"$f":" CI31-IF(AND($B31<CJ$14,CJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CJ$14-$B31-1),0)","v":-756},{"$f":" CJ31-IF(AND($B31<CK$14,CK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CK$14-$B31-1),0)","v":-756},{"$f":" CK31-IF(AND($B31<CL$14,CL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CL$14-$B31-1),0)","v":-756},{"$f":" CL31-IF(AND($B31<CM$14,CM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CM$14-$B31-1),0)","v":-756},{"$f":" CM31-IF(AND($B31<CN$14,CN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CN$14-$B31-1),0)","v":-756},{"$f":" CN31-IF(AND($B31<CO$14,CO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CO$14-$B31-1),0)","v":-756},{"$f":" CO31-IF(AND($B31<CP$14,CP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CP$14-$B31-1),0)","v":-756},{"$f":" CP31-IF(AND($B31<CQ$14,CQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CQ$14-$B31-1),0)","v":-756},{"$f":" CQ31-IF(AND($B31<CR$14,CR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CR$14-$B31-1),0)","v":-756},{"$f":" CR31-IF(AND($B31<CS$14,CS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CS$14-$B31-1),0)","v":-756},{"$f":" CS31-IF(AND($B31<CT$14,CT$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CT$14-$B31-1),0)","v":-756},{"$f":" CT31-IF(AND($B31<CU$14,CU$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CU$14-$B31-1),0)","v":-756},{"$f":" CU31-IF(AND($B31<CV$14,CV$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CV$14-$B31-1),0)","v":-756},{"$f":" CV31-IF(AND($B31<CW$14,CW$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CW$14-$B31-1),0)","v":-756},{"$f":" CW31-IF(AND($B31<CX$14,CX$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CX$14-$B31-1),0)","v":-756},{"$f":" CX31-IF(AND($B31<CY$14,CY$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CY$14-$B31-1),0)","v":-756},{"$f":" CY31-IF(AND($B31<CZ$14,CZ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CZ$14-$B31-1),0)","v":-756},{"$f":" CZ31-IF(AND($B31<DA$14,DA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DA$14-$B31-1),0)","v":-756},{"$f":" DA31-IF(AND($B31<DB$14,DB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DB$14-$B31-1),0)","v":-756},{"$f":" DB31-IF(AND($B31<DC$14,DC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DC$14-$B31-1),0)","v":-756},{"$f":" DC31-IF(AND($B31<DD$14,DD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DD$14-$B31-1),0)","v":-756},{"$f":" DD31-IF(AND($B31<DE$14,DE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DE$14-$B31-1),0)","v":-756},{"$f":" DE31-IF(AND($B31<DF$14,DF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DF$14-$B31-1),0)","v":-756},{"$f":" DF31-IF(AND($B31<DG$14,DG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DG$14-$B31-1),0)","v":-756},{"$f":" DG31-IF(AND($B31<DH$14,DH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DH$14-$B31-1),0)","v":-756},{"$f":" DH31-IF(AND($B31<DI$14,DI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DI$14-$B31-1),0)","v":-756},{"$f":" DI31-IF(AND($B31<DJ$14,DJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DJ$14-$B31-1),0)","v":-756},{"$f":" DJ31-IF(AND($B31<DK$14,DK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DK$14-$B31-1),0)","v":-756},{"$f":" DK31-IF(AND($B31<DL$14,DL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DL$14-$B31-1),0)","v":-756},{"$f":" DL31-IF(AND($B31<DM$14,DM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DM$14-$B31-1),0)","v":-756},{"$f":" DM31-IF(AND($B31<DN$14,DN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DN$14-$B31-1),0)","v":-756},{"$f":" DN31-IF(AND($B31<DO$14,DO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DO$14-$B31-1),0)","v":-756},{"$f":" DO31-IF(AND($B31<DP$14,DP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DP$14-$B31-1),0)","v":-756},{"$f":" DP31-IF(AND($B31<DQ$14,DQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DQ$14-$B31-1),0)","v":-756},{"$f":" DQ31-IF(AND($B31<DR$14,DR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DR$14-$B31-1),0)","v":-756},{"$f":" DR31-IF(AND($B31<DS$14,DS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DS$14-$B31-1),0)","v":-756}]
[{"$f":"Calcs!A39","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E39),1,Calcs!E39)*Periods,0)","v":4},{"$f":"ROUND(MAX(B39,Input!Z39*Periods),0)","v":4},null,null,0,{"$f":" F39-IF(AND($B39<G$14,G$14-$B39<$C$5),OFFSET(Input!$BJ39,0,G$14-$B39-1),0)","v":0},{"$f":" G39-IF(AND($B39<H$14,H$14-$B39<$C$5),OFFSET(Input!$BJ39,0,H$14-$B39-1),0)","v":0},{"$f":" H39-IF(AND($B39<I$14,I$14-$B39<$C$5),OFFSET(Input!$BJ39,0,I$14-$B39-1),0)","v":0},{"$f":" I39-IF(AND($B39<J$14,J$14-$B39<$C$5),OFFSET(Input!$BJ39,0,J$14-$B39-1),0)","v":0},{"$f":" J39-IF(AND($B39<K$14,K$14-$B39<$C$5),OFFSET(Input!$BJ39,0,K$14-$B39-1),0)","v":0},{"$f":" K39-IF(AND($B39<L$14,L$14-$B39<$C$5),OFFSET(Input!$BJ39,0,L$14-$B39-1),0)","v":0},{"$f":" L39-IF(AND($B39<M$14,M$14-$B39<$C$5),OFFSET(Input!$BJ39,0,M$14-$B39-1),0)","v":0},{"$f":" M39-IF(AND($B39<N$14,N$14-$B39<$C$5),OFFSET(Input!$BJ39,0,N$14-$B39-1),0)","v":0},{"$f":" N39-IF(AND($B39<O$14,O$14-$B39<$C$5),OFFSET(Input!$BJ39,0,O$14-$B39-1),0)","v":0},{"$f":" O39-IF(AND($B39<P$14,P$14-$B39<$C$5),OFFSET(Input!$BJ39,0,P$14-$B39-1),0)","v":0},{"$f":" P39-IF(AND($B39<Q$14,Q$14-$B39<$C$5),OFFSET(Input!$BJ39,0,Q$14-$B39-1),0)","v":0},{"$f":" Q39-IF(AND($B39<R$14,R$14-$B39<$C$5),OFFSET(Input!$BJ39,0,R$14-$B39-1),0)","v":0},{"$f":" R39-IF(AND($B39<S$14,S$14-$B39<$C$5),OFFSET(Input!$BJ39,0,S$14-$B39-1),0)","v":0},{"$f":" S39-IF(AND($B39<T$14,T$14-$B39<$C$5),OFFSET(Input!$BJ39,0,T$14-$B39-1),0)","v":0},{"$f":" T39-IF(AND($B39<U$14,U$14-$B39<$C$5),OFFSET(Input!$BJ39,0,U$14-$B39-1),0)","v":0},{"$f":" U39-IF(AND($B39<V$14,V$14-$B39<$C$5),OFFSET(Input!$BJ39,0,V$14-$B39-1),0)","v":0},{"$f":" V39-IF(AND($B39<W$14,W$14-$B39<$C$5),OFFSET(Input!$BJ39,0,W$14-$B39-1),0)","v":0},{"$f":" W39-IF(AND($B39<X$14,X$14-$B39<$C$5),OFFSET(Input!$BJ39,0,X$14-$B39-1),0)","v":0},{"$f":" X39-IF(AND($B39<Y$14,Y$14-$B39<$C$5),OFFSET(Input!$BJ39,0,Y$14-$B39-1),0)","v":0},{"$f":" Y39-IF(AND($B39<Z$14,Z$14-$B39<$C$5),OFFSET(Input!$BJ39,0,Z$14-$B39-1),0)","v":0},{"$f":" Z39-IF(AND($B39<AA$14,AA$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AA$14-$B39-1),0)","v":0},{"$f":" AA39-IF(AND($B39<AB$14,AB$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AB$14-$B39-1),0)","v":0},{"$f":" AB39-IF(AND($B39<AC$14,AC$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AC$14-$B39-1),0)","v":0},{"$f":" AC39-IF(AND($B39<AD$14,AD$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AD$14-$B39-1),0)","v":0},{"$f":" AD39-IF(AND($B39<AE$14,AE$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AE$14-$B39-1),0)","v":0},{"$f":" AE39-IF(AND($B39<AF$14,AF$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AF$14-$B39-1),0)","v":0},{"$f":" AF39-IF(AND($B39<AG$14,AG$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AG$14-$B39-1),0)","v":0},{"$f":" AG39-IF(AND($B39<AH$14,AH$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AH$14-$B39-1),0)","v":0},{"$f":" AH39-IF(AND($B39<AI$14,AI$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AI$14-$B39-1),0)","v":0},{"$f":" AI39-IF(AND($B39<AJ$14,AJ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AJ$14-$B39-1),0)","v":0},{"$f":" AJ39-IF(AND($B39<AK$14,AK$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AK$14-$B39-1),0)","v":0},{"$f":" AK39-IF(AND($B39<AL$14,AL$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AL$14-$B39-1),0)","v":0},{"$f":" AL39-IF(AND($B39<AM$14,AM$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AM$14-$B39-1),0)","v":0},{"$f":" AM39-IF(AND($B39<AN$14,AN$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AN$14-$B39-1),0)","v":0},{"$f":" AN39-IF(AND($B39<AO$14,AO$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AO$14-$B39-1),0)","v":0},{"$f":" AO39-IF(AND($B39<AP$14,AP$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AP$14-$B39-1),0)","v":0},{"$f":" AP39-IF(AND($B39<AQ$14,AQ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AQ$14-$B39-1),0)","v":0},{"$f":" AQ39-IF(AND($B39<AR$14,AR$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AR$14-$B39-1),0)","v":0},{"$f":" AR39-IF(AND($B39<AS$14,AS$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AS$14-$B39-1),0)","v":0},{"$f":" AS39-IF(AND($B39<AT$14,AT$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AT$14-$B39-1),0)","v":0},{"$f":" AT39-IF(AND($B39<AU$14,AU$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AU$14-$B39-1),0)","v":0},{"$f":" AU39-IF(AND($B39<AV$14,AV$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AV$14-$B39-1),0)","v":0},{"$f":" AV39-IF(AND($B39<AW$14,AW$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AW$14-$B39-1),0)","v":0},{"$f":" AW39-IF(AND($B39<AX$14,AX$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AX$14-$B39-1),0)","v":0},{"$f":" AX39-IF(AND($B39<AY$14,AY$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AY$14-$B39-1),0)","v":0},{"$f":" AY39-IF(AND($B39<AZ$14,AZ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AZ$14-$B39-1),0)","v":0},{"$f":" AZ39-IF(AND($B39<BA$14,BA$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BA$14-$B39-1),0)","v":0},{"$f":" BA39-IF(AND($B39<BB$14,BB$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BB$14-$B39-1),0)","v":0},{"$f":" BB39-IF(AND($B39<BC$14,BC$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BC$14-$B39-1),0)","v":0},{"$f":" BC39-IF(AND($B39<BD$14,BD$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BD$14-$B39-1),0)","v":0},{"$f":" BD39-IF(AND($B39<BE$14,BE$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BE$14-$B39-1),0)","v":0},{"$f":" BE39-IF(AND($B39<BF$14,BF$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BF$14-$B39-1),0)","v":0},{"$f":" BF39-IF(AND($B39<BG$14,BG$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BG$14-$B39-1),0)","v":0},{"$f":" BG39-IF(AND($B39<BH$14,BH$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BH$14-$B39-1),0)","v":0},{"$f":" BH39-IF(AND($B39<BI$14,BI$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BI$14-$B39-1),0)","v":0},{"$f":" BI39-IF(AND($B39<BJ$14,BJ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BJ$14-$B39-1),0)","v":0},{"$f":" BJ39-IF(AND($B39<BK$14,BK$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BK$14-$B39-1),0)","v":0},{"$f":" BK39-IF(AND($B39<BL$14,BL$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BL$14-$B39-1),0)","v":0},{"$f":" BL39-IF(AND($B39<BM$14,BM$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BM$14-$B39-1),0)","v":0},{"$f":" BM39-IF(AND($B39<BN$14,BN$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BN$14-$B39-1),0)","v":0},{"$f":" BN39-IF(AND($B39<BO$14,BO$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BO$14-$B39-1),0)","v":0},{"$f":" BO39-IF(AND($B39<BP$14,BP$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BP$14-$B39-1),0)","v":0},{"$f":" BP39-IF(AND($B39<BQ$14,BQ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BQ$14-$B39-1),0)","v":0},{"$f":" BQ39-IF(AND($B39<BR$14,BR$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BR$14-$B39-1),0)","v":0},{"$f":" BR39-IF(AND($B39<BS$14,BS$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BS$14-$B39-1),0)","v":0},{"$f":" BS39-IF(AND($B39<BT$14,BT$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BT$14-$B39-1),0)","v":0},{"$f":" BT39-IF(AND($B39<BU$14,BU$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BU$14-$B39-1),0)","v":0},{"$f":" BU39-IF(AND($B39<BV$14,BV$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BV$14-$B39-1),0)","v":0},{"$f":" BV39-IF(AND($B39<BW$14,BW$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BW$14-$B39-1),0)","v":0},{"$f":" BW39-IF(AND($B39<BX$14,BX$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BX$14-$B39-1),0)","v":0},{"$f":" BX39-IF(AND($B39<BY$14,BY$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BY$14-$B39-1),0)","v":0},{"$f":" BY39-IF(AND($B39<BZ$14,BZ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BZ$14-$B39-1),0)","v":0},{"$f":" BZ39-IF(AND($B39<CA$14,CA$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CA$14-$B39-1),0)","v":0},{"$f":" CA39-IF(AND($B39<CB$14,CB$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CB$14-$B39-1),0)","v":0},{"$f":" CB39-IF(AND($B39<CC$14,CC$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CC$14-$B39-1),0)","v":0},{"$f":" CC39-IF(AND($B39<CD$14,CD$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CD$14-$B39-1),0)","v":0},{"$f":" CD39-IF(AND($B39<CE$14,CE$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CE$14-$B39-1),0)","v":0},{"$f":" CE39-IF(AND($B39<CF$14,CF$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CF$14-$B39-1),0)","v":0},{"$f":" CF39-IF(AND($B39<CG$14,CG$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CG$14-$B39-1),0)","v":0},{"$f":" CG39-IF(AND($B39<CH$14,CH$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CH$14-$B39-1),0)","v":0},{"$f":" CH39-IF(AND($B39<CI$14,CI$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CI$14-$B39-1),0)","v":0},{"$f":" CI39-IF(AND($B39<CJ$14,CJ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CJ$14-$B39-1),0)","v":0},{"$f":" CJ39-IF(AND($B39<CK$14,CK$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CK$14-$B39-1),0)","v":0},{"$f":" CK39-IF(AND($B39<CL$14,CL$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CL$14-$B39-1),0)","v":0},{"$f":" CL39-IF(AND($B39<CM$14,CM$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CM$14-$B39-1),0)","v":0},{"$f":" CM39-IF(AND($B39<CN$14,CN$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CN$14-$B39-1),0)","v":0},{"$f":" CN39-IF(AND($B39<CO$14,CO$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CO$14-$B39-1),0)","v":0},{"$f":" CO39-IF(AND($B39<CP$14,CP$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CP$14-$B39-1),0)","v":0},{"$f":" CP39-IF(AND($B39<CQ$14,CQ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CQ$14-$B39-1),0)","v":0},{"$f":" CQ39-IF(AND($B39<CR$14,CR$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CR$14-$B39-1),0)","v":0},{"$f":" CR39-IF(AND($B39<CS$14,CS$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CS$14-$B39-1),0)","v":0},{"$f":" CS39-IF(AND($B39<CT$14,CT$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CT$14-$B39-1),0)","v":0},{"$f":" CT39-IF(AND($B39<CU$14,CU$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CU$14-$B39-1),0)","v":0},{"$f":" CU39-IF(AND($B39<CV$14,CV$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CV$14-$B39-1),0)","v":0},{"$f":" CV39-IF(AND($B39<CW$14,CW$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CW$14-$B39-1),0)","v":0},{"$f":" CW39-IF(AND($B39<CX$14,CX$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CX$14-$B39-1),0)","v":0},{"$f":" CX39-IF(AND($B39<CY$14,CY$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CY$14-$B39-1),0)","v":0},{"$f":" CY39-IF(AND($B39<CZ$14,CZ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CZ$14-$B39-1),0)","v":0},{"$f":" CZ39-IF(AND($B39<DA$14,DA$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DA$14-$B39-1),0)","v":0},{"$f":" DA39-IF(AND($B39<DB$14,DB$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DB$14-$B39-1),0)","v":0},{"$f":" DB39-IF(AND($B39<DC$14,DC$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DC$14-$B39-1),0)","v":0},{"$f":" DC39-IF(AND($B39<DD$14,DD$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DD$14-$B39-1),0)","v":0},{"$f":" DD39-IF(AND($B39<DE$14,DE$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DE$14-$B39-1),0)","v":0},{"$f":" DE39-IF(AND($B39<DF$14,DF$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DF$14-$B39-1),0)","v":0},{"$f":" DF39-IF(AND($B39<DG$14,DG$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DG$14-$B39-1),0)","v":0},{"$f":" DG39-IF(AND($B39<DH$14,DH$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DH$14-$B39-1),0)","v":0},{"$f":" DH39-IF(AND($B39<DI$14,DI$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DI$14-$B39-1),0)","v":0},{"$f":" DI39-IF(AND($B39<DJ$14,DJ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DJ$14-$B39-1),0)","v":0},{"$f":" DJ39-IF(AND($B39<DK$14,DK$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DK$14-$B39-1),0)","v":0},{"$f":" DK39-IF(AND($B39<DL$14,DL$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DL$14-$B39-1),0)","v":0},{"$f":" DL39-IF(AND($B39<DM$14,DM$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DM$14-$B39-1),0)","v":0},{"$f":" DM39-IF(AND($B39<DN$14,DN$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DN$14-$B39-1),0)","v":0},{"$f":" DN39-IF(AND($B39<DO$14,DO$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DO$14-$B39-1),0)","v":0},{"$f":" DO39-IF(AND($B39<DP$14,DP$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DP$14-$B39-1),0)","v":0},{"$f":" DP39-IF(AND($B39<DQ$14,DQ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DQ$14-$B39-1),0)","v":0},{"$f":" DQ39-IF(AND($B39<DR$14,DR$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DR$14-$B39-1),0)","v":0},{"$f":" DR39-IF(AND($B39<DS$14,DS$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DS$14-$B39-1),0)","v":0}]
[{"$f":"Calcs!A73","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E73),1,Calcs!E73)*Periods,0)","v":4},{"$f":"ROUND(MAX(B73,Input!Z73*Periods),0)","v":4},null,null,0,{"$f":" F73-IF(AND($B73<G$14,G$14-$B73<$C$5),OFFSET(Input!$BJ73,0,G$14-$B73-1),0)","v":0},{"$f":" G73-IF(AND($B73<H$14,H$14-$B73<$C$5),OFFSET(Input!$BJ73,0,H$14-$B73-1),0)","v":0},{"$f":" H73-IF(AND($B73<I$14,I$14-$B73<$C$5),OFFSET(Input!$BJ73,0,I$14-$B73-1),0)","v":0},{"$f":" I73-IF(AND($B73<J$14,J$14-$B73<$C$5),OFFSET(Input!$BJ73,0,J$14-$B73-1),0)","v":0},{"$f":" J73-IF(AND($B73<K$14,K$14-$B73<$C$5),OFFSET(Input!$BJ73,0,K$14-$B73-1),0)","v":0},{"$f":" K73-IF(AND($B73<L$14,L$14-$B73<$C$5),OFFSET(Input!$BJ73,0,L$14-$B73-1),0)","v":0},{"$f":" L73-IF(AND($B73<M$14,M$14-$B73<$C$5),OFFSET(Input!$BJ73,0,M$14-$B73-1),0)","v":0},{"$f":" M73-IF(AND($B73<N$14,N$14-$B73<$C$5),OFFSET(Input!$BJ73,0,N$14-$B73-1),0)","v":0},{"$f":" N73-IF(AND($B73<O$14,O$14-$B73<$C$5),OFFSET(Input!$BJ73,0,O$14-$B73-1),0)","v":0},{"$f":" O73-IF(AND($B73<P$14,P$14-$B73<$C$5),OFFSET(Input!$BJ73,0,P$14-$B73-1),0)","v":0},{"$f":" P73-IF(AND($B73<Q$14,Q$14-$B73<$C$5),OFFSET(Input!$BJ73,0,Q$14-$B73-1),0)","v":0},{"$f":" Q73-IF(AND($B73<R$14,R$14-$B73<$C$5),OFFSET(Input!$BJ73,0,R$14-$B73-1),0)","v":0},{"$f":" R73-IF(AND($B73<S$14,S$14-$B73<$C$5),OFFSET(Input!$BJ73,0,S$14-$B73-1),0)","v":0},{"$f":" S73-IF(AND($B73<T$14,T$14-$B73<$C$5),OFFSET(Input!$BJ73,0,T$14-$B73-1),0)","v":0},{"$f":" T73-IF(AND($B73<U$14,U$14-$B73<$C$5),OFFSET(Input!$BJ73,0,U$14-$B73-1),0)","v":0},{"$f":" U73-IF(AND($B73<V$14,V$14-$B73<$C$5),OFFSET(Input!$BJ73,0,V$14-$B73-1),0)","v":0},{"$f":" V73-IF(AND($B73<W$14,W$14-$B73<$C$5),OFFSET(Input!$BJ73,0,W$14-$B73-1),0)","v":0},{"$f":" W73-IF(AND($B73<X$14,X$14-$B73<$C$5),OFFSET(Input!$BJ73,0,X$14-$B73-1),0)","v":0},{"$f":" X73-IF(AND($B73<Y$14,Y$14-$B73<$C$5),OFFSET(Input!$BJ73,0,Y$14-$B73-1),0)","v":0},{"$f":" Y73-IF(AND($B73<Z$14,Z$14-$B73<$C$5),OFFSET(Input!$BJ73,0,Z$14-$B73-1),0)","v":0},{"$f":" Z73-IF(AND($B73<AA$14,AA$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AA$14-$B73-1),0)","v":0},{"$f":" AA73-IF(AND($B73<AB$14,AB$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AB$14-$B73-1),0)","v":0},{"$f":" AB73-IF(AND($B73<AC$14,AC$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AC$14-$B73-1),0)","v":0},{"$f":" AC73-IF(AND($B73<AD$14,AD$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AD$14-$B73-1),0)","v":0},{"$f":" AD73-IF(AND($B73<AE$14,AE$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AE$14-$B73-1),0)","v":0},{"$f":" AE73-IF(AND($B73<AF$14,AF$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AF$14-$B73-1),0)","v":0},{"$f":" AF73-IF(AND($B73<AG$14,AG$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AG$14-$B73-1),0)","v":0},{"$f":" AG73-IF(AND($B73<AH$14,AH$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AH$14-$B73-1),0)","v":0},{"$f":" AH73-IF(AND($B73<AI$14,AI$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AI$14-$B73-1),0)","v":0},{"$f":" AI73-IF(AND($B73<AJ$14,AJ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AJ$14-$B73-1),0)","v":0},{"$f":" AJ73-IF(AND($B73<AK$14,AK$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AK$14-$B73-1),0)","v":0},{"$f":" AK73-IF(AND($B73<AL$14,AL$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AL$14-$B73-1),0)","v":0},{"$f":" AL73-IF(AND($B73<AM$14,AM$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AM$14-$B73-1),0)","v":0},{"$f":" AM73-IF(AND($B73<AN$14,AN$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AN$14-$B73-1),0)","v":0},{"$f":" AN73-IF(AND($B73<AO$14,AO$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AO$14-$B73-1),0)","v":0},{"$f":" AO73-IF(AND($B73<AP$14,AP$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AP$14-$B73-1),0)","v":0},{"$f":" AP73-IF(AND($B73<AQ$14,AQ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AQ$14-$B73-1),0)","v":0},{"$f":" AQ73-IF(AND($B73<AR$14,AR$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AR$14-$B73-1),0)","v":0},{"$f":" AR73-IF(AND($B73<AS$14,AS$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AS$14-$B73-1),0)","v":0},{"$f":" AS73-IF(AND($B73<AT$14,AT$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AT$14-$B73-1),0)","v":0},{"$f":" AT73-IF(AND($B73<AU$14,AU$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AU$14-$B73-1),0)","v":0},{"$f":" AU73-IF(AND($B73<AV$14,AV$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AV$14-$B73-1),0)","v":0},{"$f":" AV73-IF(AND($B73<AW$14,AW$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AW$14-$B73-1),0)","v":0},{"$f":" AW73-IF(AND($B73<AX$14,AX$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AX$14-$B73-1),0)","v":0},{"$f":" AX73-IF(AND($B73<AY$14,AY$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AY$14-$B73-1),0)","v":0},{"$f":" AY73-IF(AND($B73<AZ$14,AZ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AZ$14-$B73-1),0)","v":0},{"$f":" AZ73-IF(AND($B73<BA$14,BA$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BA$14-$B73-1),0)","v":0},{"$f":" BA73-IF(AND($B73<BB$14,BB$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BB$14-$B73-1),0)","v":0},{"$f":" BB73-IF(AND($B73<BC$14,BC$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BC$14-$B73-1),0)","v":0},{"$f":" BC73-IF(AND($B73<BD$14,BD$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BD$14-$B73-1),0)","v":0},{"$f":" BD73-IF(AND($B73<BE$14,BE$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BE$14-$B73-1),0)","v":0},{"$f":" BE73-IF(AND($B73<BF$14,BF$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BF$14-$B73-1),0)","v":0},{"$f":" BF73-IF(AND($B73<BG$14,BG$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BG$14-$B73-1),0)","v":0},{"$f":" BG73-IF(AND($B73<BH$14,BH$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BH$14-$B73-1),0)","v":0},{"$f":" BH73-IF(AND($B73<BI$14,BI$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BI$14-$B73-1),0)","v":0},{"$f":" BI73-IF(AND($B73<BJ$14,BJ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BJ$14-$B73-1),0)","v":0},{"$f":" BJ73-IF(AND($B73<BK$14,BK$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BK$14-$B73-1),0)","v":0},{"$f":" BK73-IF(AND($B73<BL$14,BL$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BL$14-$B73-1),0)","v":0},{"$f":" BL73-IF(AND($B73<BM$14,BM$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BM$14-$B73-1),0)","v":0},{"$f":" BM73-IF(AND($B73<BN$14,BN$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BN$14-$B73-1),0)","v":0},{"$f":" BN73-IF(AND($B73<BO$14,BO$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BO$14-$B73-1),0)","v":0},{"$f":" BO73-IF(AND($B73<BP$14,BP$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BP$14-$B73-1),0)","v":0},{"$f":" BP73-IF(AND($B73<BQ$14,BQ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BQ$14-$B73-1),0)","v":0},{"$f":" BQ73-IF(AND($B73<BR$14,BR$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BR$14-$B73-1),0)","v":0},{"$f":" BR73-IF(AND($B73<BS$14,BS$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BS$14-$B73-1),0)","v":0},{"$f":" BS73-IF(AND($B73<BT$14,BT$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BT$14-$B73-1),0)","v":0},{"$f":" BT73-IF(AND($B73<BU$14,BU$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BU$14-$B73-1),0)","v":0},{"$f":" BU73-IF(AND($B73<BV$14,BV$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BV$14-$B73-1),0)","v":0},{"$f":" BV73-IF(AND($B73<BW$14,BW$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BW$14-$B73-1),0)","v":0},{"$f":" BW73-IF(AND($B73<BX$14,BX$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BX$14-$B73-1),0)","v":0},{"$f":" BX73-IF(AND($B73<BY$14,BY$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BY$14-$B73-1),0)","v":0},{"$f":" BY73-IF(AND($B73<BZ$14,BZ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BZ$14-$B73-1),0)","v":0},{"$f":" BZ73-IF(AND($B73<CA$14,CA$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CA$14-$B73-1),0)","v":0},{"$f":" CA73-IF(AND($B73<CB$14,CB$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CB$14-$B73-1),0)","v":0},{"$f":" CB73-IF(AND($B73<CC$14,CC$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CC$14-$B73-1),0)","v":0},{"$f":" CC73-IF(AND($B73<CD$14,CD$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CD$14-$B73-1),0)","v":0},{"$f":" CD73-IF(AND($B73<CE$14,CE$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CE$14-$B73-1),0)","v":0},{"$f":" CE73-IF(AND($B73<CF$14,CF$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CF$14-$B73-1),0)","v":0},{"$f":" CF73-IF(AND($B73<CG$14,CG$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CG$14-$B73-1),0)","v":0},{"$f":" CG73-IF(AND($B73<CH$14,CH$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CH$14-$B73-1),0)","v":0},{"$f":" CH73-IF(AND($B73<CI$14,CI$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CI$14-$B73-1),0)","v":0},{"$f":" CI73-IF(AND($B73<CJ$14,CJ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CJ$14-$B73-1),0)","v":0},{"$f":" CJ73-IF(AND($B73<CK$14,CK$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CK$14-$B73-1),0)","v":0},{"$f":" CK73-IF(AND($B73<CL$14,CL$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CL$14-$B73-1),0)","v":0},{"$f":" CL73-IF(AND($B73<CM$14,CM$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CM$14-$B73-1),0)","v":0},{"$f":" CM73-IF(AND($B73<CN$14,CN$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CN$14-$B73-1),0)","v":0},{"$f":" CN73-IF(AND($B73<CO$14,CO$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CO$14-$B73-1),0)","v":0},{"$f":" CO73-IF(AND($B73<CP$14,CP$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CP$14-$B73-1),0)","v":0},{"$f":" CP73-IF(AND($B73<CQ$14,CQ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CQ$14-$B73-1),0)","v":0},{"$f":" CQ73-IF(AND($B73<CR$14,CR$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CR$14-$B73-1),0)","v":0},{"$f":" CR73-IF(AND($B73<CS$14,CS$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CS$14-$B73-1),0)","v":0},{"$f":" CS73-IF(AND($B73<CT$14,CT$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CT$14-$B73-1),0)","v":0},{"$f":" CT73-IF(AND($B73<CU$14,CU$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CU$14-$B73-1),0)","v":0},{"$f":" CU73-IF(AND($B73<CV$14,CV$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CV$14-$B73-1),0)","v":0},{"$f":" CV73-IF(AND($B73<CW$14,CW$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CW$14-$B73-1),0)","v":0},{"$f":" CW73-IF(AND($B73<CX$14,CX$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CX$14-$B73-1),0)","v":0},{"$f":" CX73-IF(AND($B73<CY$14,CY$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CY$14-$B73-1),0)","v":0},{"$f":" CY73-IF(AND($B73<CZ$14,CZ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CZ$14-$B73-1),0)","v":0},{"$f":" CZ73-IF(AND($B73<DA$14,DA$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DA$14-$B73-1),0)","v":0},{"$f":" DA73-IF(AND($B73<DB$14,DB$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DB$14-$B73-1),0)","v":0},{"$f":" DB73-IF(AND($B73<DC$14,DC$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DC$14-$B73-1),0)","v":0},{"$f":" DC73-IF(AND($B73<DD$14,DD$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DD$14-$B73-1),0)","v":0},{"$f":" DD73-IF(AND($B73<DE$14,DE$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DE$14-$B73-1),0)","v":0},{"$f":" DE73-IF(AND($B73<DF$14,DF$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DF$14-$B73-1),0)","v":0},{"$f":" DF73-IF(AND($B73<DG$14,DG$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DG$14-$B73-1),0)","v":0},{"$f":" DG73-IF(AND($B73<DH$14,DH$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DH$14-$B73-1),0)","v":0},{"$f":" DH73-IF(AND($B73<DI$14,DI$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DI$14-$B73-1),0)","v":0},{"$f":" DI73-IF(AND($B73<DJ$14,DJ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DJ$14-$B73-1),0)","v":0},{"$f":" DJ73-IF(AND($B73<DK$14,DK$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DK$14-$B73-1),0)","v":0},{"$f":" DK73-IF(AND($B73<DL$14,DL$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DL$14-$B73-1),0)","v":0},{"$f":" DL73-IF(AND($B73<DM$14,DM$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DM$14-$B73-1),0)","v":0},{"$f":" DM73-IF(AND($B73<DN$14,DN$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DN$14-$B73-1),0)","v":0},{"$f":" DN73-IF(AND($B73<DO$14,DO$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DO$14-$B73-1),0)","v":0},{"$f":" DO73-IF(AND($B73<DP$14,DP$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DP$14-$B73-1),0)","v":0},{"$f":" DP73-IF(AND($B73<DQ$14,DQ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DQ$14-$B73-1),0)","v":0},{"$f":" DQ73-IF(AND($B73<DR$14,DR$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DR$14-$B73-1),0)","v":0},{"$f":" DR73-IF(AND($B73<DS$14,DS$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DS$14-$B73-1),0)","v":0}]
[{"$f":"Calcs!A100","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E100),1,Calcs!E100)*Periods,0)","v":0},{"$f":"ROUND(MAX(B100,Input!Z100*Periods),0)","v":0},null,null,0,{"$f":" F100-IF(AND($B100<G$14,G$14-$B100<$C$5),OFFSET(Input!$BJ100,0,G$14-$B100-1),0)","v":0},{"$f":" G100-IF(AND($B100<H$14,H$14-$B100<$C$5),OFFSET(Input!$BJ100,0,H$14-$B100-1),0)","v":0},{"$f":" H100-IF(AND($B100<I$14,I$14-$B100<$C$5),OFFSET(Input!$BJ100,0,I$14-$B100-1),0)","v":0},{"$f":" I100-IF(AND($B100<J$14,J$14-$B100<$C$5),OFFSET(Input!$BJ100,0,J$14-$B100-1),0)","v":0},{"$f":" J100-IF(AND($B100<K$14,K$14-$B100<$C$5),OFFSET(Input!$BJ100,0,K$14-$B100-1),0)","v":0},{"$f":" K100-IF(AND($B100<L$14,L$14-$B100<$C$5),OFFSET(Input!$BJ100,0,L$14-$B100-1),0)","v":0},{"$f":" L100-IF(AND($B100<M$14,M$14-$B100<$C$5),OFFSET(Input!$BJ100,0,M$14-$B100-1),0)","v":0},{"$f":" M100-IF(AND($B100<N$14,N$14-$B100<$C$5),OFFSET(Input!$BJ100,0,N$14-$B100-1),0)","v":0},{"$f":" N100-IF(AND($B100<O$14,O$14-$B100<$C$5),OFFSET(Input!$BJ100,0,O$14-$B100-1),0)","v":0},{"$f":" O100-IF(AND($B100<P$14,P$14-$B100<$C$5),OFFSET(Input!$BJ100,0,P$14-$B100-1),0)","v":0},{"$f":" P100-IF(AND($B100<Q$14,Q$14-$B100<$C$5),OFFSET(Input!$BJ100,0,Q$14-$B100-1),0)","v":0},{"$f":" Q100-IF(AND($B100<R$14,R$14-$B100<$C$5),OFFSET(Input!$BJ100,0,R$14-$B100-1),0)","v":0},{"$f":" R100-IF(AND($B100<S$14,S$14-$B100<$C$5),OFFSET(Input!$BJ100,0,S$14-$B100-1),0)","v":0},{"$f":" S100-IF(AND($B100<T$14,T$14-$B100<$C$5),OFFSET(Input!$BJ100,0,T$14-$B100-1),0)","v":0},{"$f":" T100-IF(AND($B100<U$14,U$14-$B100<$C$5),OFFSET(Input!$BJ100,0,U$14-$B100-1),0)","v":0},{"$f":" U100-IF(AND($B100<V$14,V$14-$B100<$C$5),OFFSET(Input!$BJ100,0,V$14-$B100-1),0)","v":0},{"$f":" V100-IF(AND($B100<W$14,W$14-$B100<$C$5),OFFSET(Input!$BJ100,0,W$14-$B100-1),0)","v":0},{"$f":" W100-IF(AND($B100<X$14,X$14-$B100<$C$5),OFFSET(Input!$BJ100,0,X$14-$B100-1),0)","v":0},{"$f":" X100-IF(AND($B100<Y$14,Y$14-$B100<$C$5),OFFSET(Input!$BJ100,0,Y$14-$B100-1),0)","v":0},{"$f":" Y100-IF(AND($B100<Z$14,Z$14-$B100<$C$5),OFFSET(Input!$BJ100,0,Z$14-$B100-1),0)","v":0},{"$f":" Z100-IF(AND($B100<AA$14,AA$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AA$14-$B100-1),0)","v":0},{"$f":" AA100-IF(AND($B100<AB$14,AB$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AB$14-$B100-1),0)","v":0},{"$f":" AB100-IF(AND($B100<AC$14,AC$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AC$14-$B100-1),0)","v":0},{"$f":" AC100-IF(AND($B100<AD$14,AD$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AD$14-$B100-1),0)","v":0},{"$f":" AD100-IF(AND($B100<AE$14,AE$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AE$14-$B100-1),0)","v":0},{"$f":" AE100-IF(AND($B100<AF$14,AF$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AF$14-$B100-1),0)","v":0},{"$f":" AF100-IF(AND($B100<AG$14,AG$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AG$14-$B100-1),0)","v":0},{"$f":" AG100-IF(AND($B100<AH$14,AH$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AH$14-$B100-1),0)","v":0},{"$f":" AH100-IF(AND($B100<AI$14,AI$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AI$14-$B100-1),0)","v":0},{"$f":" AI100-IF(AND($B100<AJ$14,AJ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AJ$14-$B100-1),0)","v":0},{"$f":" AJ100-IF(AND($B100<AK$14,AK$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AK$14-$B100-1),0)","v":0},{"$f":" AK100-IF(AND($B100<AL$14,AL$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AL$14-$B100-1),0)","v":0},{"$f":" AL100-IF(AND($B100<AM$14,AM$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AM$14-$B100-1),0)","v":0},{"$f":" AM100-IF(AND($B100<AN$14,AN$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AN$14-$B100-1),0)","v":0},{"$f":" AN100-IF(AND($B100<AO$14,AO$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AO$14-$B100-1),0)","v":0},{"$f":" AO100-IF(AND($B100<AP$14,AP$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AP$14-$B100-1),0)","v":0},{"$f":" AP100-IF(AND($B100<AQ$14,AQ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AQ$14-$B100-1),0)","v":0},{"$f":" AQ100-IF(AND($B100<AR$14,AR$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AR$14-$B100-1),0)","v":0},{"$f":" AR100-IF(AND($B100<AS$14,AS$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AS$14-$B100-1),0)","v":0},{"$f":" AS100-IF(AND($B100<AT$14,AT$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AT$14-$B100-1),0)","v":0},{"$f":" AT100-IF(AND($B100<AU$14,AU$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AU$14-$B100-1),0)","v":0},{"$f":" AU100-IF(AND($B100<AV$14,AV$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AV$14-$B100-1),0)","v":0},{"$f":" AV100-IF(AND($B100<AW$14,AW$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AW$14-$B100-1),0)","v":0},{"$f":" AW100-IF(AND($B100<AX$14,AX$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AX$14-$B100-1),0)","v":0},{"$f":" AX100-IF(AND($B100<AY$14,AY$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AY$14-$B100-1),0)","v":0},{"$f":" AY100-IF(AND($B100<AZ$14,AZ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AZ$14-$B100-1),0)","v":0},{"$f":" AZ100-IF(AND($B100<BA$14,BA$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BA$14-$B100-1),0)","v":0},{"$f":" BA100-IF(AND($B100<BB$14,BB$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BB$14-$B100-1),0)","v":0},{"$f":" BB100-IF(AND($B100<BC$14,BC$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BC$14-$B100-1),0)","v":0},{"$f":" BC100-IF(AND($B100<BD$14,BD$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BD$14-$B100-1),0)","v":0},{"$f":" BD100-IF(AND($B100<BE$14,BE$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BE$14-$B100-1),0)","v":0},{"$f":" BE100-IF(AND($B100<BF$14,BF$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BF$14-$B100-1),0)","v":0},{"$f":" BF100-IF(AND($B100<BG$14,BG$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BG$14-$B100-1),0)","v":0},{"$f":" BG100-IF(AND($B100<BH$14,BH$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BH$14-$B100-1),0)","v":0},{"$f":" BH100-IF(AND($B100<BI$14,BI$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BI$14-$B100-1),0)","v":0},{"$f":" BI100-IF(AND($B100<BJ$14,BJ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BJ$14-$B100-1),0)","v":0},{"$f":" BJ100-IF(AND($B100<BK$14,BK$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BK$14-$B100-1),0)","v":0},{"$f":" BK100-IF(AND($B100<BL$14,BL$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BL$14-$B100-1),0)","v":0},{"$f":" BL100-IF(AND($B100<BM$14,BM$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BM$14-$B100-1),0)","v":0},{"$f":" BM100-IF(AND($B100<BN$14,BN$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BN$14-$B100-1),0)","v":0},{"$f":" BN100-IF(AND($B100<BO$14,BO$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BO$14-$B100-1),0)","v":0},{"$f":" BO100-IF(AND($B100<BP$14,BP$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BP$14-$B100-1),0)","v":0},{"$f":" BP100-IF(AND($B100<BQ$14,BQ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BQ$14-$B100-1),0)","v":0},{"$f":" BQ100-IF(AND($B100<BR$14,BR$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BR$14-$B100-1),0)","v":0},{"$f":" BR100-IF(AND($B100<BS$14,BS$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BS$14-$B100-1),0)","v":0},{"$f":" BS100-IF(AND($B100<BT$14,BT$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BT$14-$B100-1),0)","v":0},{"$f":" BT100-IF(AND($B100<BU$14,BU$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BU$14-$B100-1),0)","v":0},{"$f":" BU100-IF(AND($B100<BV$14,BV$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BV$14-$B100-1),0)","v":0},{"$f":" BV100-IF(AND($B100<BW$14,BW$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BW$14-$B100-1),0)","v":0},{"$f":" BW100-IF(AND($B100<BX$14,BX$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BX$14-$B100-1),0)","v":0},{"$f":" BX100-IF(AND($B100<BY$14,BY$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BY$14-$B100-1),0)","v":0},{"$f":" BY100-IF(AND($B100<BZ$14,BZ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BZ$14-$B100-1),0)","v":0},{"$f":" BZ100-IF(AND($B100<CA$14,CA$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CA$14-$B100-1),0)","v":0},{"$f":" CA100-IF(AND($B100<CB$14,CB$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CB$14-$B100-1),0)","v":0},{"$f":" CB100-IF(AND($B100<CC$14,CC$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CC$14-$B100-1),0)","v":0},{"$f":" CC100-IF(AND($B100<CD$14,CD$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CD$14-$B100-1),0)","v":0},{"$f":" CD100-IF(AND($B100<CE$14,CE$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CE$14-$B100-1),0)","v":0},{"$f":" CE100-IF(AND($B100<CF$14,CF$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CF$14-$B100-1),0)","v":0},{"$f":" CF100-IF(AND($B100<CG$14,CG$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CG$14-$B100-1),0)","v":0},{"$f":" CG100-IF(AND($B100<CH$14,CH$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CH$14-$B100-1),0)","v":0},{"$f":" CH100-IF(AND($B100<CI$14,CI$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CI$14-$B100-1),0)","v":0},{"$f":" CI100-IF(AND($B100<CJ$14,CJ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CJ$14-$B100-1),0)","v":0},{"$f":" CJ100-IF(AND($B100<CK$14,CK$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CK$14-$B100-1),0)","v":0},{"$f":" CK100-IF(AND($B100<CL$14,CL$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CL$14-$B100-1),0)","v":0},{"$f":" CL100-IF(AND($B100<CM$14,CM$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CM$14-$B100-1),0)","v":0},{"$f":" CM100-IF(AND($B100<CN$14,CN$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CN$14-$B100-1),0)","v":0},{"$f":" CN100-IF(AND($B100<CO$14,CO$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CO$14-$B100-1),0)","v":0},{"$f":" CO100-IF(AND($B100<CP$14,CP$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CP$14-$B100-1),0)","v":0},{"$f":" CP100-IF(AND($B100<CQ$14,CQ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CQ$14-$B100-1),0)","v":0},{"$f":" CQ100-IF(AND($B100<CR$14,CR$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CR$14-$B100-1),0)","v":0},{"$f":" CR100-IF(AND($B100<CS$14,CS$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CS$14-$B100-1),0)","v":0},{"$f":" CS100-IF(AND($B100<CT$14,CT$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CT$14-$B100-1),0)","v":0},{"$f":" CT100-IF(AND($B100<CU$14,CU$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CU$14-$B100-1),0)","v":0},{"$f":" CU100-IF(AND($B100<CV$14,CV$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CV$14-$B100-1),0)","v":0},{"$f":" CV100-IF(AND($B100<CW$14,CW$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CW$14-$B100-1),0)","v":0},{"$f":" CW100-IF(AND($B100<CX$14,CX$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CX$14-$B100-1),0)","v":0},{"$f":" CX100-IF(AND($B100<CY$14,CY$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CY$14-$B100-1),0)","v":0},{"$f":" CY100-IF(AND($B100<CZ$14,CZ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CZ$14-$B100-1),0)","v":0},{"$f":" CZ100-IF(AND($B100<DA$14,DA$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DA$14-$B100-1),0)","v":0},{"$f":" DA100-IF(AND($B100<DB$14,DB$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DB$14-$B100-1),0)","v":0},{"$f":" DB100-IF(AND($B100<DC$14,DC$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DC$14-$B100-1),0)","v":0},{"$f":" DC100-IF(AND($B100<DD$14,DD$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DD$14-$B100-1),0)","v":0},{"$f":" DD100-IF(AND($B100<DE$14,DE$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DE$14-$B100-1),0)","v":0},{"$f":" DE100-IF(AND($B100<DF$14,DF$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DF$14-$B100-1),0)","v":0},{"$f":" DF100-IF(AND($B100<DG$14,DG$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DG$14-$B100-1),0)","v":0},{"$f":" DG100-IF(AND($B100<DH$14,DH$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DH$14-$B100-1),0)","v":0},{"$f":" DH100-IF(AND($B100<DI$14,DI$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DI$14-$B100-1),0)","v":0},{"$f":" DI100-IF(AND($B100<DJ$14,DJ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DJ$14-$B100-1),0)","v":0},{"$f":" DJ100-IF(AND($B100<DK$14,DK$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DK$14-$B100-1),0)","v":0},{"$f":" DK100-IF(AND($B100<DL$14,DL$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DL$14-$B100-1),0)","v":0},{"$f":" DL100-IF(AND($B100<DM$14,DM$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DM$14-$B100-1),0)","v":0},{"$f":" DM100-IF(AND($B100<DN$14,DN$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DN$14-$B100-1),0)","v":0},{"$f":" DN100-IF(AND($B100<DO$14,DO$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DO$14-$B100-1),0)","v":0},{"$f":" DO100-IF(AND($B100<DP$14,DP$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DP$14-$B100-1),0)","v":0},{"$f":" DP100-IF(AND($B100<DQ$14,DQ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DQ$14-$B100-1),0)","v":0},{"$f":" DQ100-IF(AND($B100<DR$14,DR$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DR$14-$B100-1),0)","v":0},{"$f":" DR100-IF(AND($B100<DS$14,DS$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DS$14-$B100-1),0)","v":0}]
[{"$f":"Calcs!A138","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E138),1,Calcs!E138)*Periods,0)","v":0},{"$f":"ROUND(MAX(B138,Input!Z138*Periods),0)","v":0},null,null,0,{"$f":" F138-IF(AND($B138<G$14,G$14-$B138<$C$5),OFFSET(Input!$BJ138,0,G$14-$B138-1),0)","v":0},{"$f":" G138-IF(AND($B138<H$14,H$14-$B138<$C$5),OFFSET(Input!$BJ138,0,H$14-$B138-1),0)","v":0},{"$f":" H138-IF(AND($B138<I$14,I$14-$B138<$C$5),OFFSET(Input!$BJ138,0,I$14-$B138-1),0)","v":0},{"$f":" I138-IF(AND($B138<J$14,J$14-$B138<$C$5),OFFSET(Input!$BJ138,0,J$14-$B138-1),0)","v":0},{"$f":" J138-IF(AND($B138<K$14,K$14-$B138<$C$5),OFFSET(Input!$BJ138,0,K$14-$B138-1),0)","v":0},{"$f":" K138-IF(AND($B138<L$14,L$14-$B138<$C$5),OFFSET(Input!$BJ138,0,L$14-$B138-1),0)","v":0},{"$f":" L138-IF(AND($B138<M$14,M$14-$B138<$C$5),OFFSET(Input!$BJ138,0,M$14-$B138-1),0)","v":0},{"$f":" M138-IF(AND($B138<N$14,N$14-$B138<$C$5),OFFSET(Input!$BJ138,0,N$14-$B138-1),0)","v":0},{"$f":" N138-IF(AND($B138<O$14,O$14-$B138<$C$5),OFFSET(Input!$BJ138,0,O$14-$B138-1),0)","v":0},{"$f":" O138-IF(AND($B138<P$14,P$14-$B138<$C$5),OFFSET(Input!$BJ138,0,P$14-$B138-1),0)","v":0},{"$f":" P138-IF(AND($B138<Q$14,Q$14-$B138<$C$5),OFFSET(Input!$BJ138,0,Q$14-$B138-1),0)","v":0},{"$f":" Q138-IF(AND($B138<R$14,R$14-$B138<$C$5),OFFSET(Input!$BJ138,0,R$14-$B138-1),0)","v":0},{"$f":" R138-IF(AND($B138<S$14,S$14-$B138<$C$5),OFFSET(Input!$BJ138,0,S$14-$B138-1),0)","v":0},{"$f":" S138-IF(AND($B138<T$14,T$14-$B138<$C$5),OFFSET(Input!$BJ138,0,T$14-$B138-1),0)","v":0},{"$f":" T138-IF(AND($B138<U$14,U$14-$B138<$C$5),OFFSET(Input!$BJ138,0,U$14-$B138-1),0)","v":0},{"$f":" U138-IF(AND($B138<V$14,V$14-$B138<$C$5),OFFSET(Input!$BJ138,0,V$14-$B138-1),0)","v":0},{"$f":" V138-IF(AND($B138<W$14,W$14-$B138<$C$5),OFFSET(Input!$BJ138,0,W$14-$B138-1),0)","v":0},{"$f":" W138-IF(AND($B138<X$14,X$14-$B138<$C$5),OFFSET(Input!$BJ138,0,X$14-$B138-1),0)","v":0},{"$f":" X138-IF(AND($B138<Y$14,Y$14-$B138<$C$5),OFFSET(Input!$BJ138,0,Y$14-$B138-1),0)","v":0},{"$f":" Y138-IF(AND($B138<Z$14,Z$14-$B138<$C$5),OFFSET(Input!$BJ138,0,Z$14-$B138-1),0)","v":0},{"$f":" Z138-IF(AND($B138<AA$14,AA$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AA$14-$B138-1),0)","v":0},{"$f":" AA138-IF(AND($B138<AB$14,AB$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AB$14-$B138-1),0)","v":0},{"$f":" AB138-IF(AND($B138<AC$14,AC$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AC$14-$B138-1),0)","v":0},{"$f":" AC138-IF(AND($B138<AD$14,AD$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AD$14-$B138-1),0)","v":0},{"$f":" AD138-IF(AND($B138<AE$14,AE$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AE$14-$B138-1),0)","v":0},{"$f":" AE138-IF(AND($B138<AF$14,AF$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AF$14-$B138-1),0)","v":0},{"$f":" AF138-IF(AND($B138<AG$14,AG$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AG$14-$B138-1),0)","v":0},{"$f":" AG138-IF(AND($B138<AH$14,AH$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AH$14-$B138-1),0)","v":0},{"$f":" AH138-IF(AND($B138<AI$14,AI$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AI$14-$B138-1),0)","v":0},{"$f":" AI138-IF(AND($B138<AJ$14,AJ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AJ$14-$B138-1),0)","v":0},{"$f":" AJ138-IF(AND($B138<AK$14,AK$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AK$14-$B138-1),0)","v":0},{"$f":" AK138-IF(AND($B138<AL$14,AL$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AL$14-$B138-1),0)","v":0},{"$f":" AL138-IF(AND($B138<AM$14,AM$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AM$14-$B138-1),0)","v":0},{"$f":" AM138-IF(AND($B138<AN$14,AN$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AN$14-$B138-1),0)","v":0},{"$f":" AN138-IF(AND($B138<AO$14,AO$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AO$14-$B138-1),0)","v":0},{"$f":" AO138-IF(AND($B138<AP$14,AP$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AP$14-$B138-1),0)","v":0},{"$f":" AP138-IF(AND($B138<AQ$14,AQ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AQ$14-$B138-1),0)","v":0},{"$f":" AQ138-IF(AND($B138<AR$14,AR$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AR$14-$B138-1),0)","v":0},{"$f":" AR138-IF(AND($B138<AS$14,AS$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AS$14-$B138-1),0)","v":0},{"$f":" AS138-IF(AND($B138<AT$14,AT$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AT$14-$B138-1),0)","v":0},{"$f":" AT138-IF(AND($B138<AU$14,AU$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AU$14-$B138-1),0)","v":0},{"$f":" AU138-IF(AND($B138<AV$14,AV$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AV$14-$B138-1),0)","v":0},{"$f":" AV138-IF(AND($B138<AW$14,AW$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AW$14-$B138-1),0)","v":0},{"$f":" AW138-IF(AND($B138<AX$14,AX$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AX$14-$B138-1),0)","v":0},{"$f":" AX138-IF(AND($B138<AY$14,AY$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AY$14-$B138-1),0)","v":0},{"$f":" AY138-IF(AND($B138<AZ$14,AZ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AZ$14-$B138-1),0)","v":0},{"$f":" AZ138-IF(AND($B138<BA$14,BA$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BA$14-$B138-1),0)","v":0},{"$f":" BA138-IF(AND($B138<BB$14,BB$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BB$14-$B138-1),0)","v":0},{"$f":" BB138-IF(AND($B138<BC$14,BC$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BC$14-$B138-1),0)","v":0},{"$f":" BC138-IF(AND($B138<BD$14,BD$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BD$14-$B138-1),0)","v":0},{"$f":" BD138-IF(AND($B138<BE$14,BE$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BE$14-$B138-1),0)","v":0},{"$f":" BE138-IF(AND($B138<BF$14,BF$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BF$14-$B138-1),0)","v":0},{"$f":" BF138-IF(AND($B138<BG$14,BG$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BG$14-$B138-1),0)","v":0},{"$f":" BG138-IF(AND($B138<BH$14,BH$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BH$14-$B138-1),0)","v":0},{"$f":" BH138-IF(AND($B138<BI$14,BI$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BI$14-$B138-1),0)","v":0},{"$f":" BI138-IF(AND($B138<BJ$14,BJ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BJ$14-$B138-1),0)","v":0},{"$f":" BJ138-IF(AND($B138<BK$14,BK$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BK$14-$B138-1),0)","v":0},{"$f":" BK138-IF(AND($B138<BL$14,BL$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BL$14-$B138-1),0)","v":0},{"$f":" BL138-IF(AND($B138<BM$14,BM$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BM$14-$B138-1),0)","v":0},{"$f":" BM138-IF(AND($B138<BN$14,BN$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BN$14-$B138-1),0)","v":0},{"$f":" BN138-IF(AND($B138<BO$14,BO$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BO$14-$B138-1),0)","v":0},{"$f":" BO138-IF(AND($B138<BP$14,BP$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BP$14-$B138-1),0)","v":0},{"$f":" BP138-IF(AND($B138<BQ$14,BQ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BQ$14-$B138-1),0)","v":0},{"$f":" BQ138-IF(AND($B138<BR$14,BR$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BR$14-$B138-1),0)","v":0},{"$f":" BR138-IF(AND($B138<BS$14,BS$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BS$14-$B138-1),0)","v":0},{"$f":" BS138-IF(AND($B138<BT$14,BT$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BT$14-$B138-1),0)","v":0},{"$f":" BT138-IF(AND($B138<BU$14,BU$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BU$14-$B138-1),0)","v":0},{"$f":" BU138-IF(AND($B138<BV$14,BV$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BV$14-$B138-1),0)","v":0},{"$f":" BV138-IF(AND($B138<BW$14,BW$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BW$14-$B138-1),0)","v":0},{"$f":" BW138-IF(AND($B138<BX$14,BX$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BX$14-$B138-1),0)","v":0},{"$f":" BX138-IF(AND($B138<BY$14,BY$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BY$14-$B138-1),0)","v":0},{"$f":" BY138-IF(AND($B138<BZ$14,BZ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BZ$14-$B138-1),0)","v":0},{"$f":" BZ138-IF(AND($B138<CA$14,CA$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CA$14-$B138-1),0)","v":0},{"$f":" CA138-IF(AND($B138<CB$14,CB$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CB$14-$B138-1),0)","v":0},{"$f":" CB138-IF(AND($B138<CC$14,CC$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CC$14-$B138-1),0)","v":0},{"$f":" CC138-IF(AND($B138<CD$14,CD$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CD$14-$B138-1),0)","v":0},{"$f":" CD138-IF(AND($B138<CE$14,CE$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CE$14-$B138-1),0)","v":0},{"$f":" CE138-IF(AND($B138<CF$14,CF$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CF$14-$B138-1),0)","v":0},{"$f":" CF138-IF(AND($B138<CG$14,CG$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CG$14-$B138-1),0)","v":0},{"$f":" CG138-IF(AND($B138<CH$14,CH$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CH$14-$B138-1),0)","v":0},{"$f":" CH138-IF(AND($B138<CI$14,CI$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CI$14-$B138-1),0)","v":0},{"$f":" CI138-IF(AND($B138<CJ$14,CJ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CJ$14-$B138-1),0)","v":0},{"$f":" CJ138-IF(AND($B138<CK$14,CK$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CK$14-$B138-1),0)","v":0},{"$f":" CK138-IF(AND($B138<CL$14,CL$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CL$14-$B138-1),0)","v":0},{"$f":" CL138-IF(AND($B138<CM$14,CM$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CM$14-$B138-1),0)","v":0},{"$f":" CM138-IF(AND($B138<CN$14,CN$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CN$14-$B138-1),0)","v":0},{"$f":" CN138-IF(AND($B138<CO$14,CO$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CO$14-$B138-1),0)","v":0},{"$f":" CO138-IF(AND($B138<CP$14,CP$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CP$14-$B138-1),0)","v":0},{"$f":" CP138-IF(AND($B138<CQ$14,CQ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CQ$14-$B138-1),0)","v":0},{"$f":" CQ138-IF(AND($B138<CR$14,CR$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CR$14-$B138-1),0)","v":0},{"$f":" CR138-IF(AND($B138<CS$14,CS$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CS$14-$B138-1),0)","v":0},{"$f":" CS138-IF(AND($B138<CT$14,CT$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CT$14-$B138-1),0)","v":0},{"$f":" CT138-IF(AND($B138<CU$14,CU$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CU$14-$B138-1),0)","v":0},{"$f":" CU138-IF(AND($B138<CV$14,CV$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CV$14-$B138-1),0)","v":0},{"$f":" CV138-IF(AND($B138<CW$14,CW$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CW$14-$B138-1),0)","v":0},{"$f":" CW138-IF(AND($B138<CX$14,CX$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CX$14-$B138-1),0)","v":0},{"$f":" CX138-IF(AND($B138<CY$14,CY$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CY$14-$B138-1),0)","v":0},{"$f":" CY138-IF(AND($B138<CZ$14,CZ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CZ$14-$B138-1),0)","v":0},{"$f":" CZ138-IF(AND($B138<DA$14,DA$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DA$14-$B138-1),0)","v":0},{"$f":" DA138-IF(AND($B138<DB$14,DB$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DB$14-$B138-1),0)","v":0},{"$f":" DB138-IF(AND($B138<DC$14,DC$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DC$14-$B138-1),0)","v":0},{"$f":" DC138-IF(AND($B138<DD$14,DD$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DD$14-$B138-1),0)","v":0},{"$f":" DD138-IF(AND($B138<DE$14,DE$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DE$14-$B138-1),0)","v":0},{"$f":" DE138-IF(AND($B138<DF$14,DF$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DF$14-$B138-1),0)","v":0},{"$f":" DF138-IF(AND($B138<DG$14,DG$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DG$14-$B138-1),0)","v":0},{"$f":" DG138-IF(AND($B138<DH$14,DH$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DH$14-$B138-1),0)","v":0},{"$f":" DH138-IF(AND($B138<DI$14,DI$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DI$14-$B138-1),0)","v":0},{"$f":" DI138-IF(AND($B138<DJ$14,DJ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DJ$14-$B138-1),0)","v":0},{"$f":" DJ138-IF(AND($B138<DK$14,DK$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DK$14-$B138-1),0)","v":0},{"$f":" DK138-IF(AND($B138<DL$14,DL$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DL$14-$B138-1),0)","v":0},{"$f":" DL138-IF(AND($B138<DM$14,DM$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DM$14-$B138-1),0)","v":0},{"$f":" DM138-IF(AND($B138<DN$14,DN$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DN$14-$B138-1),0)","v":0},{"$f":" DN138-IF(AND($B138<DO$14,DO$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DO$14-$B138-1),0)","v":0},{"$f":" DO138-IF(AND($B138<DP$14,DP$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DP$14-$B138-1),0)","v":0},{"$f":" DP138-IF(AND($B138<DQ$14,DQ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DQ$14-$B138-1),0)","v":0},{"$f":" DQ138-IF(AND($B138<DR$14,DR$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DR$14-$B138-1),0)","v":0},{"$f":" DR138-IF(AND($B138<DS$14,DS$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DS$14-$B138-1),0)","v":0}]
[{"$f":"Calcs!A161","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E161),1,Calcs!E161)*Periods,0)","v":0},{"$f":"ROUND(MAX(B161,Input!Z161*Periods),0)","v":0},null,null,0,{"$f":" F161-IF(AND($B161<G$14,G$14-$B161<$C$5),OFFSET(Input!$BJ161,0,G$14-$B161-1),0)","v":0},{"$f":" G161-IF(AND($B161<H$14,H$14-$B161<$C$5),OFFSET(Input!$BJ161,0,H$14-$B161-1),0)","v":0},{"$f":" H161-IF(AND($B161<I$14,I$14-$B161<$C$5),OFFSET(Input!$BJ161,0,I$14-$B161-1),0)","v":0},{"$f":" I161-IF(AND($B161<J$14,J$14-$B161<$C$5),OFFSET(Input!$BJ161,0,J$14-$B161-1),0)","v":0},{"$f":" J161-IF(AND($B161<K$14,K$14-$B161<$C$5),OFFSET(Input!$BJ161,0,K$14-$B161-1),0)","v":0},{"$f":" K161-IF(AND($B161<L$14,L$14-$B161<$C$5),OFFSET(Input!$BJ161,0,L$14-$B161-1),0)","v":0},{"$f":" L161-IF(AND($B161<M$14,M$14-$B161<$C$5),OFFSET(Input!$BJ161,0,M$14-$B161-1),0)","v":0},{"$f":" M161-IF(AND($B161<N$14,N$14-$B161<$C$5),OFFSET(Input!$BJ161,0,N$14-$B161-1),0)","v":0},{"$f":" N161-IF(AND($B161<O$14,O$14-$B161<$C$5),OFFSET(Input!$BJ161,0,O$14-$B161-1),0)","v":0},{"$f":" O161-IF(AND($B161<P$14,P$14-$B161<$C$5),OFFSET(Input!$BJ161,0,P$14-$B161-1),0)","v":0},{"$f":" P161-IF(AND($B161<Q$14,Q$14-$B161<$C$5),OFFSET(Input!$BJ161,0,Q$14-$B161-1),0)","v":0},{"$f":" Q161-IF(AND($B161<R$14,R$14-$B161<$C$5),OFFSET(Input!$BJ161,0,R$14-$B161-1),0)","v":0},{"$f":" R161-IF(AND($B161<S$14,S$14-$B161<$C$5),OFFSET(Input!$BJ161,0,S$14-$B161-1),0)","v":0},{"$f":" S161-IF(AND($B161<T$14,T$14-$B161<$C$5),OFFSET(Input!$BJ161,0,T$14-$B161-1),0)","v":0},{"$f":" T161-IF(AND($B161<U$14,U$14-$B161<$C$5),OFFSET(Input!$BJ161,0,U$14-$B161-1),0)","v":0},{"$f":" U161-IF(AND($B161<V$14,V$14-$B161<$C$5),OFFSET(Input!$BJ161,0,V$14-$B161-1),0)","v":0},{"$f":" V161-IF(AND($B161<W$14,W$14-$B161<$C$5),OFFSET(Input!$BJ161,0,W$14-$B161-1),0)","v":0},{"$f":" W161-IF(AND($B161<X$14,X$14-$B161<$C$5),OFFSET(Input!$BJ161,0,X$14-$B161-1),0)","v":0},{"$f":" X161-IF(AND($B161<Y$14,Y$14-$B161<$C$5),OFFSET(Input!$BJ161,0,Y$14-$B161-1),0)","v":0},{"$f":" Y161-IF(AND($B161<Z$14,Z$14-$B161<$C$5),OFFSET(Input!$BJ161,0,Z$14-$B161-1),0)","v":0},{"$f":" Z161-IF(AND($B161<AA$14,AA$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AA$14-$B161-1),0)","v":0},{"$f":" AA161-IF(AND($B161<AB$14,AB$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AB$14-$B161-1),0)","v":0},{"$f":" AB161-IF(AND($B161<AC$14,AC$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AC$14-$B161-1),0)","v":0},{"$f":" AC161-IF(AND($B161<AD$14,AD$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AD$14-$B161-1),0)","v":0},{"$f":" AD161-IF(AND($B161<AE$14,AE$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AE$14-$B161-1),0)","v":0},{"$f":" AE161-IF(AND($B161<AF$14,AF$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AF$14-$B161-1),0)","v":0},{"$f":" AF161-IF(AND($B161<AG$14,AG$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AG$14-$B161-1),0)","v":0},{"$f":" AG161-IF(AND($B161<AH$14,AH$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AH$14-$B161-1),0)","v":0},{"$f":" AH161-IF(AND($B161<AI$14,AI$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AI$14-$B161-1),0)","v":0},{"$f":" AI161-IF(AND($B161<AJ$14,AJ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AJ$14-$B161-1),0)","v":0},{"$f":" AJ161-IF(AND($B161<AK$14,AK$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AK$14-$B161-1),0)","v":0},{"$f":" AK161-IF(AND($B161<AL$14,AL$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AL$14-$B161-1),0)","v":0},{"$f":" AL161-IF(AND($B161<AM$14,AM$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AM$14-$B161-1),0)","v":0},{"$f":" AM161-IF(AND($B161<AN$14,AN$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AN$14-$B161-1),0)","v":0},{"$f":" AN161-IF(AND($B161<AO$14,AO$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AO$14-$B161-1),0)","v":0},{"$f":" AO161-IF(AND($B161<AP$14,AP$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AP$14-$B161-1),0)","v":0},{"$f":" AP161-IF(AND($B161<AQ$14,AQ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AQ$14-$B161-1),0)","v":0},{"$f":" AQ161-IF(AND($B161<AR$14,AR$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AR$14-$B161-1),0)","v":0},{"$f":" AR161-IF(AND($B161<AS$14,AS$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AS$14-$B161-1),0)","v":0},{"$f":" AS161-IF(AND($B161<AT$14,AT$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AT$14-$B161-1),0)","v":0},{"$f":" AT161-IF(AND($B161<AU$14,AU$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AU$14-$B161-1),0)","v":0},{"$f":" AU161-IF(AND($B161<AV$14,AV$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AV$14-$B161-1),0)","v":0},{"$f":" AV161-IF(AND($B161<AW$14,AW$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AW$14-$B161-1),0)","v":0},{"$f":" AW161-IF(AND($B161<AX$14,AX$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AX$14-$B161-1),0)","v":0},{"$f":" AX161-IF(AND($B161<AY$14,AY$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AY$14-$B161-1),0)","v":0},{"$f":" AY161-IF(AND($B161<AZ$14,AZ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AZ$14-$B161-1),0)","v":0},{"$f":" AZ161-IF(AND($B161<BA$14,BA$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BA$14-$B161-1),0)","v":0},{"$f":" BA161-IF(AND($B161<BB$14,BB$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BB$14-$B161-1),0)","v":0},{"$f":" BB161-IF(AND($B161<BC$14,BC$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BC$14-$B161-1),0)","v":0},{"$f":" BC161-IF(AND($B161<BD$14,BD$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BD$14-$B161-1),0)","v":0},{"$f":" BD161-IF(AND($B161<BE$14,BE$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BE$14-$B161-1),0)","v":0},{"$f":" BE161-IF(AND($B161<BF$14,BF$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BF$14-$B161-1),0)","v":0},{"$f":" BF161-IF(AND($B161<BG$14,BG$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BG$14-$B161-1),0)","v":0},{"$f":" BG161-IF(AND($B161<BH$14,BH$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BH$14-$B161-1),0)","v":0},{"$f":" BH161-IF(AND($B161<BI$14,BI$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BI$14-$B161-1),0)","v":0},{"$f":" BI161-IF(AND($B161<BJ$14,BJ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BJ$14-$B161-1),0)","v":0},{"$f":" BJ161-IF(AND($B161<BK$14,BK$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BK$14-$B161-1),0)","v":0},{"$f":" BK161-IF(AND($B161<BL$14,BL$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BL$14-$B161-1),0)","v":0},{"$f":" BL161-IF(AND($B161<BM$14,BM$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BM$14-$B161-1),0)","v":0},{"$f":" BM161-IF(AND($B161<BN$14,BN$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BN$14-$B161-1),0)","v":0},{"$f":" BN161-IF(AND($B161<BO$14,BO$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BO$14-$B161-1),0)","v":0},{"$f":" BO161-IF(AND($B161<BP$14,BP$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BP$14-$B161-1),0)","v":0},{"$f":" BP161-IF(AND($B161<BQ$14,BQ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BQ$14-$B161-1),0)","v":0},{"$f":" BQ161-IF(AND($B161<BR$14,BR$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BR$14-$B161-1),0)","v":0},{"$f":" BR161-IF(AND($B161<BS$14,BS$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BS$14-$B161-1),0)","v":0},{"$f":" BS161-IF(AND($B161<BT$14,BT$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BT$14-$B161-1),0)","v":0},{"$f":" BT161-IF(AND($B161<BU$14,BU$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BU$14-$B161-1),0)","v":0},{"$f":" BU161-IF(AND($B161<BV$14,BV$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BV$14-$B161-1),0)","v":0},{"$f":" BV161-IF(AND($B161<BW$14,BW$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BW$14-$B161-1),0)","v":0},{"$f":" BW161-IF(AND($B161<BX$14,BX$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BX$14-$B161-1),0)","v":0},{"$f":" BX161-IF(AND($B161<BY$14,BY$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BY$14-$B161-1),0)","v":0},{"$f":" BY161-IF(AND($B161<BZ$14,BZ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BZ$14-$B161-1),0)","v":0},{"$f":" BZ161-IF(AND($B161<CA$14,CA$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CA$14-$B161-1),0)","v":0},{"$f":" CA161-IF(AND($B161<CB$14,CB$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CB$14-$B161-1),0)","v":0},{"$f":" CB161-IF(AND($B161<CC$14,CC$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CC$14-$B161-1),0)","v":0},{"$f":" CC161-IF(AND($B161<CD$14,CD$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CD$14-$B161-1),0)","v":0},{"$f":" CD161-IF(AND($B161<CE$14,CE$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CE$14-$B161-1),0)","v":0},{"$f":" CE161-IF(AND($B161<CF$14,CF$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CF$14-$B161-1),0)","v":0},{"$f":" CF161-IF(AND($B161<CG$14,CG$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CG$14-$B161-1),0)","v":0},{"$f":" CG161-IF(AND($B161<CH$14,CH$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CH$14-$B161-1),0)","v":0},{"$f":" CH161-IF(AND($B161<CI$14,CI$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CI$14-$B161-1),0)","v":0},{"$f":" CI161-IF(AND($B161<CJ$14,CJ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CJ$14-$B161-1),0)","v":0},{"$f":" CJ161-IF(AND($B161<CK$14,CK$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CK$14-$B161-1),0)","v":0},{"$f":" CK161-IF(AND($B161<CL$14,CL$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CL$14-$B161-1),0)","v":0},{"$f":" CL161-IF(AND($B161<CM$14,CM$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CM$14-$B161-1),0)","v":0},{"$f":" CM161-IF(AND($B161<CN$14,CN$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CN$14-$B161-1),0)","v":0},{"$f":" CN161-IF(AND($B161<CO$14,CO$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CO$14-$B161-1),0)","v":0},{"$f":" CO161-IF(AND($B161<CP$14,CP$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CP$14-$B161-1),0)","v":0},{"$f":" CP161-IF(AND($B161<CQ$14,CQ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CQ$14-$B161-1),0)","v":0},{"$f":" CQ161-IF(AND($B161<CR$14,CR$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CR$14-$B161-1),0)","v":0},{"$f":" CR161-IF(AND($B161<CS$14,CS$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CS$14-$B161-1),0)","v":0},{"$f":" CS161-IF(AND($B161<CT$14,CT$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CT$14-$B161-1),0)","v":0},{"$f":" CT161-IF(AND($B161<CU$14,CU$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CU$14-$B161-1),0)","v":0},{"$f":" CU161-IF(AND($B161<CV$14,CV$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CV$14-$B161-1),0)","v":0},{"$f":" CV161-IF(AND($B161<CW$14,CW$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CW$14-$B161-1),0)","v":0},{"$f":" CW161-IF(AND($B161<CX$14,CX$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CX$14-$B161-1),0)","v":0},{"$f":" CX161-IF(AND($B161<CY$14,CY$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CY$14-$B161-1),0)","v":0},{"$f":" CY161-IF(AND($B161<CZ$14,CZ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CZ$14-$B161-1),0)","v":0},{"$f":" CZ161-IF(AND($B161<DA$14,DA$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DA$14-$B161-1),0)","v":0},{"$f":" DA161-IF(AND($B161<DB$14,DB$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DB$14-$B161-1),0)","v":0},{"$f":" DB161-IF(AND($B161<DC$14,DC$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DC$14-$B161-1),0)","v":0},{"$f":" DC161-IF(AND($B161<DD$14,DD$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DD$14-$B161-1),0)","v":0},{"$f":" DD161-IF(AND($B161<DE$14,DE$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DE$14-$B161-1),0)","v":0},{"$f":" DE161-IF(AND($B161<DF$14,DF$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DF$14-$B161-1),0)","v":0},{"$f":" DF161-IF(AND($B161<DG$14,DG$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DG$14-$B161-1),0)","v":0},{"$f":" DG161-IF(AND($B161<DH$14,DH$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DH$14-$B161-1),0)","v":0},{"$f":" DH161-IF(AND($B161<DI$14,DI$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DI$14-$B161-1),0)","v":0},{"$f":" DI161-IF(AND($B161<DJ$14,DJ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DJ$14-$B161-1),0)","v":0},{"$f":" DJ161-IF(AND($B161<DK$14,DK$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DK$14-$B161-1),0)","v":0},{"$f":" DK161-IF(AND($B161<DL$14,DL$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DL$14-$B161-1),0)","v":0},{"$f":" DL161-IF(AND($B161<DM$14,DM$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DM$14-$B161-1),0)","v":0},{"$f":" DM161-IF(AND($B161<DN$14,DN$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DN$14-$B161-1),0)","v":0},{"$f":" DN161-IF(AND($B161<DO$14,DO$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DO$14-$B161-1),0)","v":0},{"$f":" DO161-IF(AND($B161<DP$14,DP$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DP$14-$B161-1),0)","v":0},{"$f":" DP161-IF(AND($B161<DQ$14,DQ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DQ$14-$B161-1),0)","v":0},{"$f":" DQ161-IF(AND($B161<DR$14,DR$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DR$14-$B161-1),0)","v":0},{"$f":" DR161-IF(AND($B161<DS$14,DS$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DS$14-$B161-1),0)","v":0}]
[{"$f":"Calcs!A203","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E203),1,Calcs!E203)*Periods,0)","v":0},{"$f":"ROUND(MAX(B203,Input!Z203*Periods),0)","v":0},null,null,0,{"$f":" F203-IF(AND($B203<G$14,G$14-$B203<$C$5),OFFSET(Input!$BJ203,0,G$14-$B203-1),0)","v":0},{"$f":" G203-IF(AND($B203<H$14,H$14-$B203<$C$5),OFFSET(Input!$BJ203,0,H$14-$B203-1),0)","v":0},{"$f":" H203-IF(AND($B203<I$14,I$14-$B203<$C$5),OFFSET(Input!$BJ203,0,I$14-$B203-1),0)","v":0},{"$f":" I203-IF(AND($B203<J$14,J$14-$B203<$C$5),OFFSET(Input!$BJ203,0,J$14-$B203-1),0)","v":0},{"$f":" J203-IF(AND($B203<K$14,K$14-$B203<$C$5),OFFSET(Input!$BJ203,0,K$14-$B203-1),0)","v":0},{"$f":" K203-IF(AND($B203<L$14,L$14-$B203<$C$5),OFFSET(Input!$BJ203,0,L$14-$B203-1),0)","v":0},{"$f":" L203-IF(AND($B203<M$14,M$14-$B203<$C$5),OFFSET(Input!$BJ203,0,M$14-$B203-1),0)","v":0},{"$f":" M203-IF(AND($B203<N$14,N$14-$B203<$C$5),OFFSET(Input!$BJ203,0,N$14-$B203-1),0)","v":0},{"$f":" N203-IF(AND($B203<O$14,O$14-$B203<$C$5),OFFSET(Input!$BJ203,0,O$14-$B203-1),0)","v":0},{"$f":" O203-IF(AND($B203<P$14,P$14-$B203<$C$5),OFFSET(Input!$BJ203,0,P$14-$B203-1),0)","v":0},{"$f":" P203-IF(AND($B203<Q$14,Q$14-$B203<$C$5),OFFSET(Input!$BJ203,0,Q$14-$B203-1),0)","v":0},{"$f":" Q203-IF(AND($B203<R$14,R$14-$B203<$C$5),OFFSET(Input!$BJ203,0,R$14-$B203-1),0)","v":0},{"$f":" R203-IF(AND($B203<S$14,S$14-$B203<$C$5),OFFSET(Input!$BJ203,0,S$14-$B203-1),0)","v":0},{"$f":" S203-IF(AND($B203<T$14,T$14-$B203<$C$5),OFFSET(Input!$BJ203,0,T$14-$B203-1),0)","v":0},{"$f":" T203-IF(AND($B203<U$14,U$14-$B203<$C$5),OFFSET(Input!$BJ203,0,U$14-$B203-1),0)","v":0},{"$f":" U203-IF(AND($B203<V$14,V$14-$B203<$C$5),OFFSET(Input!$BJ203,0,V$14-$B203-1),0)","v":0},{"$f":" V203-IF(AND($B203<W$14,W$14-$B203<$C$5),OFFSET(Input!$BJ203,0,W$14-$B203-1),0)","v":0},{"$f":" W203-IF(AND($B203<X$14,X$14-$B203<$C$5),OFFSET(Input!$BJ203,0,X$14-$B203-1),0)","v":0},{"$f":" X203-IF(AND($B203<Y$14,Y$14-$B203<$C$5),OFFSET(Input!$BJ203,0,Y$14-$B203-1),0)","v":0},{"$f":" Y203-IF(AND($B203<Z$14,Z$14-$B203<$C$5),OFFSET(Input!$BJ203,0,Z$14-$B203-1),0)","v":0},{"$f":" Z203-IF(AND($B203<AA$14,AA$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AA$14-$B203-1),0)","v":0},{"$f":" AA203-IF(AND($B203<AB$14,AB$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AB$14-$B203-1),0)","v":0},{"$f":" AB203-IF(AND($B203<AC$14,AC$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AC$14-$B203-1),0)","v":0},{"$f":" AC203-IF(AND($B203<AD$14,AD$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AD$14-$B203-1),0)","v":0},{"$f":" AD203-IF(AND($B203<AE$14,AE$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AE$14-$B203-1),0)","v":0},{"$f":" AE203-IF(AND($B203<AF$14,AF$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AF$14-$B203-1),0)","v":0},{"$f":" AF203-IF(AND($B203<AG$14,AG$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AG$14-$B203-1),0)","v":0},{"$f":" AG203-IF(AND($B203<AH$14,AH$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AH$14-$B203-1),0)","v":0},{"$f":" AH203-IF(AND($B203<AI$14,AI$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AI$14-$B203-1),0)","v":0},{"$f":" AI203-IF(AND($B203<AJ$14,AJ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AJ$14-$B203-1),0)","v":0},{"$f":" AJ203-IF(AND($B203<AK$14,AK$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AK$14-$B203-1),0)","v":0},{"$f":" AK203-IF(AND($B203<AL$14,AL$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AL$14-$B203-1),0)","v":0},{"$f":" AL203-IF(AND($B203<AM$14,AM$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AM$14-$B203-1),0)","v":0},{"$f":" AM203-IF(AND($B203<AN$14,AN$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AN$14-$B203-1),0)","v":0},{"$f":" AN203-IF(AND($B203<AO$14,AO$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AO$14-$B203-1),0)","v":0},{"$f":" AO203-IF(AND($B203<AP$14,AP$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AP$14-$B203-1),0)","v":0},{"$f":" AP203-IF(AND($B203<AQ$14,AQ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AQ$14-$B203-1),0)","v":0},{"$f":" AQ203-IF(AND($B203<AR$14,AR$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AR$14-$B203-1),0)","v":0},{"$f":" AR203-IF(AND($B203<AS$14,AS$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AS$14-$B203-1),0)","v":0},{"$f":" AS203-IF(AND($B203<AT$14,AT$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AT$14-$B203-1),0)","v":0},{"$f":" AT203-IF(AND($B203<AU$14,AU$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AU$14-$B203-1),0)","v":0},{"$f":" AU203-IF(AND($B203<AV$14,AV$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AV$14-$B203-1),0)","v":0},{"$f":" AV203-IF(AND($B203<AW$14,AW$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AW$14-$B203-1),0)","v":0},{"$f":" AW203-IF(AND($B203<AX$14,AX$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AX$14-$B203-1),0)","v":0},{"$f":" AX203-IF(AND($B203<AY$14,AY$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AY$14-$B203-1),0)","v":0},{"$f":" AY203-IF(AND($B203<AZ$14,AZ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AZ$14-$B203-1),0)","v":0},{"$f":" AZ203-IF(AND($B203<BA$14,BA$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BA$14-$B203-1),0)","v":0},{"$f":" BA203-IF(AND($B203<BB$14,BB$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BB$14-$B203-1),0)","v":0},{"$f":" BB203-IF(AND($B203<BC$14,BC$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BC$14-$B203-1),0)","v":0},{"$f":" BC203-IF(AND($B203<BD$14,BD$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BD$14-$B203-1),0)","v":0},{"$f":" BD203-IF(AND($B203<BE$14,BE$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BE$14-$B203-1),0)","v":0},{"$f":" BE203-IF(AND($B203<BF$14,BF$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BF$14-$B203-1),0)","v":0},{"$f":" BF203-IF(AND($B203<BG$14,BG$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BG$14-$B203-1),0)","v":0},{"$f":" BG203-IF(AND($B203<BH$14,BH$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BH$14-$B203-1),0)","v":0},{"$f":" BH203-IF(AND($B203<BI$14,BI$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BI$14-$B203-1),0)","v":0},{"$f":" BI203-IF(AND($B203<BJ$14,BJ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BJ$14-$B203-1),0)","v":0},{"$f":" BJ203-IF(AND($B203<BK$14,BK$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BK$14-$B203-1),0)","v":0},{"$f":" BK203-IF(AND($B203<BL$14,BL$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BL$14-$B203-1),0)","v":0},{"$f":" BL203-IF(AND($B203<BM$14,BM$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BM$14-$B203-1),0)","v":0},{"$f":" BM203-IF(AND($B203<BN$14,BN$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BN$14-$B203-1),0)","v":0},{"$f":" BN203-IF(AND($B203<BO$14,BO$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BO$14-$B203-1),0)","v":0},{"$f":" BO203-IF(AND($B203<BP$14,BP$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BP$14-$B203-1),0)","v":0},{"$f":" BP203-IF(AND($B203<BQ$14,BQ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BQ$14-$B203-1),0)","v":0},{"$f":" BQ203-IF(AND($B203<BR$14,BR$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BR$14-$B203-1),0)","v":0},{"$f":" BR203-IF(AND($B203<BS$14,BS$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BS$14-$B203-1),0)","v":0},{"$f":" BS203-IF(AND($B203<BT$14,BT$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BT$14-$B203-1),0)","v":0},{"$f":" BT203-IF(AND($B203<BU$14,BU$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BU$14-$B203-1),0)","v":0},{"$f":" BU203-IF(AND($B203<BV$14,BV$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BV$14-$B203-1),0)","v":0},{"$f":" BV203-IF(AND($B203<BW$14,BW$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BW$14-$B203-1),0)","v":0},{"$f":" BW203-IF(AND($B203<BX$14,BX$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BX$14-$B203-1),0)","v":0},{"$f":" BX203-IF(AND($B203<BY$14,BY$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BY$14-$B203-1),0)","v":0},{"$f":" BY203-IF(AND($B203<BZ$14,BZ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BZ$14-$B203-1),0)","v":0},{"$f":" BZ203-IF(AND($B203<CA$14,CA$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CA$14-$B203-1),0)","v":0},{"$f":" CA203-IF(AND($B203<CB$14,CB$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CB$14-$B203-1),0)","v":0},{"$f":" CB203-IF(AND($B203<CC$14,CC$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CC$14-$B203-1),0)","v":0},{"$f":" CC203-IF(AND($B203<CD$14,CD$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CD$14-$B203-1),0)","v":0},{"$f":" CD203-IF(AND($B203<CE$14,CE$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CE$14-$B203-1),0)","v":0},{"$f":" CE203-IF(AND($B203<CF$14,CF$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CF$14-$B203-1),0)","v":0},{"$f":" CF203-IF(AND($B203<CG$14,CG$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CG$14-$B203-1),0)","v":0},{"$f":" CG203-IF(AND($B203<CH$14,CH$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CH$14-$B203-1),0)","v":0},{"$f":" CH203-IF(AND($B203<CI$14,CI$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CI$14-$B203-1),0)","v":0},{"$f":" CI203-IF(AND($B203<CJ$14,CJ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CJ$14-$B203-1),0)","v":0},{"$f":" CJ203-IF(AND($B203<CK$14,CK$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CK$14-$B203-1),0)","v":0},{"$f":" CK203-IF(AND($B203<CL$14,CL$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CL$14-$B203-1),0)","v":0},{"$f":" CL203-IF(AND($B203<CM$14,CM$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CM$14-$B203-1),0)","v":0},{"$f":" CM203-IF(AND($B203<CN$14,CN$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CN$14-$B203-1),0)","v":0},{"$f":" CN203-IF(AND($B203<CO$14,CO$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CO$14-$B203-1),0)","v":0},{"$f":" CO203-IF(AND($B203<CP$14,CP$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CP$14-$B203-1),0)","v":0},{"$f":" CP203-IF(AND($B203<CQ$14,CQ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CQ$14-$B203-1),0)","v":0},{"$f":" CQ203-IF(AND($B203<CR$14,CR$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CR$14-$B203-1),0)","v":0},{"$f":" CR203-IF(AND($B203<CS$14,CS$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CS$14-$B203-1),0)","v":0},{"$f":" CS203-IF(AND($B203<CT$14,CT$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CT$14-$B203-1),0)","v":0},{"$f":" CT203-IF(AND($B203<CU$14,CU$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CU$14-$B203-1),0)","v":0},{"$f":" CU203-IF(AND($B203<CV$14,CV$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CV$14-$B203-1),0)","v":0},{"$f":" CV203-IF(AND($B203<CW$14,CW$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CW$14-$B203-1),0)","v":0},{"$f":" CW203-IF(AND($B203<CX$14,CX$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CX$14-$B203-1),0)","v":0},{"$f":" CX203-IF(AND($B203<CY$14,CY$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CY$14-$B203-1),0)","v":0},{"$f":" CY203-IF(AND($B203<CZ$14,CZ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CZ$14-$B203-1),0)","v":0},{"$f":" CZ203-IF(AND($B203<DA$14,DA$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DA$14-$B203-1),0)","v":0},{"$f":" DA203-IF(AND($B203<DB$14,DB$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DB$14-$B203-1),0)","v":0},{"$f":" DB203-IF(AND($B203<DC$14,DC$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DC$14-$B203-1),0)","v":0},{"$f":" DC203-IF(AND($B203<DD$14,DD$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DD$14-$B203-1),0)","v":0},{"$f":" DD203-IF(AND($B203<DE$14,DE$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DE$14-$B203-1),0)","v":0},{"$f":" DE203-IF(AND($B203<DF$14,DF$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DF$14-$B203-1),0)","v":0},{"$f":" DF203-IF(AND($B203<DG$14,DG$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DG$14-$B203-1),0)","v":0},{"$f":" DG203-IF(AND($B203<DH$14,DH$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DH$14-$B203-1),0)","v":0},{"$f":" DH203-IF(AND($B203<DI$14,DI$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DI$14-$B203-1),0)","v":0},{"$f":" DI203-IF(AND($B203<DJ$14,DJ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DJ$14-$B203-1),0)","v":0},{"$f":" DJ203-IF(AND($B203<DK$14,DK$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DK$14-$B203-1),0)","v":0},{"$f":" DK203-IF(AND($B203<DL$14,DL$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DL$14-$B203-1),0)","v":0},{"$f":" DL203-IF(AND($B203<DM$14,DM$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DM$14-$B203-1),0)","v":0},{"$f":" DM203-IF(AND($B203<DN$14,DN$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DN$14-$B203-1),0)","v":0},{"$f":" DN203-IF(AND($B203<DO$14,DO$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DO$14-$B203-1),0)","v":0},{"$f":" DO203-IF(AND($B203<DP$14,DP$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DP$14-$B203-1),0)","v":0},{"$f":" DP203-IF(AND($B203<DQ$14,DQ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DQ$14-$B203-1),0)","v":0},{"$f":" DQ203-IF(AND($B203<DR$14,DR$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DR$14-$B203-1),0)","v":0},{"$f":" DR203-IF(AND($B203<DS$14,DS$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DS$14-$B203-1),0)","v":0}]
[{"$f":"Calcs!A222","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E222),1,Calcs!E222)*Periods,0)","v":0},{"$f":"ROUND(MAX(B222,Input!Z222*Periods),0)","v":0},null,null,0,{"$f":" F222-IF(AND($B222<G$14,G$14-$B222<$C$5),OFFSET(Input!$BJ222,0,G$14-$B222-1),0)","v":0},{"$f":" G222-IF(AND($B222<H$14,H$14-$B222<$C$5),OFFSET(Input!$BJ222,0,H$14-$B222-1),0)","v":0},{"$f":" H222-IF(AND($B222<I$14,I$14-$B222<$C$5),OFFSET(Input!$BJ222,0,I$14-$B222-1),0)","v":0},{"$f":" I222-IF(AND($B222<J$14,J$14-$B222<$C$5),OFFSET(Input!$BJ222,0,J$14-$B222-1),0)","v":0},{"$f":" J222-IF(AND($B222<K$14,K$14-$B222<$C$5),OFFSET(Input!$BJ222,0,K$14-$B222-1),0)","v":0},{"$f":" K222-IF(AND($B222<L$14,L$14-$B222<$C$5),OFFSET(Input!$BJ222,0,L$14-$B222-1),0)","v":0},{"$f":" L222-IF(AND($B222<M$14,M$14-$B222<$C$5),OFFSET(Input!$BJ222,0,M$14-$B222-1),0)","v":0},{"$f":" M222-IF(AND($B222<N$14,N$14-$B222<$C$5),OFFSET(Input!$BJ222,0,N$14-$B222-1),0)","v":0},{"$f":" N222-IF(AND($B222<O$14,O$14-$B222<$C$5),OFFSET(Input!$BJ222,0,O$14-$B222-1),0)","v":0},{"$f":" O222-IF(AND($B222<P$14,P$14-$B222<$C$5),OFFSET(Input!$BJ222,0,P$14-$B222-1),0)","v":0},{"$f":" P222-IF(AND($B222<Q$14,Q$14-$B222<$C$5),OFFSET(Input!$BJ222,0,Q$14-$B222-1),0)","v":0},{"$f":" Q222-IF(AND($B222<R$14,R$14-$B222<$C$5),OFFSET(Input!$BJ222,0,R$14-$B222-1),0)","v":0},{"$f":" R222-IF(AND($B222<S$14,S$14-$B222<$C$5),OFFSET(Input!$BJ222,0,S$14-$B222-1),0)","v":0},{"$f":" S222-IF(AND($B222<T$14,T$14-$B222<$C$5),OFFSET(Input!$BJ222,0,T$14-$B222-1),0)","v":0},{"$f":" T222-IF(AND($B222<U$14,U$14-$B222<$C$5),OFFSET(Input!$BJ222,0,U$14-$B222-1),0)","v":0},{"$f":" U222-IF(AND($B222<V$14,V$14-$B222<$C$5),OFFSET(Input!$BJ222,0,V$14-$B222-1),0)","v":0},{"$f":" V222-IF(AND($B222<W$14,W$14-$B222<$C$5),OFFSET(Input!$BJ222,0,W$14-$B222-1),0)","v":0},{"$f":" W222-IF(AND($B222<X$14,X$14-$B222<$C$5),OFFSET(Input!$BJ222,0,X$14-$B222-1),0)","v":0},{"$f":" X222-IF(AND($B222<Y$14,Y$14-$B222<$C$5),OFFSET(Input!$BJ222,0,Y$14-$B222-1),0)","v":0},{"$f":" Y222-IF(AND($B222<Z$14,Z$14-$B222<$C$5),OFFSET(Input!$BJ222,0,Z$14-$B222-1),0)","v":0},{"$f":" Z222-IF(AND($B222<AA$14,AA$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AA$14-$B222-1),0)","v":0},{"$f":" AA222-IF(AND($B222<AB$14,AB$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AB$14-$B222-1),0)","v":0},{"$f":" AB222-IF(AND($B222<AC$14,AC$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AC$14-$B222-1),0)","v":0},{"$f":" AC222-IF(AND($B222<AD$14,AD$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AD$14-$B222-1),0)","v":0},{"$f":" AD222-IF(AND($B222<AE$14,AE$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AE$14-$B222-1),0)","v":0},{"$f":" AE222-IF(AND($B222<AF$14,AF$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AF$14-$B222-1),0)","v":0},{"$f":" AF222-IF(AND($B222<AG$14,AG$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AG$14-$B222-1),0)","v":0},{"$f":" AG222-IF(AND($B222<AH$14,AH$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AH$14-$B222-1),0)","v":0},{"$f":" AH222-IF(AND($B222<AI$14,AI$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AI$14-$B222-1),0)","v":0},{"$f":" AI222-IF(AND($B222<AJ$14,AJ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AJ$14-$B222-1),0)","v":0},{"$f":" AJ222-IF(AND($B222<AK$14,AK$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AK$14-$B222-1),0)","v":0},{"$f":" AK222-IF(AND($B222<AL$14,AL$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AL$14-$B222-1),0)","v":0},{"$f":" AL222-IF(AND($B222<AM$14,AM$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AM$14-$B222-1),0)","v":0},{"$f":" AM222-IF(AND($B222<AN$14,AN$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AN$14-$B222-1),0)","v":0},{"$f":" AN222-IF(AND($B222<AO$14,AO$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AO$14-$B222-1),0)","v":0},{"$f":" AO222-IF(AND($B222<AP$14,AP$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AP$14-$B222-1),0)","v":0},{"$f":" AP222-IF(AND($B222<AQ$14,AQ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AQ$14-$B222-1),0)","v":0},{"$f":" AQ222-IF(AND($B222<AR$14,AR$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AR$14-$B222-1),0)","v":0},{"$f":" AR222-IF(AND($B222<AS$14,AS$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AS$14-$B222-1),0)","v":0},{"$f":" AS222-IF(AND($B222<AT$14,AT$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AT$14-$B222-1),0)","v":0},{"$f":" AT222-IF(AND($B222<AU$14,AU$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AU$14-$B222-1),0)","v":0},{"$f":" AU222-IF(AND($B222<AV$14,AV$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AV$14-$B222-1),0)","v":0},{"$f":" AV222-IF(AND($B222<AW$14,AW$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AW$14-$B222-1),0)","v":0},{"$f":" AW222-IF(AND($B222<AX$14,AX$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AX$14-$B222-1),0)","v":0},{"$f":" AX222-IF(AND($B222<AY$14,AY$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AY$14-$B222-1),0)","v":0},{"$f":" AY222-IF(AND($B222<AZ$14,AZ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AZ$14-$B222-1),0)","v":0},{"$f":" AZ222-IF(AND($B222<BA$14,BA$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BA$14-$B222-1),0)","v":0},{"$f":" BA222-IF(AND($B222<BB$14,BB$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BB$14-$B222-1),0)","v":0},{"$f":" BB222-IF(AND($B222<BC$14,BC$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BC$14-$B222-1),0)","v":0},{"$f":" BC222-IF(AND($B222<BD$14,BD$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BD$14-$B222-1),0)","v":0},{"$f":" BD222-IF(AND($B222<BE$14,BE$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BE$14-$B222-1),0)","v":0},{"$f":" BE222-IF(AND($B222<BF$14,BF$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BF$14-$B222-1),0)","v":0},{"$f":" BF222-IF(AND($B222<BG$14,BG$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BG$14-$B222-1),0)","v":0},{"$f":" BG222-IF(AND($B222<BH$14,BH$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BH$14-$B222-1),0)","v":0},{"$f":" BH222-IF(AND($B222<BI$14,BI$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BI$14-$B222-1),0)","v":0},{"$f":" BI222-IF(AND($B222<BJ$14,BJ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BJ$14-$B222-1),0)","v":0},{"$f":" BJ222-IF(AND($B222<BK$14,BK$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BK$14-$B222-1),0)","v":0},{"$f":" BK222-IF(AND($B222<BL$14,BL$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BL$14-$B222-1),0)","v":0},{"$f":" BL222-IF(AND($B222<BM$14,BM$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BM$14-$B222-1),0)","v":0},{"$f":" BM222-IF(AND($B222<BN$14,BN$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BN$14-$B222-1),0)","v":0},{"$f":" BN222-IF(AND($B222<BO$14,BO$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BO$14-$B222-1),0)","v":0},{"$f":" BO222-IF(AND($B222<BP$14,BP$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BP$14-$B222-1),0)","v":0},{"$f":" BP222-IF(AND($B222<BQ$14,BQ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BQ$14-$B222-1),0)","v":0},{"$f":" BQ222-IF(AND($B222<BR$14,BR$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BR$14-$B222-1),0)","v":0},{"$f":" BR222-IF(AND($B222<BS$14,BS$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BS$14-$B222-1),0)","v":0},{"$f":" BS222-IF(AND($B222<BT$14,BT$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BT$14-$B222-1),0)","v":0},{"$f":" BT222-IF(AND($B222<BU$14,BU$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BU$14-$B222-1),0)","v":0},{"$f":" BU222-IF(AND($B222<BV$14,BV$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BV$14-$B222-1),0)","v":0},{"$f":" BV222-IF(AND($B222<BW$14,BW$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BW$14-$B222-1),0)","v":0},{"$f":" BW222-IF(AND($B222<BX$14,BX$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BX$14-$B222-1),0)","v":0},{"$f":" BX222-IF(AND($B222<BY$14,BY$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BY$14-$B222-1),0)","v":0},{"$f":" BY222-IF(AND($B222<BZ$14,BZ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BZ$14-$B222-1),0)","v":0},{"$f":" BZ222-IF(AND($B222<CA$14,CA$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CA$14-$B222-1),0)","v":0},{"$f":" CA222-IF(AND($B222<CB$14,CB$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CB$14-$B222-1),0)","v":0},{"$f":" CB222-IF(AND($B222<CC$14,CC$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CC$14-$B222-1),0)","v":0},{"$f":" CC222-IF(AND($B222<CD$14,CD$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CD$14-$B222-1),0)","v":0},{"$f":" CD222-IF(AND($B222<CE$14,CE$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CE$14-$B222-1),0)","v":0},{"$f":" CE222-IF(AND($B222<CF$14,CF$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CF$14-$B222-1),0)","v":0},{"$f":" CF222-IF(AND($B222<CG$14,CG$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CG$14-$B222-1),0)","v":0},{"$f":" CG222-IF(AND($B222<CH$14,CH$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CH$14-$B222-1),0)","v":0},{"$f":" CH222-IF(AND($B222<CI$14,CI$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CI$14-$B222-1),0)","v":0},{"$f":" CI222-IF(AND($B222<CJ$14,CJ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CJ$14-$B222-1),0)","v":0},{"$f":" CJ222-IF(AND($B222<CK$14,CK$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CK$14-$B222-1),0)","v":0},{"$f":" CK222-IF(AND($B222<CL$14,CL$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CL$14-$B222-1),0)","v":0},{"$f":" CL222-IF(AND($B222<CM$14,CM$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CM$14-$B222-1),0)","v":0},{"$f":" CM222-IF(AND($B222<CN$14,CN$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CN$14-$B222-1),0)","v":0},{"$f":" CN222-IF(AND($B222<CO$14,CO$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CO$14-$B222-1),0)","v":0},{"$f":" CO222-IF(AND($B222<CP$14,CP$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CP$14-$B222-1),0)","v":0},{"$f":" CP222-IF(AND($B222<CQ$14,CQ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CQ$14-$B222-1),0)","v":0},{"$f":" CQ222-IF(AND($B222<CR$14,CR$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CR$14-$B222-1),0)","v":0},{"$f":" CR222-IF(AND($B222<CS$14,CS$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CS$14-$B222-1),0)","v":0},{"$f":" CS222-IF(AND($B222<CT$14,CT$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CT$14-$B222-1),0)","v":0},{"$f":" CT222-IF(AND($B222<CU$14,CU$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CU$14-$B222-1),0)","v":0},{"$f":" CU222-IF(AND($B222<CV$14,CV$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CV$14-$B222-1),0)","v":0},{"$f":" CV222-IF(AND($B222<CW$14,CW$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CW$14-$B222-1),0)","v":0},{"$f":" CW222-IF(AND($B222<CX$14,CX$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CX$14-$B222-1),0)","v":0},{"$f":" CX222-IF(AND($B222<CY$14,CY$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CY$14-$B222-1),0)","v":0},{"$f":" CY222-IF(AND($B222<CZ$14,CZ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CZ$14-$B222-1),0)","v":0},{"$f":" CZ222-IF(AND($B222<DA$14,DA$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DA$14-$B222-1),0)","v":0},{"$f":" DA222-IF(AND($B222<DB$14,DB$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DB$14-$B222-1),0)","v":0},{"$f":" DB222-IF(AND($B222<DC$14,DC$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DC$14-$B222-1),0)","v":0},{"$f":" DC222-IF(AND($B222<DD$14,DD$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DD$14-$B222-1),0)","v":0},{"$f":" DD222-IF(AND($B222<DE$14,DE$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DE$14-$B222-1),0)","v":0},{"$f":" DE222-IF(AND($B222<DF$14,DF$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DF$14-$B222-1),0)","v":0},{"$f":" DF222-IF(AND($B222<DG$14,DG$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DG$14-$B222-1),0)","v":0},{"$f":" DG222-IF(AND($B222<DH$14,DH$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DH$14-$B222-1),0)","v":0},{"$f":" DH222-IF(AND($B222<DI$14,DI$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DI$14-$B222-1),0)","v":0},{"$f":" DI222-IF(AND($B222<DJ$14,DJ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DJ$14-$B222-1),0)","v":0},{"$f":" DJ222-IF(AND($B222<DK$14,DK$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DK$14-$B222-1),0)","v":0},{"$f":" DK222-IF(AND($B222<DL$14,DL$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DL$14-$B222-1),0)","v":0},{"$f":" DL222-IF(AND($B222<DM$14,DM$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DM$14-$B222-1),0)","v":0},{"$f":" DM222-IF(AND($B222<DN$14,DN$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DN$14-$B222-1),0)","v":0},{"$f":" DN222-IF(AND($B222<DO$14,DO$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DO$14-$B222-1),0)","v":0},{"$f":" DO222-IF(AND($B222<DP$14,DP$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DP$14-$B222-1),0)","v":0},{"$f":" DP222-IF(AND($B222<DQ$14,DQ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DQ$14-$B222-1),0)","v":0},{"$f":" DQ222-IF(AND($B222<DR$14,DR$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DR$14-$B222-1),0)","v":0},{"$f":" DR222-IF(AND($B222<DS$14,DS$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DS$14-$B222-1),0)","v":0}]
[{"$f":"Calcs!A268","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E268),1,Calcs!E268)*Periods,0)","v":0},{"$f":"ROUND(MAX(B268,Input!Z268*Periods),0)","v":0},null,null,0,{"$f":" F268-IF(AND($B268<G$14,G$14-$B268<$C$5),OFFSET(Input!$BJ268,0,G$14-$B268-1),0)","v":0},{"$f":" G268-IF(AND($B268<H$14,H$14-$B268<$C$5),OFFSET(Input!$BJ268,0,H$14-$B268-1),0)","v":0},{"$f":" H268-IF(AND($B268<I$14,I$14-$B268<$C$5),OFFSET(Input!$BJ268,0,I$14-$B268-1),0)","v":0},{"$f":" I268-IF(AND($B268<J$14,J$14-$B268<$C$5),OFFSET(Input!$BJ268,0,J$14-$B268-1),0)","v":0},{"$f":" J268-IF(AND($B268<K$14,K$14-$B268<$C$5),OFFSET(Input!$BJ268,0,K$14-$B268-1),0)","v":0},{"$f":" K268-IF(AND($B268<L$14,L$14-$B268<$C$5),OFFSET(Input!$BJ268,0,L$14-$B268-1),0)","v":0},{"$f":" L268-IF(AND($B268<M$14,M$14-$B268<$C$5),OFFSET(Input!$BJ268,0,M$14-$B268-1),0)","v":0},{"$f":" M268-IF(AND($B268<N$14,N$14-$B268<$C$5),OFFSET(Input!$BJ268,0,N$14-$B268-1),0)","v":0},{"$f":" N268-IF(AND($B268<O$14,O$14-$B268<$C$5),OFFSET(Input!$BJ268,0,O$14-$B268-1),0)","v":0},{"$f":" O268-IF(AND($B268<P$14,P$14-$B268<$C$5),OFFSET(Input!$BJ268,0,P$14-$B268-1),0)","v":0},{"$f":" P268-IF(AND($B268<Q$14,Q$14-$B268<$C$5),OFFSET(Input!$BJ268,0,Q$14-$B268-1),0)","v":0},{"$f":" Q268-IF(AND($B268<R$14,R$14-$B268<$C$5),OFFSET(Input!$BJ268,0,R$14-$B268-1),0)","v":0},{"$f":" R268-IF(AND($B268<S$14,S$14-$B268<$C$5),OFFSET(Input!$BJ268,0,S$14-$B268-1),0)","v":0},{"$f":" S268-IF(AND($B268<T$14,T$14-$B268<$C$5),OFFSET(Input!$BJ268,0,T$14-$B268-1),0)","v":0},{"$f":" T268-IF(AND($B268<U$14,U$14-$B268<$C$5),OFFSET(Input!$BJ268,0,U$14-$B268-1),0)","v":0},{"$f":" U268-IF(AND($B268<V$14,V$14-$B268<$C$5),OFFSET(Input!$BJ268,0,V$14-$B268-1),0)","v":0},{"$f":" V268-IF(AND($B268<W$14,W$14-$B268<$C$5),OFFSET(Input!$BJ268,0,W$14-$B268-1),0)","v":0},{"$f":" W268-IF(AND($B268<X$14,X$14-$B268<$C$5),OFFSET(Input!$BJ268,0,X$14-$B268-1),0)","v":0},{"$f":" X268-IF(AND($B268<Y$14,Y$14-$B268<$C$5),OFFSET(Input!$BJ268,0,Y$14-$B268-1),0)","v":0},{"$f":" Y268-IF(AND($B268<Z$14,Z$14-$B268<$C$5),OFFSET(Input!$BJ268,0,Z$14-$B268-1),0)","v":0},{"$f":" Z268-IF(AND($B268<AA$14,AA$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AA$14-$B268-1),0)","v":0},{"$f":" AA268-IF(AND($B268<AB$14,AB$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AB$14-$B268-1),0)","v":0},{"$f":" AB268-IF(AND($B268<AC$14,AC$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AC$14-$B268-1),0)","v":0},{"$f":" AC268-IF(AND($B268<AD$14,AD$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AD$14-$B268-1),0)","v":0},{"$f":" AD268-IF(AND($B268<AE$14,AE$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AE$14-$B268-1),0)","v":0},{"$f":" AE268-IF(AND($B268<AF$14,AF$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AF$14-$B268-1),0)","v":0},{"$f":" AF268-IF(AND($B268<AG$14,AG$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AG$14-$B268-1),0)","v":0},{"$f":" AG268-IF(AND($B268<AH$14,AH$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AH$14-$B268-1),0)","v":0},{"$f":" AH268-IF(AND($B268<AI$14,AI$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AI$14-$B268-1),0)","v":0},{"$f":" AI268-IF(AND($B268<AJ$14,AJ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AJ$14-$B268-1),0)","v":0},{"$f":" AJ268-IF(AND($B268<AK$14,AK$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AK$14-$B268-1),0)","v":0},{"$f":" AK268-IF(AND($B268<AL$14,AL$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AL$14-$B268-1),0)","v":0},{"$f":" AL268-IF(AND($B268<AM$14,AM$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AM$14-$B268-1),0)","v":0},{"$f":" AM268-IF(AND($B268<AN$14,AN$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AN$14-$B268-1),0)","v":0},{"$f":" AN268-IF(AND($B268<AO$14,AO$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AO$14-$B268-1),0)","v":0},{"$f":" AO268-IF(AND($B268<AP$14,AP$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AP$14-$B268-1),0)","v":0},{"$f":" AP268-IF(AND($B268<AQ$14,AQ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AQ$14-$B268-1),0)","v":0},{"$f":" AQ268-IF(AND($B268<AR$14,AR$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AR$14-$B268-1),0)","v":0},{"$f":" AR268-IF(AND($B268<AS$14,AS$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AS$14-$B268-1),0)","v":0},{"$f":" AS268-IF(AND($B268<AT$14,AT$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AT$14-$B268-1),0)","v":0},{"$f":" AT268-IF(AND($B268<AU$14,AU$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AU$14-$B268-1),0)","v":0},{"$f":" AU268-IF(AND($B268<AV$14,AV$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AV$14-$B268-1),0)","v":0},{"$f":" AV268-IF(AND($B268<AW$14,AW$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AW$14-$B268-1),0)","v":0},{"$f":" AW268-IF(AND($B268<AX$14,AX$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AX$14-$B268-1),0)","v":0},{"$f":" AX268-IF(AND($B268<AY$14,AY$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AY$14-$B268-1),0)","v":0},{"$f":" AY268-IF(AND($B268<AZ$14,AZ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AZ$14-$B268-1),0)","v":0},{"$f":" AZ268-IF(AND($B268<BA$14,BA$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BA$14-$B268-1),0)","v":0},{"$f":" BA268-IF(AND($B268<BB$14,BB$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BB$14-$B268-1),0)","v":0},{"$f":" BB268-IF(AND($B268<BC$14,BC$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BC$14-$B268-1),0)","v":0},{"$f":" BC268-IF(AND($B268<BD$14,BD$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BD$14-$B268-1),0)","v":0},{"$f":" BD268-IF(AND($B268<BE$14,BE$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BE$14-$B268-1),0)","v":0},{"$f":" BE268-IF(AND($B268<BF$14,BF$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BF$14-$B268-1),0)","v":0},{"$f":" BF268-IF(AND($B268<BG$14,BG$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BG$14-$B268-1),0)","v":0},{"$f":" BG268-IF(AND($B268<BH$14,BH$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BH$14-$B268-1),0)","v":0},{"$f":" BH268-IF(AND($B268<BI$14,BI$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BI$14-$B268-1),0)","v":0},{"$f":" BI268-IF(AND($B268<BJ$14,BJ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BJ$14-$B268-1),0)","v":0},{"$f":" BJ268-IF(AND($B268<BK$14,BK$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BK$14-$B268-1),0)","v":0},{"$f":" BK268-IF(AND($B268<BL$14,BL$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BL$14-$B268-1),0)","v":0},{"$f":" BL268-IF(AND($B268<BM$14,BM$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BM$14-$B268-1),0)","v":0},{"$f":" BM268-IF(AND($B268<BN$14,BN$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BN$14-$B268-1),0)","v":0},{"$f":" BN268-IF(AND($B268<BO$14,BO$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BO$14-$B268-1),0)","v":0},{"$f":" BO268-IF(AND($B268<BP$14,BP$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BP$14-$B268-1),0)","v":0},{"$f":" BP268-IF(AND($B268<BQ$14,BQ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BQ$14-$B268-1),0)","v":0},{"$f":" BQ268-IF(AND($B268<BR$14,BR$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BR$14-$B268-1),0)","v":0},{"$f":" BR268-IF(AND($B268<BS$14,BS$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BS$14-$B268-1),0)","v":0},{"$f":" BS268-IF(AND($B268<BT$14,BT$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BT$14-$B268-1),0)","v":0},{"$f":" BT268-IF(AND($B268<BU$14,BU$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BU$14-$B268-1),0)","v":0},{"$f":" BU268-IF(AND($B268<BV$14,BV$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BV$14-$B268-1),0)","v":0},{"$f":" BV268-IF(AND($B268<BW$14,BW$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BW$14-$B268-1),0)","v":0},{"$f":" BW268-IF(AND($B268<BX$14,BX$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BX$14-$B268-1),0)","v":0},{"$f":" BX268-IF(AND($B268<BY$14,BY$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BY$14-$B268-1),0)","v":0},{"$f":" BY268-IF(AND($B268<BZ$14,BZ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BZ$14-$B268-1),0)","v":0},{"$f":" BZ268-IF(AND($B268<CA$14,CA$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CA$14-$B268-1),0)","v":0},{"$f":" CA268-IF(AND($B268<CB$14,CB$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CB$14-$B268-1),0)","v":0},{"$f":" CB268-IF(AND($B268<CC$14,CC$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CC$14-$B268-1),0)","v":0},{"$f":" CC268-IF(AND($B268<CD$14,CD$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CD$14-$B268-1),0)","v":0},{"$f":" CD268-IF(AND($B268<CE$14,CE$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CE$14-$B268-1),0)","v":0},{"$f":" CE268-IF(AND($B268<CF$14,CF$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CF$14-$B268-1),0)","v":0},{"$f":" CF268-IF(AND($B268<CG$14,CG$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CG$14-$B268-1),0)","v":0},{"$f":" CG268-IF(AND($B268<CH$14,CH$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CH$14-$B268-1),0)","v":0},{"$f":" CH268-IF(AND($B268<CI$14,CI$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CI$14-$B268-1),0)","v":0},{"$f":" CI268-IF(AND($B268<CJ$14,CJ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CJ$14-$B268-1),0)","v":0},{"$f":" CJ268-IF(AND($B268<CK$14,CK$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CK$14-$B268-1),0)","v":0},{"$f":" CK268-IF(AND($B268<CL$14,CL$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CL$14-$B268-1),0)","v":0},{"$f":" CL268-IF(AND($B268<CM$14,CM$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CM$14-$B268-1),0)","v":0},{"$f":" CM268-IF(AND($B268<CN$14,CN$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CN$14-$B268-1),0)","v":0},{"$f":" CN268-IF(AND($B268<CO$14,CO$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CO$14-$B268-1),0)","v":0},{"$f":" CO268-IF(AND($B268<CP$14,CP$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CP$14-$B268-1),0)","v":0},{"$f":" CP268-IF(AND($B268<CQ$14,CQ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CQ$14-$B268-1),0)","v":0},{"$f":" CQ268-IF(AND($B268<CR$14,CR$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CR$14-$B268-1),0)","v":0},{"$f":" CR268-IF(AND($B268<CS$14,CS$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CS$14-$B268-1),0)","v":0},{"$f":" CS268-IF(AND($B268<CT$14,CT$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CT$14-$B268-1),0)","v":0},{"$f":" CT268-IF(AND($B268<CU$14,CU$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CU$14-$B268-1),0)","v":0},{"$f":" CU268-IF(AND($B268<CV$14,CV$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CV$14-$B268-1),0)","v":0},{"$f":" CV268-IF(AND($B268<CW$14,CW$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CW$14-$B268-1),0)","v":0},{"$f":" CW268-IF(AND($B268<CX$14,CX$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CX$14-$B268-1),0)","v":0},{"$f":" CX268-IF(AND($B268<CY$14,CY$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CY$14-$B268-1),0)","v":0},{"$f":" CY268-IF(AND($B268<CZ$14,CZ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CZ$14-$B268-1),0)","v":0},{"$f":" CZ268-IF(AND($B268<DA$14,DA$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DA$14-$B268-1),0)","v":0},{"$f":" DA268-IF(AND($B268<DB$14,DB$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DB$14-$B268-1),0)","v":0},{"$f":" DB268-IF(AND($B268<DC$14,DC$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DC$14-$B268-1),0)","v":0},{"$f":" DC268-IF(AND($B268<DD$14,DD$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DD$14-$B268-1),0)","v":0},{"$f":" DD268-IF(AND($B268<DE$14,DE$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DE$14-$B268-1),0)","v":0},{"$f":" DE268-IF(AND($B268<DF$14,DF$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DF$14-$B268-1),0)","v":0},{"$f":" DF268-IF(AND($B268<DG$14,DG$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DG$14-$B268-1),0)","v":0},{"$f":" DG268-IF(AND($B268<DH$14,DH$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DH$14-$B268-1),0)","v":0},{"$f":" DH268-IF(AND($B268<DI$14,DI$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DI$14-$B268-1),0)","v":0},{"$f":" DI268-IF(AND($B268<DJ$14,DJ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DJ$14-$B268-1),0)","v":0},{"$f":" DJ268-IF(AND($B268<DK$14,DK$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DK$14-$B268-1),0)","v":0},{"$f":" DK268-IF(AND($B268<DL$14,DL$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DL$14-$B268-1),0)","v":0},{"$f":" DL268-IF(AND($B268<DM$14,DM$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DM$14-$B268-1),0)","v":0},{"$f":" DM268-IF(AND($B268<DN$14,DN$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DN$14-$B268-1),0)","v":0},{"$f":" DN268-IF(AND($B268<DO$14,DO$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DO$14-$B268-1),0)","v":0},{"$f":" DO268-IF(AND($B268<DP$14,DP$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DP$14-$B268-1),0)","v":0},{"$f":" DP268-IF(AND($B268<DQ$14,DQ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DQ$14-$B268-1),0)","v":0},{"$f":" DQ268-IF(AND($B268<DR$14,DR$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DR$14-$B268-1),0)","v":0},{"$f":" DR268-IF(AND($B268<DS$14,DS$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DS$14-$B268-1),0)","v":0}]
[{"$f":"Calcs!A314","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E314),1,Calcs!E314)*Periods,0)","v":0},{"$f":"ROUND(MAX(B314,Input!Z314*Periods),0)","v":0},null,null,0,{"$f":" F314-IF(AND($B314<G$14,G$14-$B314<$C$5),OFFSET(Input!$BJ314,0,G$14-$B314-1),0)","v":0},{"$f":" G314-IF(AND($B314<H$14,H$14-$B314<$C$5),OFFSET(Input!$BJ314,0,H$14-$B314-1),0)","v":0},{"$f":" H314-IF(AND($B314<I$14,I$14-$B314<$C$5),OFFSET(Input!$BJ314,0,I$14-$B314-1),0)","v":0},{"$f":" I314-IF(AND($B314<J$14,J$14-$B314<$C$5),OFFSET(Input!$BJ314,0,J$14-$B314-1),0)","v":0},{"$f":" J314-IF(AND($B314<K$14,K$14-$B314<$C$5),OFFSET(Input!$BJ314,0,K$14-$B314-1),0)","v":0},{"$f":" K314-IF(AND($B314<L$14,L$14-$B314<$C$5),OFFSET(Input!$BJ314,0,L$14-$B314-1),0)","v":0},{"$f":" L314-IF(AND($B314<M$14,M$14-$B314<$C$5),OFFSET(Input!$BJ314,0,M$14-$B314-1),0)","v":0},{"$f":" M314-IF(AND($B314<N$14,N$14-$B314<$C$5),OFFSET(Input!$BJ314,0,N$14-$B314-1),0)","v":0},{"$f":" N314-IF(AND($B314<O$14,O$14-$B314<$C$5),OFFSET(Input!$BJ314,0,O$14-$B314-1),0)","v":0},{"$f":" O314-IF(AND($B314<P$14,P$14-$B314<$C$5),OFFSET(Input!$BJ314,0,P$14-$B314-1),0)","v":0},{"$f":" P314-IF(AND($B314<Q$14,Q$14-$B314<$C$5),OFFSET(Input!$BJ314,0,Q$14-$B314-1),0)","v":0},{"$f":" Q314-IF(AND($B314<R$14,R$14-$B314<$C$5),OFFSET(Input!$BJ314,0,R$14-$B314-1),0)","v":0},{"$f":" R314-IF(AND($B314<S$14,S$14-$B314<$C$5),OFFSET(Input!$BJ314,0,S$14-$B314-1),0)","v":0},{"$f":" S314-IF(AND($B314<T$14,T$14-$B314<$C$5),OFFSET(Input!$BJ314,0,T$14-$B314-1),0)","v":0},{"$f":" T314-IF(AND($B314<U$14,U$14-$B314<$C$5),OFFSET(Input!$BJ314,0,U$14-$B314-1),0)","v":0},{"$f":" U314-IF(AND($B314<V$14,V$14-$B314<$C$5),OFFSET(Input!$BJ314,0,V$14-$B314-1),0)","v":0},{"$f":" V314-IF(AND($B314<W$14,W$14-$B314<$C$5),OFFSET(Input!$BJ314,0,W$14-$B314-1),0)","v":0},{"$f":" W314-IF(AND($B314<X$14,X$14-$B314<$C$5),OFFSET(Input!$BJ314,0,X$14-$B314-1),0)","v":0},{"$f":" X314-IF(AND($B314<Y$14,Y$14-$B314<$C$5),OFFSET(Input!$BJ314,0,Y$14-$B314-1),0)","v":0},{"$f":" Y314-IF(AND($B314<Z$14,Z$14-$B314<$C$5),OFFSET(Input!$BJ314,0,Z$14-$B314-1),0)","v":0},{"$f":" Z314-IF(AND($B314<AA$14,AA$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AA$14-$B314-1),0)","v":0},{"$f":" AA314-IF(AND($B314<AB$14,AB$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AB$14-$B314-1),0)","v":0},{"$f":" AB314-IF(AND($B314<AC$14,AC$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AC$14-$B314-1),0)","v":0},{"$f":" AC314-IF(AND($B314<AD$14,AD$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AD$14-$B314-1),0)","v":0},{"$f":" AD314-IF(AND($B314<AE$14,AE$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AE$14-$B314-1),0)","v":0},{"$f":" AE314-IF(AND($B314<AF$14,AF$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AF$14-$B314-1),0)","v":0},{"$f":" AF314-IF(AND($B314<AG$14,AG$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AG$14-$B314-1),0)","v":0},{"$f":" AG314-IF(AND($B314<AH$14,AH$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AH$14-$B314-1),0)","v":0},{"$f":" AH314-IF(AND($B314<AI$14,AI$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AI$14-$B314-1),0)","v":0},{"$f":" AI314-IF(AND($B314<AJ$14,AJ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AJ$14-$B314-1),0)","v":0},{"$f":" AJ314-IF(AND($B314<AK$14,AK$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AK$14-$B314-1),0)","v":0},{"$f":" AK314-IF(AND($B314<AL$14,AL$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AL$14-$B314-1),0)","v":0},{"$f":" AL314-IF(AND($B314<AM$14,AM$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AM$14-$B314-1),0)","v":0},{"$f":" AM314-IF(AND($B314<AN$14,AN$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AN$14-$B314-1),0)","v":0},{"$f":" AN314-IF(AND($B314<AO$14,AO$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AO$14-$B314-1),0)","v":0},{"$f":" AO314-IF(AND($B314<AP$14,AP$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AP$14-$B314-1),0)","v":0},{"$f":" AP314-IF(AND($B314<AQ$14,AQ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AQ$14-$B314-1),0)","v":0},{"$f":" AQ314-IF(AND($B314<AR$14,AR$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AR$14-$B314-1),0)","v":0},{"$f":" AR314-IF(AND($B314<AS$14,AS$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AS$14-$B314-1),0)","v":0},{"$f":" AS314-IF(AND($B314<AT$14,AT$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AT$14-$B314-1),0)","v":0},{"$f":" AT314-IF(AND($B314<AU$14,AU$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AU$14-$B314-1),0)","v":0},{"$f":" AU314-IF(AND($B314<AV$14,AV$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AV$14-$B314-1),0)","v":0},{"$f":" AV314-IF(AND($B314<AW$14,AW$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AW$14-$B314-1),0)","v":0},{"$f":" AW314-IF(AND($B314<AX$14,AX$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AX$14-$B314-1),0)","v":0},{"$f":" AX314-IF(AND($B314<AY$14,AY$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AY$14-$B314-1),0)","v":0},{"$f":" AY314-IF(AND($B314<AZ$14,AZ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AZ$14-$B314-1),0)","v":0},{"$f":" AZ314-IF(AND($B314<BA$14,BA$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BA$14-$B314-1),0)","v":0},{"$f":" BA314-IF(AND($B314<BB$14,BB$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BB$14-$B314-1),0)","v":0},{"$f":" BB314-IF(AND($B314<BC$14,BC$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BC$14-$B314-1),0)","v":0},{"$f":" BC314-IF(AND($B314<BD$14,BD$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BD$14-$B314-1),0)","v":0},{"$f":" BD314-IF(AND($B314<BE$14,BE$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BE$14-$B314-1),0)","v":0},{"$f":" BE314-IF(AND($B314<BF$14,BF$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BF$14-$B314-1),0)","v":0},{"$f":" BF314-IF(AND($B314<BG$14,BG$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BG$14-$B314-1),0)","v":0},{"$f":" BG314-IF(AND($B314<BH$14,BH$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BH$14-$B314-1),0)","v":0},{"$f":" BH314-IF(AND($B314<BI$14,BI$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BI$14-$B314-1),0)","v":0},{"$f":" BI314-IF(AND($B314<BJ$14,BJ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BJ$14-$B314-1),0)","v":0},{"$f":" BJ314-IF(AND($B314<BK$14,BK$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BK$14-$B314-1),0)","v":0},{"$f":" BK314-IF(AND($B314<BL$14,BL$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BL$14-$B314-1),0)","v":0},{"$f":" BL314-IF(AND($B314<BM$14,BM$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BM$14-$B314-1),0)","v":0},{"$f":" BM314-IF(AND($B314<BN$14,BN$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BN$14-$B314-1),0)","v":0},{"$f":" BN314-IF(AND($B314<BO$14,BO$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BO$14-$B314-1),0)","v":0},{"$f":" BO314-IF(AND($B314<BP$14,BP$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BP$14-$B314-1),0)","v":0},{"$f":" BP314-IF(AND($B314<BQ$14,BQ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BQ$14-$B314-1),0)","v":0},{"$f":" BQ314-IF(AND($B314<BR$14,BR$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BR$14-$B314-1),0)","v":0},{"$f":" BR314-IF(AND($B314<BS$14,BS$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BS$14-$B314-1),0)","v":0},{"$f":" BS314-IF(AND($B314<BT$14,BT$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BT$14-$B314-1),0)","v":0},{"$f":" BT314-IF(AND($B314<BU$14,BU$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BU$14-$B314-1),0)","v":0},{"$f":" BU314-IF(AND($B314<BV$14,BV$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BV$14-$B314-1),0)","v":0},{"$f":" BV314-IF(AND($B314<BW$14,BW$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BW$14-$B314-1),0)","v":0},{"$f":" BW314-IF(AND($B314<BX$14,BX$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BX$14-$B314-1),0)","v":0},{"$f":" BX314-IF(AND($B314<BY$14,BY$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BY$14-$B314-1),0)","v":0},{"$f":" BY314-IF(AND($B314<BZ$14,BZ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BZ$14-$B314-1),0)","v":0},{"$f":" BZ314-IF(AND($B314<CA$14,CA$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CA$14-$B314-1),0)","v":0},{"$f":" CA314-IF(AND($B314<CB$14,CB$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CB$14-$B314-1),0)","v":0},{"$f":" CB314-IF(AND($B314<CC$14,CC$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CC$14-$B314-1),0)","v":0},{"$f":" CC314-IF(AND($B314<CD$14,CD$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CD$14-$B314-1),0)","v":0},{"$f":" CD314-IF(AND($B314<CE$14,CE$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CE$14-$B314-1),0)","v":0},{"$f":" CE314-IF(AND($B314<CF$14,CF$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CF$14-$B314-1),0)","v":0},{"$f":" CF314-IF(AND($B314<CG$14,CG$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CG$14-$B314-1),0)","v":0},{"$f":" CG314-IF(AND($B314<CH$14,CH$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CH$14-$B314-1),0)","v":0},{"$f":" CH314-IF(AND($B314<CI$14,CI$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CI$14-$B314-1),0)","v":0},{"$f":" CI314-IF(AND($B314<CJ$14,CJ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CJ$14-$B314-1),0)","v":0},{"$f":" CJ314-IF(AND($B314<CK$14,CK$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CK$14-$B314-1),0)","v":0},{"$f":" CK314-IF(AND($B314<CL$14,CL$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CL$14-$B314-1),0)","v":0},{"$f":" CL314-IF(AND($B314<CM$14,CM$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CM$14-$B314-1),0)","v":0},{"$f":" CM314-IF(AND($B314<CN$14,CN$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CN$14-$B314-1),0)","v":0},{"$f":" CN314-IF(AND($B314<CO$14,CO$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CO$14-$B314-1),0)","v":0},{"$f":" CO314-IF(AND($B314<CP$14,CP$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CP$14-$B314-1),0)","v":0},{"$f":" CP314-IF(AND($B314<CQ$14,CQ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CQ$14-$B314-1),0)","v":0},{"$f":" CQ314-IF(AND($B314<CR$14,CR$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CR$14-$B314-1),0)","v":0},{"$f":" CR314-IF(AND($B314<CS$14,CS$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CS$14-$B314-1),0)","v":0},{"$f":" CS314-IF(AND($B314<CT$14,CT$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CT$14-$B314-1),0)","v":0},{"$f":" CT314-IF(AND($B314<CU$14,CU$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CU$14-$B314-1),0)","v":0},{"$f":" CU314-IF(AND($B314<CV$14,CV$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CV$14-$B314-1),0)","v":0},{"$f":" CV314-IF(AND($B314<CW$14,CW$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CW$14-$B314-1),0)","v":0},{"$f":" CW314-IF(AND($B314<CX$14,CX$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CX$14-$B314-1),0)","v":0},{"$f":" CX314-IF(AND($B314<CY$14,CY$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CY$14-$B314-1),0)","v":0},{"$f":" CY314-IF(AND($B314<CZ$14,CZ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CZ$14-$B314-1),0)","v":0},{"$f":" CZ314-IF(AND($B314<DA$14,DA$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DA$14-$B314-1),0)","v":0},{"$f":" DA314-IF(AND($B314<DB$14,DB$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DB$14-$B314-1),0)","v":0},{"$f":" DB314-IF(AND($B314<DC$14,DC$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DC$14-$B314-1),0)","v":0},{"$f":" DC314-IF(AND($B314<DD$14,DD$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DD$14-$B314-1),0)","v":0},{"$f":" DD314-IF(AND($B314<DE$14,DE$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DE$14-$B314-1),0)","v":0},{"$f":" DE314-IF(AND($B314<DF$14,DF$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DF$14-$B314-1),0)","v":0},{"$f":" DF314-IF(AND($B314<DG$14,DG$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DG$14-$B314-1),0)","v":0},{"$f":" DG314-IF(AND($B314<DH$14,DH$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DH$14-$B314-1),0)","v":0},{"$f":" DH314-IF(AND($B314<DI$14,DI$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DI$14-$B314-1),0)","v":0},{"$f":" DI314-IF(AND($B314<DJ$14,DJ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DJ$14-$B314-1),0)","v":0},{"$f":" DJ314-IF(AND($B314<DK$14,DK$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DK$14-$B314-1),0)","v":0},{"$f":" DK314-IF(AND($B314<DL$14,DL$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DL$14-$B314-1),0)","v":0},{"$f":" DL314-IF(AND($B314<DM$14,DM$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DM$14-$B314-1),0)","v":0},{"$f":" DM314-IF(AND($B314<DN$14,DN$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DN$14-$B314-1),0)","v":0},{"$f":" DN314-IF(AND($B314<DO$14,DO$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DO$14-$B314-1),0)","v":0},{"$f":" DO314-IF(AND($B314<DP$14,DP$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DP$14-$B314-1),0)","v":0},{"$f":" DP314-IF(AND($B314<DQ$14,DQ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DQ$14-$B314-1),0)","v":0},{"$f":" DQ314-IF(AND($B314<DR$14,DR$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DR$14-$B314-1),0)","v":0},{"$f":" DR314-IF(AND($B314<DS$14,DS$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DS$14-$B314-1),0)","v":0}]
[{"$f":"Calcs!A333","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E333),1,Calcs!E333)*Periods,0)","v":0},{"$f":"ROUND(MAX(B333,Input!Z333*Periods),0)","v":0},null,null,0,{"$f":" F333-IF(AND($B333<G$14,G$14-$B333<$C$5),OFFSET(Input!$BJ333,0,G$14-$B333-1),0)","v":0},{"$f":" G333-IF(AND($B333<H$14,H$14-$B333<$C$5),OFFSET(Input!$BJ333,0,H$14-$B333-1),0)","v":0},{"$f":" H333-IF(AND($B333<I$14,I$14-$B333<$C$5),OFFSET(Input!$BJ333,0,I$14-$B333-1),0)","v":0},{"$f":" I333-IF(AND($B333<J$14,J$14-$B333<$C$5),OFFSET(Input!$BJ333,0,J$14-$B333-1),0)","v":0},{"$f":" J333-IF(AND($B333<K$14,K$14-$B333<$C$5),OFFSET(Input!$BJ333,0,K$14-$B333-1),0)","v":0},{"$f":" K333-IF(AND($B333<L$14,L$14-$B333<$C$5),OFFSET(Input!$BJ333,0,L$14-$B333-1),0)","v":0},{"$f":" L333-IF(AND($B333<M$14,M$14-$B333<$C$5),OFFSET(Input!$BJ333,0,M$14-$B333-1),0)","v":0},{"$f":" M333-IF(AND($B333<N$14,N$14-$B333<$C$5),OFFSET(Input!$BJ333,0,N$14-$B333-1),0)","v":0},{"$f":" N333-IF(AND($B333<O$14,O$14-$B333<$C$5),OFFSET(Input!$BJ333,0,O$14-$B333-1),0)","v":0},{"$f":" O333-IF(AND($B333<P$14,P$14-$B333<$C$5),OFFSET(Input!$BJ333,0,P$14-$B333-1),0)","v":0},{"$f":" P333-IF(AND($B333<Q$14,Q$14-$B333<$C$5),OFFSET(Input!$BJ333,0,Q$14-$B333-1),0)","v":0},{"$f":" Q333-IF(AND($B333<R$14,R$14-$B333<$C$5),OFFSET(Input!$BJ333,0,R$14-$B333-1),0)","v":0},{"$f":" R333-IF(AND($B333<S$14,S$14-$B333<$C$5),OFFSET(Input!$BJ333,0,S$14-$B333-1),0)","v":0},{"$f":" S333-IF(AND($B333<T$14,T$14-$B333<$C$5),OFFSET(Input!$BJ333,0,T$14-$B333-1),0)","v":0},{"$f":" T333-IF(AND($B333<U$14,U$14-$B333<$C$5),OFFSET(Input!$BJ333,0,U$14-$B333-1),0)","v":0},{"$f":" U333-IF(AND($B333<V$14,V$14-$B333<$C$5),OFFSET(Input!$BJ333,0,V$14-$B333-1),0)","v":0},{"$f":" V333-IF(AND($B333<W$14,W$14-$B333<$C$5),OFFSET(Input!$BJ333,0,W$14-$B333-1),0)","v":0},{"$f":" W333-IF(AND($B333<X$14,X$14-$B333<$C$5),OFFSET(Input!$BJ333,0,X$14-$B333-1),0)","v":0},{"$f":" X333-IF(AND($B333<Y$14,Y$14-$B333<$C$5),OFFSET(Input!$BJ333,0,Y$14-$B333-1),0)","v":0},{"$f":" Y333-IF(AND($B333<Z$14,Z$14-$B333<$C$5),OFFSET(Input!$BJ333,0,Z$14-$B333-1),0)","v":0},{"$f":" Z333-IF(AND($B333<AA$14,AA$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AA$14-$B333-1),0)","v":0},{"$f":" AA333-IF(AND($B333<AB$14,AB$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AB$14-$B333-1),0)","v":0},{"$f":" AB333-IF(AND($B333<AC$14,AC$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AC$14-$B333-1),0)","v":0},{"$f":" AC333-IF(AND($B333<AD$14,AD$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AD$14-$B333-1),0)","v":0},{"$f":" AD333-IF(AND($B333<AE$14,AE$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AE$14-$B333-1),0)","v":0},{"$f":" AE333-IF(AND($B333<AF$14,AF$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AF$14-$B333-1),0)","v":0},{"$f":" AF333-IF(AND($B333<AG$14,AG$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AG$14-$B333-1),0)","v":0},{"$f":" AG333-IF(AND($B333<AH$14,AH$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AH$14-$B333-1),0)","v":0},{"$f":" AH333-IF(AND($B333<AI$14,AI$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AI$14-$B333-1),0)","v":0},{"$f":" AI333-IF(AND($B333<AJ$14,AJ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AJ$14-$B333-1),0)","v":0},{"$f":" AJ333-IF(AND($B333<AK$14,AK$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AK$14-$B333-1),0)","v":0},{"$f":" AK333-IF(AND($B333<AL$14,AL$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AL$14-$B333-1),0)","v":0},{"$f":" AL333-IF(AND($B333<AM$14,AM$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AM$14-$B333-1),0)","v":0},{"$f":" AM333-IF(AND($B333<AN$14,AN$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AN$14-$B333-1),0)","v":0},{"$f":" AN333-IF(AND($B333<AO$14,AO$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AO$14-$B333-1),0)","v":0},{"$f":" AO333-IF(AND($B333<AP$14,AP$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AP$14-$B333-1),0)","v":0},{"$f":" AP333-IF(AND($B333<AQ$14,AQ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AQ$14-$B333-1),0)","v":0},{"$f":" AQ333-IF(AND($B333<AR$14,AR$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AR$14-$B333-1),0)","v":0},{"$f":" AR333-IF(AND($B333<AS$14,AS$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AS$14-$B333-1),0)","v":0},{"$f":" AS333-IF(AND($B333<AT$14,AT$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AT$14-$B333-1),0)","v":0},{"$f":" AT333-IF(AND($B333<AU$14,AU$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AU$14-$B333-1),0)","v":0},{"$f":" AU333-IF(AND($B333<AV$14,AV$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AV$14-$B333-1),0)","v":0},{"$f":" AV333-IF(AND($B333<AW$14,AW$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AW$14-$B333-1),0)","v":0},{"$f":" AW333-IF(AND($B333<AX$14,AX$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AX$14-$B333-1),0)","v":0},{"$f":" AX333-IF(AND($B333<AY$14,AY$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AY$14-$B333-1),0)","v":0},{"$f":" AY333-IF(AND($B333<AZ$14,AZ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AZ$14-$B333-1),0)","v":0},{"$f":" AZ333-IF(AND($B333<BA$14,BA$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BA$14-$B333-1),0)","v":0},{"$f":" BA333-IF(AND($B333<BB$14,BB$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BB$14-$B333-1),0)","v":0},{"$f":" BB333-IF(AND($B333<BC$14,BC$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BC$14-$B333-1),0)","v":0},{"$f":" BC333-IF(AND($B333<BD$14,BD$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BD$14-$B333-1),0)","v":0},{"$f":" BD333-IF(AND($B333<BE$14,BE$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BE$14-$B333-1),0)","v":0},{"$f":" BE333-IF(AND($B333<BF$14,BF$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BF$14-$B333-1),0)","v":0},{"$f":" BF333-IF(AND($B333<BG$14,BG$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BG$14-$B333-1),0)","v":0},{"$f":" BG333-IF(AND($B333<BH$14,BH$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BH$14-$B333-1),0)","v":0},{"$f":" BH333-IF(AND($B333<BI$14,BI$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BI$14-$B333-1),0)","v":0},{"$f":" BI333-IF(AND($B333<BJ$14,BJ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BJ$14-$B333-1),0)","v":0},{"$f":" BJ333-IF(AND($B333<BK$14,BK$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BK$14-$B333-1),0)","v":0},{"$f":" BK333-IF(AND($B333<BL$14,BL$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BL$14-$B333-1),0)","v":0},{"$f":" BL333-IF(AND($B333<BM$14,BM$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BM$14-$B333-1),0)","v":0},{"$f":" BM333-IF(AND($B333<BN$14,BN$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BN$14-$B333-1),0)","v":0},{"$f":" BN333-IF(AND($B333<BO$14,BO$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BO$14-$B333-1),0)","v":0},{"$f":" BO333-IF(AND($B333<BP$14,BP$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BP$14-$B333-1),0)","v":0},{"$f":" BP333-IF(AND($B333<BQ$14,BQ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BQ$14-$B333-1),0)","v":0},{"$f":" BQ333-IF(AND($B333<BR$14,BR$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BR$14-$B333-1),0)","v":0},{"$f":" BR333-IF(AND($B333<BS$14,BS$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BS$14-$B333-1),0)","v":0},{"$f":" BS333-IF(AND($B333<BT$14,BT$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BT$14-$B333-1),0)","v":0},{"$f":" BT333-IF(AND($B333<BU$14,BU$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BU$14-$B333-1),0)","v":0},{"$f":" BU333-IF(AND($B333<BV$14,BV$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BV$14-$B333-1),0)","v":0},{"$f":" BV333-IF(AND($B333<BW$14,BW$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BW$14-$B333-1),0)","v":0},{"$f":" BW333-IF(AND($B333<BX$14,BX$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BX$14-$B333-1),0)","v":0},{"$f":" BX333-IF(AND($B333<BY$14,BY$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BY$14-$B333-1),0)","v":0},{"$f":" BY333-IF(AND($B333<BZ$14,BZ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BZ$14-$B333-1),0)","v":0},{"$f":" BZ333-IF(AND($B333<CA$14,CA$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CA$14-$B333-1),0)","v":0},{"$f":" CA333-IF(AND($B333<CB$14,CB$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CB$14-$B333-1),0)","v":0},{"$f":" CB333-IF(AND($B333<CC$14,CC$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CC$14-$B333-1),0)","v":0},{"$f":" CC333-IF(AND($B333<CD$14,CD$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CD$14-$B333-1),0)","v":0},{"$f":" CD333-IF(AND($B333<CE$14,CE$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CE$14-$B333-1),0)","v":0},{"$f":" CE333-IF(AND($B333<CF$14,CF$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CF$14-$B333-1),0)","v":0},{"$f":" CF333-IF(AND($B333<CG$14,CG$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CG$14-$B333-1),0)","v":0},{"$f":" CG333-IF(AND($B333<CH$14,CH$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CH$14-$B333-1),0)","v":0},{"$f":" CH333-IF(AND($B333<CI$14,CI$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CI$14-$B333-1),0)","v":0},{"$f":" CI333-IF(AND($B333<CJ$14,CJ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CJ$14-$B333-1),0)","v":0},{"$f":" CJ333-IF(AND($B333<CK$14,CK$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CK$14-$B333-1),0)","v":0},{"$f":" CK333-IF(AND($B333<CL$14,CL$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CL$14-$B333-1),0)","v":0},{"$f":" CL333-IF(AND($B333<CM$14,CM$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CM$14-$B333-1),0)","v":0},{"$f":" CM333-IF(AND($B333<CN$14,CN$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CN$14-$B333-1),0)","v":0},{"$f":" CN333-IF(AND($B333<CO$14,CO$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CO$14-$B333-1),0)","v":0},{"$f":" CO333-IF(AND($B333<CP$14,CP$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CP$14-$B333-1),0)","v":0},{"$f":" CP333-IF(AND($B333<CQ$14,CQ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CQ$14-$B333-1),0)","v":0},{"$f":" CQ333-IF(AND($B333<CR$14,CR$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CR$14-$B333-1),0)","v":0},{"$f":" CR333-IF(AND($B333<CS$14,CS$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CS$14-$B333-1),0)","v":0},{"$f":" CS333-IF(AND($B333<CT$14,CT$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CT$14-$B333-1),0)","v":0},{"$f":" CT333-IF(AND($B333<CU$14,CU$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CU$14-$B333-1),0)","v":0},{"$f":" CU333-IF(AND($B333<CV$14,CV$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CV$14-$B333-1),0)","v":0},{"$f":" CV333-IF(AND($B333<CW$14,CW$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CW$14-$B333-1),0)","v":0},{"$f":" CW333-IF(AND($B333<CX$14,CX$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CX$14-$B333-1),0)","v":0},{"$f":" CX333-IF(AND($B333<CY$14,CY$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CY$14-$B333-1),0)","v":0},{"$f":" CY333-IF(AND($B333<CZ$14,CZ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CZ$14-$B333-1),0)","v":0},{"$f":" CZ333-IF(AND($B333<DA$14,DA$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DA$14-$B333-1),0)","v":0},{"$f":" DA333-IF(AND($B333<DB$14,DB$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DB$14-$B333-1),0)","v":0},{"$f":" DB333-IF(AND($B333<DC$14,DC$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DC$14-$B333-1),0)","v":0},{"$f":" DC333-IF(AND($B333<DD$14,DD$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DD$14-$B333-1),0)","v":0},{"$f":" DD333-IF(AND($B333<DE$14,DE$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DE$14-$B333-1),0)","v":0},{"$f":" DE333-IF(AND($B333<DF$14,DF$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DF$14-$B333-1),0)","v":0},{"$f":" DF333-IF(AND($B333<DG$14,DG$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DG$14-$B333-1),0)","v":0},{"$f":" DG333-IF(AND($B333<DH$14,DH$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DH$14-$B333-1),0)","v":0},{"$f":" DH333-IF(AND($B333<DI$14,DI$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DI$14-$B333-1),0)","v":0},{"$f":" DI333-IF(AND($B333<DJ$14,DJ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DJ$14-$B333-1),0)","v":0},{"$f":" DJ333-IF(AND($B333<DK$14,DK$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DK$14-$B333-1),0)","v":0},{"$f":" DK333-IF(AND($B333<DL$14,DL$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DL$14-$B333-1),0)","v":0},{"$f":" DL333-IF(AND($B333<DM$14,DM$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DM$14-$B333-1),0)","v":0},{"$f":" DM333-IF(AND($B333<DN$14,DN$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DN$14-$B333-1),0)","v":0},{"$f":" DN333-IF(AND($B333<DO$14,DO$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DO$14-$B333-1),0)","v":0},{"$f":" DO333-IF(AND($B333<DP$14,DP$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DP$14-$B333-1),0)","v":0},{"$f":" DP333-IF(AND($B333<DQ$14,DQ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DQ$14-$B333-1),0)","v":0},{"$f":" DQ333-IF(AND($B333<DR$14,DR$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DR$14-$B333-1),0)","v":0},{"$f":" DR333-IF(AND($B333<DS$14,DS$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DS$14-$B333-1),0)","v":0}]
[{"$f":"Calcs!A350","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E350),1,Calcs!E350)*Periods,0)","v":0},{"$f":"ROUND(MAX(B350,Input!Z350*Periods),0)","v":0},null,null,0,{"$f":" F350-IF(AND($B350<G$14,G$14-$B350<$C$5),OFFSET(Input!$BJ350,0,G$14-$B350-1),0)","v":0},{"$f":" G350-IF(AND($B350<H$14,H$14-$B350<$C$5),OFFSET(Input!$BJ350,0,H$14-$B350-1),0)","v":0},{"$f":" H350-IF(AND($B350<I$14,I$14-$B350<$C$5),OFFSET(Input!$BJ350,0,I$14-$B350-1),0)","v":0},{"$f":" I350-IF(AND($B350<J$14,J$14-$B350<$C$5),OFFSET(Input!$BJ350,0,J$14-$B350-1),0)","v":0},{"$f":" J350-IF(AND($B350<K$14,K$14-$B350<$C$5),OFFSET(Input!$BJ350,0,K$14-$B350-1),0)","v":0},{"$f":" K350-IF(AND($B350<L$14,L$14-$B350<$C$5),OFFSET(Input!$BJ350,0,L$14-$B350-1),0)","v":0},{"$f":" L350-IF(AND($B350<M$14,M$14-$B350<$C$5),OFFSET(Input!$BJ350,0,M$14-$B350-1),0)","v":0},{"$f":" M350-IF(AND($B350<N$14,N$14-$B350<$C$5),OFFSET(Input!$BJ350,0,N$14-$B350-1),0)","v":0},{"$f":" N350-IF(AND($B350<O$14,O$14-$B350<$C$5),OFFSET(Input!$BJ350,0,O$14-$B350-1),0)","v":0},{"$f":" O350-IF(AND($B350<P$14,P$14-$B350<$C$5),OFFSET(Input!$BJ350,0,P$14-$B350-1),0)","v":0},{"$f":" P350-IF(AND($B350<Q$14,Q$14-$B350<$C$5),OFFSET(Input!$BJ350,0,Q$14-$B350-1),0)","v":0},{"$f":" Q350-IF(AND($B350<R$14,R$14-$B350<$C$5),OFFSET(Input!$BJ350,0,R$14-$B350-1),0)","v":0},{"$f":" R350-IF(AND($B350<S$14,S$14-$B350<$C$5),OFFSET(Input!$BJ350,0,S$14-$B350-1),0)","v":0},{"$f":" S350-IF(AND($B350<T$14,T$14-$B350<$C$5),OFFSET(Input!$BJ350,0,T$14-$B350-1),0)","v":0},{"$f":" T350-IF(AND($B350<U$14,U$14-$B350<$C$5),OFFSET(Input!$BJ350,0,U$14-$B350-1),0)","v":0},{"$f":" U350-IF(AND($B350<V$14,V$14-$B350<$C$5),OFFSET(Input!$BJ350,0,V$14-$B350-1),0)","v":0},{"$f":" V350-IF(AND($B350<W$14,W$14-$B350<$C$5),OFFSET(Input!$BJ350,0,W$14-$B350-1),0)","v":0},{"$f":" W350-IF(AND($B350<X$14,X$14-$B350<$C$5),OFFSET(Input!$BJ350,0,X$14-$B350-1),0)","v":0},{"$f":" X350-IF(AND($B350<Y$14,Y$14-$B350<$C$5),OFFSET(Input!$BJ350,0,Y$14-$B350-1),0)","v":0},{"$f":" Y350-IF(AND($B350<Z$14,Z$14-$B350<$C$5),OFFSET(Input!$BJ350,0,Z$14-$B350-1),0)","v":0},{"$f":" Z350-IF(AND($B350<AA$14,AA$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AA$14-$B350-1),0)","v":0},{"$f":" AA350-IF(AND($B350<AB$14,AB$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AB$14-$B350-1),0)","v":0},{"$f":" AB350-IF(AND($B350<AC$14,AC$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AC$14-$B350-1),0)","v":0},{"$f":" AC350-IF(AND($B350<AD$14,AD$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AD$14-$B350-1),0)","v":0},{"$f":" AD350-IF(AND($B350<AE$14,AE$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AE$14-$B350-1),0)","v":0},{"$f":" AE350-IF(AND($B350<AF$14,AF$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AF$14-$B350-1),0)","v":0},{"$f":" AF350-IF(AND($B350<AG$14,AG$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AG$14-$B350-1),0)","v":0},{"$f":" AG350-IF(AND($B350<AH$14,AH$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AH$14-$B350-1),0)","v":0},{"$f":" AH350-IF(AND($B350<AI$14,AI$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AI$14-$B350-1),0)","v":0},{"$f":" AI350-IF(AND($B350<AJ$14,AJ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AJ$14-$B350-1),0)","v":0},{"$f":" AJ350-IF(AND($B350<AK$14,AK$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AK$14-$B350-1),0)","v":0},{"$f":" AK350-IF(AND($B350<AL$14,AL$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AL$14-$B350-1),0)","v":0},{"$f":" AL350-IF(AND($B350<AM$14,AM$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AM$14-$B350-1),0)","v":0},{"$f":" AM350-IF(AND($B350<AN$14,AN$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AN$14-$B350-1),0)","v":0},{"$f":" AN350-IF(AND($B350<AO$14,AO$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AO$14-$B350-1),0)","v":0},{"$f":" AO350-IF(AND($B350<AP$14,AP$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AP$14-$B350-1),0)","v":0},{"$f":" AP350-IF(AND($B350<AQ$14,AQ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AQ$14-$B350-1),0)","v":0},{"$f":" AQ350-IF(AND($B350<AR$14,AR$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AR$14-$B350-1),0)","v":0},{"$f":" AR350-IF(AND($B350<AS$14,AS$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AS$14-$B350-1),0)","v":0},{"$f":" AS350-IF(AND($B350<AT$14,AT$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AT$14-$B350-1),0)","v":0},{"$f":" AT350-IF(AND($B350<AU$14,AU$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AU$14-$B350-1),0)","v":0},{"$f":" AU350-IF(AND($B350<AV$14,AV$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AV$14-$B350-1),0)","v":0},{"$f":" AV350-IF(AND($B350<AW$14,AW$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AW$14-$B350-1),0)","v":0},{"$f":" AW350-IF(AND($B350<AX$14,AX$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AX$14-$B350-1),0)","v":0},{"$f":" AX350-IF(AND($B350<AY$14,AY$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AY$14-$B350-1),0)","v":0},{"$f":" AY350-IF(AND($B350<AZ$14,AZ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AZ$14-$B350-1),0)","v":0},{"$f":" AZ350-IF(AND($B350<BA$14,BA$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BA$14-$B350-1),0)","v":0},{"$f":" BA350-IF(AND($B350<BB$14,BB$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BB$14-$B350-1),0)","v":0},{"$f":" BB350-IF(AND($B350<BC$14,BC$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BC$14-$B350-1),0)","v":0},{"$f":" BC350-IF(AND($B350<BD$14,BD$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BD$14-$B350-1),0)","v":0},{"$f":" BD350-IF(AND($B350<BE$14,BE$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BE$14-$B350-1),0)","v":0},{"$f":" BE350-IF(AND($B350<BF$14,BF$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BF$14-$B350-1),0)","v":0},{"$f":" BF350-IF(AND($B350<BG$14,BG$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BG$14-$B350-1),0)","v":0},{"$f":" BG350-IF(AND($B350<BH$14,BH$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BH$14-$B350-1),0)","v":0},{"$f":" BH350-IF(AND($B350<BI$14,BI$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BI$14-$B350-1),0)","v":0},{"$f":" BI350-IF(AND($B350<BJ$14,BJ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BJ$14-$B350-1),0)","v":0},{"$f":" BJ350-IF(AND($B350<BK$14,BK$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BK$14-$B350-1),0)","v":0},{"$f":" BK350-IF(AND($B350<BL$14,BL$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BL$14-$B350-1),0)","v":0},{"$f":" BL350-IF(AND($B350<BM$14,BM$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BM$14-$B350-1),0)","v":0},{"$f":" BM350-IF(AND($B350<BN$14,BN$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BN$14-$B350-1),0)","v":0},{"$f":" BN350-IF(AND($B350<BO$14,BO$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BO$14-$B350-1),0)","v":0},{"$f":" BO350-IF(AND($B350<BP$14,BP$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BP$14-$B350-1),0)","v":0},{"$f":" BP350-IF(AND($B350<BQ$14,BQ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BQ$14-$B350-1),0)","v":0},{"$f":" BQ350-IF(AND($B350<BR$14,BR$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BR$14-$B350-1),0)","v":0},{"$f":" BR350-IF(AND($B350<BS$14,BS$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BS$14-$B350-1),0)","v":0},{"$f":" BS350-IF(AND($B350<BT$14,BT$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BT$14-$B350-1),0)","v":0},{"$f":" BT350-IF(AND($B350<BU$14,BU$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BU$14-$B350-1),0)","v":0},{"$f":" BU350-IF(AND($B350<BV$14,BV$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BV$14-$B350-1),0)","v":0},{"$f":" BV350-IF(AND($B350<BW$14,BW$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BW$14-$B350-1),0)","v":0},{"$f":" BW350-IF(AND($B350<BX$14,BX$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BX$14-$B350-1),0)","v":0},{"$f":" BX350-IF(AND($B350<BY$14,BY$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BY$14-$B350-1),0)","v":0},{"$f":" BY350-IF(AND($B350<BZ$14,BZ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BZ$14-$B350-1),0)","v":0},{"$f":" BZ350-IF(AND($B350<CA$14,CA$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CA$14-$B350-1),0)","v":0},{"$f":" CA350-IF(AND($B350<CB$14,CB$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CB$14-$B350-1),0)","v":0},{"$f":" CB350-IF(AND($B350<CC$14,CC$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CC$14-$B350-1),0)","v":0},{"$f":" CC350-IF(AND($B350<CD$14,CD$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CD$14-$B350-1),0)","v":0},{"$f":" CD350-IF(AND($B350<CE$14,CE$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CE$14-$B350-1),0)","v":0},{"$f":" CE350-IF(AND($B350<CF$14,CF$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CF$14-$B350-1),0)","v":0},{"$f":" CF350-IF(AND($B350<CG$14,CG$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CG$14-$B350-1),0)","v":0},{"$f":" CG350-IF(AND($B350<CH$14,CH$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CH$14-$B350-1),0)","v":0},{"$f":" CH350-IF(AND($B350<CI$14,CI$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CI$14-$B350-1),0)","v":0},{"$f":" CI350-IF(AND($B350<CJ$14,CJ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CJ$14-$B350-1),0)","v":0},{"$f":" CJ350-IF(AND($B350<CK$14,CK$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CK$14-$B350-1),0)","v":0},{"$f":" CK350-IF(AND($B350<CL$14,CL$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CL$14-$B350-1),0)","v":0},{"$f":" CL350-IF(AND($B350<CM$14,CM$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CM$14-$B350-1),0)","v":0},{"$f":" CM350-IF(AND($B350<CN$14,CN$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CN$14-$B350-1),0)","v":0},{"$f":" CN350-IF(AND($B350<CO$14,CO$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CO$14-$B350-1),0)","v":0},{"$f":" CO350-IF(AND($B350<CP$14,CP$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CP$14-$B350-1),0)","v":0},{"$f":" CP350-IF(AND($B350<CQ$14,CQ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CQ$14-$B350-1),0)","v":0},{"$f":" CQ350-IF(AND($B350<CR$14,CR$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CR$14-$B350-1),0)","v":0},{"$f":" CR350-IF(AND($B350<CS$14,CS$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CS$14-$B350-1),0)","v":0},{"$f":" CS350-IF(AND($B350<CT$14,CT$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CT$14-$B350-1),0)","v":0},{"$f":" CT350-IF(AND($B350<CU$14,CU$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CU$14-$B350-1),0)","v":0},{"$f":" CU350-IF(AND($B350<CV$14,CV$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CV$14-$B350-1),0)","v":0},{"$f":" CV350-IF(AND($B350<CW$14,CW$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CW$14-$B350-1),0)","v":0},{"$f":" CW350-IF(AND($B350<CX$14,CX$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CX$14-$B350-1),0)","v":0},{"$f":" CX350-IF(AND($B350<CY$14,CY$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CY$14-$B350-1),0)","v":0},{"$f":" CY350-IF(AND($B350<CZ$14,CZ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CZ$14-$B350-1),0)","v":0},{"$f":" CZ350-IF(AND($B350<DA$14,DA$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DA$14-$B350-1),0)","v":0},{"$f":" DA350-IF(AND($B350<DB$14,DB$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DB$14-$B350-1),0)","v":0},{"$f":" DB350-IF(AND($B350<DC$14,DC$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DC$14-$B350-1),0)","v":0},{"$f":" DC350-IF(AND($B350<DD$14,DD$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DD$14-$B350-1),0)","v":0},{"$f":" DD350-IF(AND($B350<DE$14,DE$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DE$14-$B350-1),0)","v":0},{"$f":" DE350-IF(AND($B350<DF$14,DF$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DF$14-$B350-1),0)","v":0},{"$f":" DF350-IF(AND($B350<DG$14,DG$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DG$14-$B350-1),0)","v":0},{"$f":" DG350-IF(AND($B350<DH$14,DH$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DH$14-$B350-1),0)","v":0},{"$f":" DH350-IF(AND($B350<DI$14,DI$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DI$14-$B350-1),0)","v":0},{"$f":" DI350-IF(AND($B350<DJ$14,DJ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DJ$14-$B350-1),0)","v":0},{"$f":" DJ350-IF(AND($B350<DK$14,DK$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DK$14-$B350-1),0)","v":0},{"$f":" DK350-IF(AND($B350<DL$14,DL$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DL$14-$B350-1),0)","v":0},{"$f":" DL350-IF(AND($B350<DM$14,DM$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DM$14-$B350-1),0)","v":0},{"$f":" DM350-IF(AND($B350<DN$14,DN$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DN$14-$B350-1),0)","v":0},{"$f":" DN350-IF(AND($B350<DO$14,DO$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DO$14-$B350-1),0)","v":0},{"$f":" DO350-IF(AND($B350<DP$14,DP$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DP$14-$B350-1),0)","v":0},{"$f":" DP350-IF(AND($B350<DQ$14,DQ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DQ$14-$B350-1),0)","v":0},{"$f":" DQ350-IF(AND($B350<DR$14,DR$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DR$14-$B350-1),0)","v":0},{"$f":" DR350-IF(AND($B350<DS$14,DS$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DS$14-$B350-1),0)","v":0}]
[{"$f":"Calcs!A404","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E404),1,Calcs!E404)*Periods,0)","v":0},{"$f":"ROUND(MAX(B404,Input!Z404*Periods),0)","v":0},null,null,0,{"$f":" F404-IF(AND($B404<G$14,G$14-$B404<$C$5),OFFSET(Input!$BJ404,0,G$14-$B404-1),0)","v":0},{"$f":" G404-IF(AND($B404<H$14,H$14-$B404<$C$5),OFFSET(Input!$BJ404,0,H$14-$B404-1),0)","v":0},{"$f":" H404-IF(AND($B404<I$14,I$14-$B404<$C$5),OFFSET(Input!$BJ404,0,I$14-$B404-1),0)","v":0},{"$f":" I404-IF(AND($B404<J$14,J$14-$B404<$C$5),OFFSET(Input!$BJ404,0,J$14-$B404-1),0)","v":0},{"$f":" J404-IF(AND($B404<K$14,K$14-$B404<$C$5),OFFSET(Input!$BJ404,0,K$14-$B404-1),0)","v":0},{"$f":" K404-IF(AND($B404<L$14,L$14-$B404<$C$5),OFFSET(Input!$BJ404,0,L$14-$B404-1),0)","v":0},{"$f":" L404-IF(AND($B404<M$14,M$14-$B404<$C$5),OFFSET(Input!$BJ404,0,M$14-$B404-1),0)","v":0},{"$f":" M404-IF(AND($B404<N$14,N$14-$B404<$C$5),OFFSET(Input!$BJ404,0,N$14-$B404-1),0)","v":0},{"$f":" N404-IF(AND($B404<O$14,O$14-$B404<$C$5),OFFSET(Input!$BJ404,0,O$14-$B404-1),0)","v":0},{"$f":" O404-IF(AND($B404<P$14,P$14-$B404<$C$5),OFFSET(Input!$BJ404,0,P$14-$B404-1),0)","v":0},{"$f":" P404-IF(AND($B404<Q$14,Q$14-$B404<$C$5),OFFSET(Input!$BJ404,0,Q$14-$B404-1),0)","v":0},{"$f":" Q404-IF(AND($B404<R$14,R$14-$B404<$C$5),OFFSET(Input!$BJ404,0,R$14-$B404-1),0)","v":0},{"$f":" R404-IF(AND($B404<S$14,S$14-$B404<$C$5),OFFSET(Input!$BJ404,0,S$14-$B404-1),0)","v":0},{"$f":" S404-IF(AND($B404<T$14,T$14-$B404<$C$5),OFFSET(Input!$BJ404,0,T$14-$B404-1),0)","v":0},{"$f":" T404-IF(AND($B404<U$14,U$14-$B404<$C$5),OFFSET(Input!$BJ404,0,U$14-$B404-1),0)","v":0},{"$f":" U404-IF(AND($B404<V$14,V$14-$B404<$C$5),OFFSET(Input!$BJ404,0,V$14-$B404-1),0)","v":0},{"$f":" V404-IF(AND($B404<W$14,W$14-$B404<$C$5),OFFSET(Input!$BJ404,0,W$14-$B404-1),0)","v":0},{"$f":" W404-IF(AND($B404<X$14,X$14-$B404<$C$5),OFFSET(Input!$BJ404,0,X$14-$B404-1),0)","v":0},{"$f":" X404-IF(AND($B404<Y$14,Y$14-$B404<$C$5),OFFSET(Input!$BJ404,0,Y$14-$B404-1),0)","v":0},{"$f":" Y404-IF(AND($B404<Z$14,Z$14-$B404<$C$5),OFFSET(Input!$BJ404,0,Z$14-$B404-1),0)","v":0},{"$f":" Z404-IF(AND($B404<AA$14,AA$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AA$14-$B404-1),0)","v":0},{"$f":" AA404-IF(AND($B404<AB$14,AB$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AB$14-$B404-1),0)","v":0},{"$f":" AB404-IF(AND($B404<AC$14,AC$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AC$14-$B404-1),0)","v":0},{"$f":" AC404-IF(AND($B404<AD$14,AD$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AD$14-$B404-1),0)","v":0},{"$f":" AD404-IF(AND($B404<AE$14,AE$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AE$14-$B404-1),0)","v":0},{"$f":" AE404-IF(AND($B404<AF$14,AF$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AF$14-$B404-1),0)","v":0},{"$f":" AF404-IF(AND($B404<AG$14,AG$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AG$14-$B404-1),0)","v":0},{"$f":" AG404-IF(AND($B404<AH$14,AH$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AH$14-$B404-1),0)","v":0},{"$f":" AH404-IF(AND($B404<AI$14,AI$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AI$14-$B404-1),0)","v":0},{"$f":" AI404-IF(AND($B404<AJ$14,AJ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AJ$14-$B404-1),0)","v":0},{"$f":" AJ404-IF(AND($B404<AK$14,AK$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AK$14-$B404-1),0)","v":0},{"$f":" AK404-IF(AND($B404<AL$14,AL$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AL$14-$B404-1),0)","v":0},{"$f":" AL404-IF(AND($B404<AM$14,AM$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AM$14-$B404-1),0)","v":0},{"$f":" AM404-IF(AND($B404<AN$14,AN$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AN$14-$B404-1),0)","v":0},{"$f":" AN404-IF(AND($B404<AO$14,AO$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AO$14-$B404-1),0)","v":0},{"$f":" AO404-IF(AND($B404<AP$14,AP$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AP$14-$B404-1),0)","v":0},{"$f":" AP404-IF(AND($B404<AQ$14,AQ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AQ$14-$B404-1),0)","v":0},{"$f":" AQ404-IF(AND($B404<AR$14,AR$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AR$14-$B404-1),0)","v":0},{"$f":" AR404-IF(AND($B404<AS$14,AS$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AS$14-$B404-1),0)","v":0},{"$f":" AS404-IF(AND($B404<AT$14,AT$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AT$14-$B404-1),0)","v":0},{"$f":" AT404-IF(AND($B404<AU$14,AU$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AU$14-$B404-1),0)","v":0},{"$f":" AU404-IF(AND($B404<AV$14,AV$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AV$14-$B404-1),0)","v":0},{"$f":" AV404-IF(AND($B404<AW$14,AW$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AW$14-$B404-1),0)","v":0},{"$f":" AW404-IF(AND($B404<AX$14,AX$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AX$14-$B404-1),0)","v":0},{"$f":" AX404-IF(AND($B404<AY$14,AY$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AY$14-$B404-1),0)","v":0},{"$f":" AY404-IF(AND($B404<AZ$14,AZ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AZ$14-$B404-1),0)","v":0},{"$f":" AZ404-IF(AND($B404<BA$14,BA$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BA$14-$B404-1),0)","v":0},{"$f":" BA404-IF(AND($B404<BB$14,BB$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BB$14-$B404-1),0)","v":0},{"$f":" BB404-IF(AND($B404<BC$14,BC$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BC$14-$B404-1),0)","v":0},{"$f":" BC404-IF(AND($B404<BD$14,BD$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BD$14-$B404-1),0)","v":0},{"$f":" BD404-IF(AND($B404<BE$14,BE$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BE$14-$B404-1),0)","v":0},{"$f":" BE404-IF(AND($B404<BF$14,BF$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BF$14-$B404-1),0)","v":0},{"$f":" BF404-IF(AND($B404<BG$14,BG$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BG$14-$B404-1),0)","v":0},{"$f":" BG404-IF(AND($B404<BH$14,BH$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BH$14-$B404-1),0)","v":0},{"$f":" BH404-IF(AND($B404<BI$14,BI$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BI$14-$B404-1),0)","v":0},{"$f":" BI404-IF(AND($B404<BJ$14,BJ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BJ$14-$B404-1),0)","v":0},{"$f":" BJ404-IF(AND($B404<BK$14,BK$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BK$14-$B404-1),0)","v":0},{"$f":" BK404-IF(AND($B404<BL$14,BL$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BL$14-$B404-1),0)","v":0},{"$f":" BL404-IF(AND($B404<BM$14,BM$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BM$14-$B404-1),0)","v":0},{"$f":" BM404-IF(AND($B404<BN$14,BN$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BN$14-$B404-1),0)","v":0},{"$f":" BN404-IF(AND($B404<BO$14,BO$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BO$14-$B404-1),0)","v":0},{"$f":" BO404-IF(AND($B404<BP$14,BP$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BP$14-$B404-1),0)","v":0},{"$f":" BP404-IF(AND($B404<BQ$14,BQ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BQ$14-$B404-1),0)","v":0},{"$f":" BQ404-IF(AND($B404<BR$14,BR$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BR$14-$B404-1),0)","v":0},{"$f":" BR404-IF(AND($B404<BS$14,BS$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BS$14-$B404-1),0)","v":0},{"$f":" BS404-IF(AND($B404<BT$14,BT$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BT$14-$B404-1),0)","v":0},{"$f":" BT404-IF(AND($B404<BU$14,BU$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BU$14-$B404-1),0)","v":0},{"$f":" BU404-IF(AND($B404<BV$14,BV$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BV$14-$B404-1),0)","v":0},{"$f":" BV404-IF(AND($B404<BW$14,BW$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BW$14-$B404-1),0)","v":0},{"$f":" BW404-IF(AND($B404<BX$14,BX$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BX$14-$B404-1),0)","v":0},{"$f":" BX404-IF(AND($B404<BY$14,BY$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BY$14-$B404-1),0)","v":0},{"$f":" BY404-IF(AND($B404<BZ$14,BZ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BZ$14-$B404-1),0)","v":0},{"$f":" BZ404-IF(AND($B404<CA$14,CA$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CA$14-$B404-1),0)","v":0},{"$f":" CA404-IF(AND($B404<CB$14,CB$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CB$14-$B404-1),0)","v":0},{"$f":" CB404-IF(AND($B404<CC$14,CC$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CC$14-$B404-1),0)","v":0},{"$f":" CC404-IF(AND($B404<CD$14,CD$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CD$14-$B404-1),0)","v":0},{"$f":" CD404-IF(AND($B404<CE$14,CE$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CE$14-$B404-1),0)","v":0},{"$f":" CE404-IF(AND($B404<CF$14,CF$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CF$14-$B404-1),0)","v":0},{"$f":" CF404-IF(AND($B404<CG$14,CG$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CG$14-$B404-1),0)","v":0},{"$f":" CG404-IF(AND($B404<CH$14,CH$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CH$14-$B404-1),0)","v":0},{"$f":" CH404-IF(AND($B404<CI$14,CI$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CI$14-$B404-1),0)","v":0},{"$f":" CI404-IF(AND($B404<CJ$14,CJ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CJ$14-$B404-1),0)","v":0},{"$f":" CJ404-IF(AND($B404<CK$14,CK$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CK$14-$B404-1),0)","v":0},{"$f":" CK404-IF(AND($B404<CL$14,CL$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CL$14-$B404-1),0)","v":0},{"$f":" CL404-IF(AND($B404<CM$14,CM$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CM$14-$B404-1),0)","v":0},{"$f":" CM404-IF(AND($B404<CN$14,CN$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CN$14-$B404-1),0)","v":0},{"$f":" CN404-IF(AND($B404<CO$14,CO$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CO$14-$B404-1),0)","v":0},{"$f":" CO404-IF(AND($B404<CP$14,CP$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CP$14-$B404-1),0)","v":0},{"$f":" CP404-IF(AND($B404<CQ$14,CQ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CQ$14-$B404-1),0)","v":0},{"$f":" CQ404-IF(AND($B404<CR$14,CR$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CR$14-$B404-1),0)","v":0},{"$f":" CR404-IF(AND($B404<CS$14,CS$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CS$14-$B404-1),0)","v":0},{"$f":" CS404-IF(AND($B404<CT$14,CT$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CT$14-$B404-1),0)","v":0},{"$f":" CT404-IF(AND($B404<CU$14,CU$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CU$14-$B404-1),0)","v":0},{"$f":" CU404-IF(AND($B404<CV$14,CV$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CV$14-$B404-1),0)","v":0},{"$f":" CV404-IF(AND($B404<CW$14,CW$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CW$14-$B404-1),0)","v":0},{"$f":" CW404-IF(AND($B404<CX$14,CX$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CX$14-$B404-1),0)","v":0},{"$f":" CX404-IF(AND($B404<CY$14,CY$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CY$14-$B404-1),0)","v":0},{"$f":" CY404-IF(AND($B404<CZ$14,CZ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CZ$14-$B404-1),0)","v":0},{"$f":" CZ404-IF(AND($B404<DA$14,DA$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DA$14-$B404-1),0)","v":0},{"$f":" DA404-IF(AND($B404<DB$14,DB$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DB$14-$B404-1),0)","v":0},{"$f":" DB404-IF(AND($B404<DC$14,DC$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DC$14-$B404-1),0)","v":0},{"$f":" DC404-IF(AND($B404<DD$14,DD$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DD$14-$B404-1),0)","v":0},{"$f":" DD404-IF(AND($B404<DE$14,DE$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DE$14-$B404-1),0)","v":0},{"$f":" DE404-IF(AND($B404<DF$14,DF$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DF$14-$B404-1),0)","v":0},{"$f":" DF404-IF(AND($B404<DG$14,DG$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DG$14-$B404-1),0)","v":0},{"$f":" DG404-IF(AND($B404<DH$14,DH$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DH$14-$B404-1),0)","v":0},{"$f":" DH404-IF(AND($B404<DI$14,DI$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DI$14-$B404-1),0)","v":0},{"$f":" DI404-IF(AND($B404<DJ$14,DJ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DJ$14-$B404-1),0)","v":0},{"$f":" DJ404-IF(AND($B404<DK$14,DK$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DK$14-$B404-1),0)","v":0},{"$f":" DK404-IF(AND($B404<DL$14,DL$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DL$14-$B404-1),0)","v":0},{"$f":" DL404-IF(AND($B404<DM$14,DM$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DM$14-$B404-1),0)","v":0},{"$f":" DM404-IF(AND($B404<DN$14,DN$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DN$14-$B404-1),0)","v":0},{"$f":" DN404-IF(AND($B404<DO$14,DO$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DO$14-$B404-1),0)","v":0},{"$f":" DO404-IF(AND($B404<DP$14,DP$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DP$14-$B404-1),0)","v":0},{"$f":" DP404-IF(AND($B404<DQ$14,DQ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DQ$14-$B404-1),0)","v":0},{"$f":" DQ404-IF(AND($B404<DR$14,DR$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DR$14-$B404-1),0)","v":0},{"$f":" DR404-IF(AND($B404<DS$14,DS$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DS$14-$B404-1),0)","v":0}]
[{"$f":"Calcs!A415","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E415),1,Calcs!E415)*Periods,0)","v":0},{"$f":"ROUND(MAX(B415,Input!Z415*Periods),0)","v":0},null,null,0,{"$f":" F415-IF(AND($B415<G$14,G$14-$B415<$C$5),OFFSET(Input!$BJ415,0,G$14-$B415-1),0)","v":0},{"$f":" G415-IF(AND($B415<H$14,H$14-$B415<$C$5),OFFSET(Input!$BJ415,0,H$14-$B415-1),0)","v":0},{"$f":" H415-IF(AND($B415<I$14,I$14-$B415<$C$5),OFFSET(Input!$BJ415,0,I$14-$B415-1),0)","v":0},{"$f":" I415-IF(AND($B415<J$14,J$14-$B415<$C$5),OFFSET(Input!$BJ415,0,J$14-$B415-1),0)","v":0},{"$f":" J415-IF(AND($B415<K$14,K$14-$B415<$C$5),OFFSET(Input!$BJ415,0,K$14-$B415-1),0)","v":0},{"$f":" K415-IF(AND($B415<L$14,L$14-$B415<$C$5),OFFSET(Input!$BJ415,0,L$14-$B415-1),0)","v":0},{"$f":" L415-IF(AND($B415<M$14,M$14-$B415<$C$5),OFFSET(Input!$BJ415,0,M$14-$B415-1),0)","v":0},{"$f":" M415-IF(AND($B415<N$14,N$14-$B415<$C$5),OFFSET(Input!$BJ415,0,N$14-$B415-1),0)","v":0},{"$f":" N415-IF(AND($B415<O$14,O$14-$B415<$C$5),OFFSET(Input!$BJ415,0,O$14-$B415-1),0)","v":0},{"$f":" O415-IF(AND($B415<P$14,P$14-$B415<$C$5),OFFSET(Input!$BJ415,0,P$14-$B415-1),0)","v":0},{"$f":" P415-IF(AND($B415<Q$14,Q$14-$B415<$C$5),OFFSET(Input!$BJ415,0,Q$14-$B415-1),0)","v":0},{"$f":" Q415-IF(AND($B415<R$14,R$14-$B415<$C$5),OFFSET(Input!$BJ415,0,R$14-$B415-1),0)","v":0},{"$f":" R415-IF(AND($B415<S$14,S$14-$B415<$C$5),OFFSET(Input!$BJ415,0,S$14-$B415-1),0)","v":0},{"$f":" S415-IF(AND($B415<T$14,T$14-$B415<$C$5),OFFSET(Input!$BJ415,0,T$14-$B415-1),0)","v":0},{"$f":" T415-IF(AND($B415<U$14,U$14-$B415<$C$5),OFFSET(Input!$BJ415,0,U$14-$B415-1),0)","v":0},{"$f":" U415-IF(AND($B415<V$14,V$14-$B415<$C$5),OFFSET(Input!$BJ415,0,V$14-$B415-1),0)","v":0},{"$f":" V415-IF(AND($B415<W$14,W$14-$B415<$C$5),OFFSET(Input!$BJ415,0,W$14-$B415-1),0)","v":0},{"$f":" W415-IF(AND($B415<X$14,X$14-$B415<$C$5),OFFSET(Input!$BJ415,0,X$14-$B415-1),0)","v":0},{"$f":" X415-IF(AND($B415<Y$14,Y$14-$B415<$C$5),OFFSET(Input!$BJ415,0,Y$14-$B415-1),0)","v":0},{"$f":" Y415-IF(AND($B415<Z$14,Z$14-$B415<$C$5),OFFSET(Input!$BJ415,0,Z$14-$B415-1),0)","v":0},{"$f":" Z415-IF(AND($B415<AA$14,AA$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AA$14-$B415-1),0)","v":0},{"$f":" AA415-IF(AND($B415<AB$14,AB$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AB$14-$B415-1),0)","v":0},{"$f":" AB415-IF(AND($B415<AC$14,AC$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AC$14-$B415-1),0)","v":0},{"$f":" AC415-IF(AND($B415<AD$14,AD$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AD$14-$B415-1),0)","v":0},{"$f":" AD415-IF(AND($B415<AE$14,AE$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AE$14-$B415-1),0)","v":0},{"$f":" AE415-IF(AND($B415<AF$14,AF$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AF$14-$B415-1),0)","v":0},{"$f":" AF415-IF(AND($B415<AG$14,AG$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AG$14-$B415-1),0)","v":0},{"$f":" AG415-IF(AND($B415<AH$14,AH$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AH$14-$B415-1),0)","v":0},{"$f":" AH415-IF(AND($B415<AI$14,AI$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AI$14-$B415-1),0)","v":0},{"$f":" AI415-IF(AND($B415<AJ$14,AJ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AJ$14-$B415-1),0)","v":0},{"$f":" AJ415-IF(AND($B415<AK$14,AK$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AK$14-$B415-1),0)","v":0},{"$f":" AK415-IF(AND($B415<AL$14,AL$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AL$14-$B415-1),0)","v":0},{"$f":" AL415-IF(AND($B415<AM$14,AM$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AM$14-$B415-1),0)","v":0},{"$f":" AM415-IF(AND($B415<AN$14,AN$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AN$14-$B415-1),0)","v":0},{"$f":" AN415-IF(AND($B415<AO$14,AO$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AO$14-$B415-1),0)","v":0},{"$f":" AO415-IF(AND($B415<AP$14,AP$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AP$14-$B415-1),0)","v":0},{"$f":" AP415-IF(AND($B415<AQ$14,AQ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AQ$14-$B415-1),0)","v":0},{"$f":" AQ415-IF(AND($B415<AR$14,AR$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AR$14-$B415-1),0)","v":0},{"$f":" AR415-IF(AND($B415<AS$14,AS$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AS$14-$B415-1),0)","v":0},{"$f":" AS415-IF(AND($B415<AT$14,AT$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AT$14-$B415-1),0)","v":0},{"$f":" AT415-IF(AND($B415<AU$14,AU$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AU$14-$B415-1),0)","v":0},{"$f":" AU415-IF(AND($B415<AV$14,AV$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AV$14-$B415-1),0)","v":0},{"$f":" AV415-IF(AND($B415<AW$14,AW$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AW$14-$B415-1),0)","v":0},{"$f":" AW415-IF(AND($B415<AX$14,AX$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AX$14-$B415-1),0)","v":0},{"$f":" AX415-IF(AND($B415<AY$14,AY$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AY$14-$B415-1),0)","v":0},{"$f":" AY415-IF(AND($B415<AZ$14,AZ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AZ$14-$B415-1),0)","v":0},{"$f":" AZ415-IF(AND($B415<BA$14,BA$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BA$14-$B415-1),0)","v":0},{"$f":" BA415-IF(AND($B415<BB$14,BB$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BB$14-$B415-1),0)","v":0},{"$f":" BB415-IF(AND($B415<BC$14,BC$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BC$14-$B415-1),0)","v":0},{"$f":" BC415-IF(AND($B415<BD$14,BD$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BD$14-$B415-1),0)","v":0},{"$f":" BD415-IF(AND($B415<BE$14,BE$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BE$14-$B415-1),0)","v":0},{"$f":" BE415-IF(AND($B415<BF$14,BF$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BF$14-$B415-1),0)","v":0},{"$f":" BF415-IF(AND($B415<BG$14,BG$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BG$14-$B415-1),0)","v":0},{"$f":" BG415-IF(AND($B415<BH$14,BH$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BH$14-$B415-1),0)","v":0},{"$f":" BH415-IF(AND($B415<BI$14,BI$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BI$14-$B415-1),0)","v":0},{"$f":" BI415-IF(AND($B415<BJ$14,BJ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BJ$14-$B415-1),0)","v":0},{"$f":" BJ415-IF(AND($B415<BK$14,BK$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BK$14-$B415-1),0)","v":0},{"$f":" BK415-IF(AND($B415<BL$14,BL$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BL$14-$B415-1),0)","v":0},{"$f":" BL415-IF(AND($B415<BM$14,BM$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BM$14-$B415-1),0)","v":0},{"$f":" BM415-IF(AND($B415<BN$14,BN$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BN$14-$B415-1),0)","v":0},{"$f":" BN415-IF(AND($B415<BO$14,BO$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BO$14-$B415-1),0)","v":0},{"$f":" BO415-IF(AND($B415<BP$14,BP$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BP$14-$B415-1),0)","v":0},{"$f":" BP415-IF(AND($B415<BQ$14,BQ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BQ$14-$B415-1),0)","v":0},{"$f":" BQ415-IF(AND($B415<BR$14,BR$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BR$14-$B415-1),0)","v":0},{"$f":" BR415-IF(AND($B415<BS$14,BS$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BS$14-$B415-1),0)","v":0},{"$f":" BS415-IF(AND($B415<BT$14,BT$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BT$14-$B415-1),0)","v":0},{"$f":" BT415-IF(AND($B415<BU$14,BU$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BU$14-$B415-1),0)","v":0},{"$f":" BU415-IF(AND($B415<BV$14,BV$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BV$14-$B415-1),0)","v":0},{"$f":" BV415-IF(AND($B415<BW$14,BW$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BW$14-$B415-1),0)","v":0},{"$f":" BW415-IF(AND($B415<BX$14,BX$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BX$14-$B415-1),0)","v":0},{"$f":" BX415-IF(AND($B415<BY$14,BY$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BY$14-$B415-1),0)","v":0},{"$f":" BY415-IF(AND($B415<BZ$14,BZ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BZ$14-$B415-1),0)","v":0},{"$f":" BZ415-IF(AND($B415<CA$14,CA$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CA$14-$B415-1),0)","v":0},{"$f":" CA415-IF(AND($B415<CB$14,CB$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CB$14-$B415-1),0)","v":0},{"$f":" CB415-IF(AND($B415<CC$14,CC$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CC$14-$B415-1),0)","v":0},{"$f":" CC415-IF(AND($B415<CD$14,CD$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CD$14-$B415-1),0)","v":0},{"$f":" CD415-IF(AND($B415<CE$14,CE$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CE$14-$B415-1),0)","v":0},{"$f":" CE415-IF(AND($B415<CF$14,CF$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CF$14-$B415-1),0)","v":0},{"$f":" CF415-IF(AND($B415<CG$14,CG$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CG$14-$B415-1),0)","v":0},{"$f":" CG415-IF(AND($B415<CH$14,CH$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CH$14-$B415-1),0)","v":0},{"$f":" CH415-IF(AND($B415<CI$14,CI$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CI$14-$B415-1),0)","v":0},{"$f":" CI415-IF(AND($B415<CJ$14,CJ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CJ$14-$B415-1),0)","v":0},{"$f":" CJ415-IF(AND($B415<CK$14,CK$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CK$14-$B415-1),0)","v":0},{"$f":" CK415-IF(AND($B415<CL$14,CL$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CL$14-$B415-1),0)","v":0},{"$f":" CL415-IF(AND($B415<CM$14,CM$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CM$14-$B415-1),0)","v":0},{"$f":" CM415-IF(AND($B415<CN$14,CN$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CN$14-$B415-1),0)","v":0},{"$f":" CN415-IF(AND($B415<CO$14,CO$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CO$14-$B415-1),0)","v":0},{"$f":" CO415-IF(AND($B415<CP$14,CP$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CP$14-$B415-1),0)","v":0},{"$f":" CP415-IF(AND($B415<CQ$14,CQ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CQ$14-$B415-1),0)","v":0},{"$f":" CQ415-IF(AND($B415<CR$14,CR$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CR$14-$B415-1),0)","v":0},{"$f":" CR415-IF(AND($B415<CS$14,CS$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CS$14-$B415-1),0)","v":0},{"$f":" CS415-IF(AND($B415<CT$14,CT$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CT$14-$B415-1),0)","v":0},{"$f":" CT415-IF(AND($B415<CU$14,CU$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CU$14-$B415-1),0)","v":0},{"$f":" CU415-IF(AND($B415<CV$14,CV$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CV$14-$B415-1),0)","v":0},{"$f":" CV415-IF(AND($B415<CW$14,CW$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CW$14-$B415-1),0)","v":0},{"$f":" CW415-IF(AND($B415<CX$14,CX$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CX$14-$B415-1),0)","v":0},{"$f":" CX415-IF(AND($B415<CY$14,CY$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CY$14-$B415-1),0)","v":0},{"$f":" CY415-IF(AND($B415<CZ$14,CZ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CZ$14-$B415-1),0)","v":0},{"$f":" CZ415-IF(AND($B415<DA$14,DA$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DA$14-$B415-1),0)","v":0},{"$f":" DA415-IF(AND($B415<DB$14,DB$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DB$14-$B415-1),0)","v":0},{"$f":" DB415-IF(AND($B415<DC$14,DC$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DC$14-$B415-1),0)","v":0},{"$f":" DC415-IF(AND($B415<DD$14,DD$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DD$14-$B415-1),0)","v":0},{"$f":" DD415-IF(AND($B415<DE$14,DE$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DE$14-$B415-1),0)","v":0},{"$f":" DE415-IF(AND($B415<DF$14,DF$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DF$14-$B415-1),0)","v":0},{"$f":" DF415-IF(AND($B415<DG$14,DG$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DG$14-$B415-1),0)","v":0},{"$f":" DG415-IF(AND($B415<DH$14,DH$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DH$14-$B415-1),0)","v":0},{"$f":" DH415-IF(AND($B415<DI$14,DI$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DI$14-$B415-1),0)","v":0},{"$f":" DI415-IF(AND($B415<DJ$14,DJ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DJ$14-$B415-1),0)","v":0},{"$f":" DJ415-IF(AND($B415<DK$14,DK$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DK$14-$B415-1),0)","v":0},{"$f":" DK415-IF(AND($B415<DL$14,DL$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DL$14-$B415-1),0)","v":0},{"$f":" DL415-IF(AND($B415<DM$14,DM$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DM$14-$B415-1),0)","v":0},{"$f":" DM415-IF(AND($B415<DN$14,DN$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DN$14-$B415-1),0)","v":0},{"$f":" DN415-IF(AND($B415<DO$14,DO$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DO$14-$B415-1),0)","v":0},{"$f":" DO415-IF(AND($B415<DP$14,DP$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DP$14-$B415-1),0)","v":0},{"$f":" DP415-IF(AND($B415<DQ$14,DQ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DQ$14-$B415-1),0)","v":0},{"$f":" DQ415-IF(AND($B415<DR$14,DR$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DR$14-$B415-1),0)","v":0},{"$f":" DR415-IF(AND($B415<DS$14,DS$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DS$14-$B415-1),0)","v":0}]
[{"$f":"Calcs!A461","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E461),1,Calcs!E461)*Periods,0)","v":0},{"$f":"ROUND(MAX(B461,Input!Z461*Periods),0)","v":0},null,null,0,{"$f":" F461-IF(AND($B461<G$14,G$14-$B461<$C$5),OFFSET(Input!$BJ461,0,G$14-$B461-1),0)","v":0},{"$f":" G461-IF(AND($B461<H$14,H$14-$B461<$C$5),OFFSET(Input!$BJ461,0,H$14-$B461-1),0)","v":0},{"$f":" H461-IF(AND($B461<I$14,I$14-$B461<$C$5),OFFSET(Input!$BJ461,0,I$14-$B461-1),0)","v":0},{"$f":" I461-IF(AND($B461<J$14,J$14-$B461<$C$5),OFFSET(Input!$BJ461,0,J$14-$B461-1),0)","v":0},{"$f":" J461-IF(AND($B461<K$14,K$14-$B461<$C$5),OFFSET(Input!$BJ461,0,K$14-$B461-1),0)","v":0},{"$f":" K461-IF(AND($B461<L$14,L$14-$B461<$C$5),OFFSET(Input!$BJ461,0,L$14-$B461-1),0)","v":0},{"$f":" L461-IF(AND($B461<M$14,M$14-$B461<$C$5),OFFSET(Input!$BJ461,0,M$14-$B461-1),0)","v":0},{"$f":" M461-IF(AND($B461<N$14,N$14-$B461<$C$5),OFFSET(Input!$BJ461,0,N$14-$B461-1),0)","v":0},{"$f":" N461-IF(AND($B461<O$14,O$14-$B461<$C$5),OFFSET(Input!$BJ461,0,O$14-$B461-1),0)","v":0},{"$f":" O461-IF(AND($B461<P$14,P$14-$B461<$C$5),OFFSET(Input!$BJ461,0,P$14-$B461-1),0)","v":0},{"$f":" P461-IF(AND($B461<Q$14,Q$14-$B461<$C$5),OFFSET(Input!$BJ461,0,Q$14-$B461-1),0)","v":0},{"$f":" Q461-IF(AND($B461<R$14,R$14-$B461<$C$5),OFFSET(Input!$BJ461,0,R$14-$B461-1),0)","v":0},{"$f":" R461-IF(AND($B461<S$14,S$14-$B461<$C$5),OFFSET(Input!$BJ461,0,S$14-$B461-1),0)","v":0},{"$f":" S461-IF(AND($B461<T$14,T$14-$B461<$C$5),OFFSET(Input!$BJ461,0,T$14-$B461-1),0)","v":0},{"$f":" T461-IF(AND($B461<U$14,U$14-$B461<$C$5),OFFSET(Input!$BJ461,0,U$14-$B461-1),0)","v":0},{"$f":" U461-IF(AND($B461<V$14,V$14-$B461<$C$5),OFFSET(Input!$BJ461,0,V$14-$B461-1),0)","v":0},{"$f":" V461-IF(AND($B461<W$14,W$14-$B461<$C$5),OFFSET(Input!$BJ461,0,W$14-$B461-1),0)","v":0},{"$f":" W461-IF(AND($B461<X$14,X$14-$B461<$C$5),OFFSET(Input!$BJ461,0,X$14-$B461-1),0)","v":0},{"$f":" X461-IF(AND($B461<Y$14,Y$14-$B461<$C$5),OFFSET(Input!$BJ461,0,Y$14-$B461-1),0)","v":0},{"$f":" Y461-IF(AND($B461<Z$14,Z$14-$B461<$C$5),OFFSET(Input!$BJ461,0,Z$14-$B461-1),0)","v":0},{"$f":" Z461-IF(AND($B461<AA$14,AA$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AA$14-$B461-1),0)","v":0},{"$f":" AA461-IF(AND($B461<AB$14,AB$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AB$14-$B461-1),0)","v":0},{"$f":" AB461-IF(AND($B461<AC$14,AC$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AC$14-$B461-1),0)","v":0},{"$f":" AC461-IF(AND($B461<AD$14,AD$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AD$14-$B461-1),0)","v":0},{"$f":" AD461-IF(AND($B461<AE$14,AE$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AE$14-$B461-1),0)","v":0},{"$f":" AE461-IF(AND($B461<AF$14,AF$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AF$14-$B461-1),0)","v":0},{"$f":" AF461-IF(AND($B461<AG$14,AG$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AG$14-$B461-1),0)","v":0},{"$f":" AG461-IF(AND($B461<AH$14,AH$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AH$14-$B461-1),0)","v":0},{"$f":" AH461-IF(AND($B461<AI$14,AI$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AI$14-$B461-1),0)","v":0},{"$f":" AI461-IF(AND($B461<AJ$14,AJ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AJ$14-$B461-1),0)","v":0},{"$f":" AJ461-IF(AND($B461<AK$14,AK$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AK$14-$B461-1),0)","v":0},{"$f":" AK461-IF(AND($B461<AL$14,AL$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AL$14-$B461-1),0)","v":0},{"$f":" AL461-IF(AND($B461<AM$14,AM$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AM$14-$B461-1),0)","v":0},{"$f":" AM461-IF(AND($B461<AN$14,AN$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AN$14-$B461-1),0)","v":0},{"$f":" AN461-IF(AND($B461<AO$14,AO$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AO$14-$B461-1),0)","v":0},{"$f":" AO461-IF(AND($B461<AP$14,AP$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AP$14-$B461-1),0)","v":0},{"$f":" AP461-IF(AND($B461<AQ$14,AQ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AQ$14-$B461-1),0)","v":0},{"$f":" AQ461-IF(AND($B461<AR$14,AR$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AR$14-$B461-1),0)","v":0},{"$f":" AR461-IF(AND($B461<AS$14,AS$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AS$14-$B461-1),0)","v":0},{"$f":" AS461-IF(AND($B461<AT$14,AT$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AT$14-$B461-1),0)","v":0},{"$f":" AT461-IF(AND($B461<AU$14,AU$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AU$14-$B461-1),0)","v":0},{"$f":" AU461-IF(AND($B461<AV$14,AV$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AV$14-$B461-1),0)","v":0},{"$f":" AV461-IF(AND($B461<AW$14,AW$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AW$14-$B461-1),0)","v":0},{"$f":" AW461-IF(AND($B461<AX$14,AX$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AX$14-$B461-1),0)","v":0},{"$f":" AX461-IF(AND($B461<AY$14,AY$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AY$14-$B461-1),0)","v":0},{"$f":" AY461-IF(AND($B461<AZ$14,AZ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AZ$14-$B461-1),0)","v":0},{"$f":" AZ461-IF(AND($B461<BA$14,BA$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BA$14-$B461-1),0)","v":0},{"$f":" BA461-IF(AND($B461<BB$14,BB$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BB$14-$B461-1),0)","v":0},{"$f":" BB461-IF(AND($B461<BC$14,BC$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BC$14-$B461-1),0)","v":0},{"$f":" BC461-IF(AND($B461<BD$14,BD$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BD$14-$B461-1),0)","v":0},{"$f":" BD461-IF(AND($B461<BE$14,BE$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BE$14-$B461-1),0)","v":0},{"$f":" BE461-IF(AND($B461<BF$14,BF$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BF$14-$B461-1),0)","v":0},{"$f":" BF461-IF(AND($B461<BG$14,BG$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BG$14-$B461-1),0)","v":0},{"$f":" BG461-IF(AND($B461<BH$14,BH$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BH$14-$B461-1),0)","v":0},{"$f":" BH461-IF(AND($B461<BI$14,BI$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BI$14-$B461-1),0)","v":0},{"$f":" BI461-IF(AND($B461<BJ$14,BJ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BJ$14-$B461-1),0)","v":0},{"$f":" BJ461-IF(AND($B461<BK$14,BK$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BK$14-$B461-1),0)","v":0},{"$f":" BK461-IF(AND($B461<BL$14,BL$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BL$14-$B461-1),0)","v":0},{"$f":" BL461-IF(AND($B461<BM$14,BM$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BM$14-$B461-1),0)","v":0},{"$f":" BM461-IF(AND($B461<BN$14,BN$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BN$14-$B461-1),0)","v":0},{"$f":" BN461-IF(AND($B461<BO$14,BO$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BO$14-$B461-1),0)","v":0},{"$f":" BO461-IF(AND($B461<BP$14,BP$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BP$14-$B461-1),0)","v":0},{"$f":" BP461-IF(AND($B461<BQ$14,BQ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BQ$14-$B461-1),0)","v":0},{"$f":" BQ461-IF(AND($B461<BR$14,BR$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BR$14-$B461-1),0)","v":0},{"$f":" BR461-IF(AND($B461<BS$14,BS$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BS$14-$B461-1),0)","v":0},{"$f":" BS461-IF(AND($B461<BT$14,BT$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BT$14-$B461-1),0)","v":0},{"$f":" BT461-IF(AND($B461<BU$14,BU$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BU$14-$B461-1),0)","v":0},{"$f":" BU461-IF(AND($B461<BV$14,BV$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BV$14-$B461-1),0)","v":0},{"$f":" BV461-IF(AND($B461<BW$14,BW$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BW$14-$B461-1),0)","v":0},{"$f":" BW461-IF(AND($B461<BX$14,BX$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BX$14-$B461-1),0)","v":0},{"$f":" BX461-IF(AND($B461<BY$14,BY$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BY$14-$B461-1),0)","v":0},{"$f":" BY461-IF(AND($B461<BZ$14,BZ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BZ$14-$B461-1),0)","v":0},{"$f":" BZ461-IF(AND($B461<CA$14,CA$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CA$14-$B461-1),0)","v":0},{"$f":" CA461-IF(AND($B461<CB$14,CB$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CB$14-$B461-1),0)","v":0},{"$f":" CB461-IF(AND($B461<CC$14,CC$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CC$14-$B461-1),0)","v":0},{"$f":" CC461-IF(AND($B461<CD$14,CD$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CD$14-$B461-1),0)","v":0},{"$f":" CD461-IF(AND($B461<CE$14,CE$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CE$14-$B461-1),0)","v":0},{"$f":" CE461-IF(AND($B461<CF$14,CF$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CF$14-$B461-1),0)","v":0},{"$f":" CF461-IF(AND($B461<CG$14,CG$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CG$14-$B461-1),0)","v":0},{"$f":" CG461-IF(AND($B461<CH$14,CH$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CH$14-$B461-1),0)","v":0},{"$f":" CH461-IF(AND($B461<CI$14,CI$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CI$14-$B461-1),0)","v":0},{"$f":" CI461-IF(AND($B461<CJ$14,CJ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CJ$14-$B461-1),0)","v":0},{"$f":" CJ461-IF(AND($B461<CK$14,CK$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CK$14-$B461-1),0)","v":0},{"$f":" CK461-IF(AND($B461<CL$14,CL$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CL$14-$B461-1),0)","v":0},{"$f":" CL461-IF(AND($B461<CM$14,CM$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CM$14-$B461-1),0)","v":0},{"$f":" CM461-IF(AND($B461<CN$14,CN$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CN$14-$B461-1),0)","v":0},{"$f":" CN461-IF(AND($B461<CO$14,CO$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CO$14-$B461-1),0)","v":0},{"$f":" CO461-IF(AND($B461<CP$14,CP$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CP$14-$B461-1),0)","v":0},{"$f":" CP461-IF(AND($B461<CQ$14,CQ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CQ$14-$B461-1),0)","v":0},{"$f":" CQ461-IF(AND($B461<CR$14,CR$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CR$14-$B461-1),0)","v":0},{"$f":" CR461-IF(AND($B461<CS$14,CS$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CS$14-$B461-1),0)","v":0},{"$f":" CS461-IF(AND($B461<CT$14,CT$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CT$14-$B461-1),0)","v":0},{"$f":" CT461-IF(AND($B461<CU$14,CU$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CU$14-$B461-1),0)","v":0},{"$f":" CU461-IF(AND($B461<CV$14,CV$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CV$14-$B461-1),0)","v":0},{"$f":" CV461-IF(AND($B461<CW$14,CW$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CW$14-$B461-1),0)","v":0},{"$f":" CW461-IF(AND($B461<CX$14,CX$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CX$14-$B461-1),0)","v":0},{"$f":" CX461-IF(AND($B461<CY$14,CY$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CY$14-$B461-1),0)","v":0},{"$f":" CY461-IF(AND($B461<CZ$14,CZ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CZ$14-$B461-1),0)","v":0},{"$f":" CZ461-IF(AND($B461<DA$14,DA$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DA$14-$B461-1),0)","v":0},{"$f":" DA461-IF(AND($B461<DB$14,DB$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DB$14-$B461-1),0)","v":0},{"$f":" DB461-IF(AND($B461<DC$14,DC$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DC$14-$B461-1),0)","v":0},{"$f":" DC461-IF(AND($B461<DD$14,DD$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DD$14-$B461-1),0)","v":0},{"$f":" DD461-IF(AND($B461<DE$14,DE$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DE$14-$B461-1),0)","v":0},{"$f":" DE461-IF(AND($B461<DF$14,DF$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DF$14-$B461-1),0)","v":0},{"$f":" DF461-IF(AND($B461<DG$14,DG$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DG$14-$B461-1),0)","v":0},{"$f":" DG461-IF(AND($B461<DH$14,DH$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DH$14-$B461-1),0)","v":0},{"$f":" DH461-IF(AND($B461<DI$14,DI$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DI$14-$B461-1),0)","v":0},{"$f":" DI461-IF(AND($B461<DJ$14,DJ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DJ$14-$B461-1),0)","v":0},{"$f":" DJ461-IF(AND($B461<DK$14,DK$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DK$14-$B461-1),0)","v":0},{"$f":" DK461-IF(AND($B461<DL$14,DL$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DL$14-$B461-1),0)","v":0},{"$f":" DL461-IF(AND($B461<DM$14,DM$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DM$14-$B461-1),0)","v":0},{"$f":" DM461-IF(AND($B461<DN$14,DN$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DN$14-$B461-1),0)","v":0},{"$f":" DN461-IF(AND($B461<DO$14,DO$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DO$14-$B461-1),0)","v":0},{"$f":" DO461-IF(AND($B461<DP$14,DP$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DP$14-$B461-1),0)","v":0},{"$f":" DP461-IF(AND($B461<DQ$14,DQ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DQ$14-$B461-1),0)","v":0},{"$f":" DQ461-IF(AND($B461<DR$14,DR$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DR$14-$B461-1),0)","v":0},{"$f":" DR461-IF(AND($B461<DS$14,DS$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DS$14-$B461-1),0)","v":0}]
[{"$f":"Calcs!A480","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E480),1,Calcs!E480)*Periods,0)","v":0},{"$f":"ROUND(MAX(B480,Input!Z480*Periods),0)","v":0},null,null,0,{"$f":" F480-IF(AND($B480<G$14,G$14-$B480<$C$5),OFFSET(Input!$BJ480,0,G$14-$B480-1),0)","v":0},{"$f":" G480-IF(AND($B480<H$14,H$14-$B480<$C$5),OFFSET(Input!$BJ480,0,H$14-$B480-1),0)","v":0},{"$f":" H480-IF(AND($B480<I$14,I$14-$B480<$C$5),OFFSET(Input!$BJ480,0,I$14-$B480-1),0)","v":0},{"$f":" I480-IF(AND($B480<J$14,J$14-$B480<$C$5),OFFSET(Input!$BJ480,0,J$14-$B480-1),0)","v":0},{"$f":" J480-IF(AND($B480<K$14,K$14-$B480<$C$5),OFFSET(Input!$BJ480,0,K$14-$B480-1),0)","v":0},{"$f":" K480-IF(AND($B480<L$14,L$14-$B480<$C$5),OFFSET(Input!$BJ480,0,L$14-$B480-1),0)","v":0},{"$f":" L480-IF(AND($B480<M$14,M$14-$B480<$C$5),OFFSET(Input!$BJ480,0,M$14-$B480-1),0)","v":0},{"$f":" M480-IF(AND($B480<N$14,N$14-$B480<$C$5),OFFSET(Input!$BJ480,0,N$14-$B480-1),0)","v":0},{"$f":" N480-IF(AND($B480<O$14,O$14-$B480<$C$5),OFFSET(Input!$BJ480,0,O$14-$B480-1),0)","v":0},{"$f":" O480-IF(AND($B480<P$14,P$14-$B480<$C$5),OFFSET(Input!$BJ480,0,P$14-$B480-1),0)","v":0},{"$f":" P480-IF(AND($B480<Q$14,Q$14-$B480<$C$5),OFFSET(Input!$BJ480,0,Q$14-$B480-1),0)","v":0},{"$f":" Q480-IF(AND($B480<R$14,R$14-$B480<$C$5),OFFSET(Input!$BJ480,0,R$14-$B480-1),0)","v":0},{"$f":" R480-IF(AND($B480<S$14,S$14-$B480<$C$5),OFFSET(Input!$BJ480,0,S$14-$B480-1),0)","v":0},{"$f":" S480-IF(AND($B480<T$14,T$14-$B480<$C$5),OFFSET(Input!$BJ480,0,T$14-$B480-1),0)","v":0},{"$f":" T480-IF(AND($B480<U$14,U$14-$B480<$C$5),OFFSET(Input!$BJ480,0,U$14-$B480-1),0)","v":0},{"$f":" U480-IF(AND($B480<V$14,V$14-$B480<$C$5),OFFSET(Input!$BJ480,0,V$14-$B480-1),0)","v":0},{"$f":" V480-IF(AND($B480<W$14,W$14-$B480<$C$5),OFFSET(Input!$BJ480,0,W$14-$B480-1),0)","v":0},{"$f":" W480-IF(AND($B480<X$14,X$14-$B480<$C$5),OFFSET(Input!$BJ480,0,X$14-$B480-1),0)","v":0},{"$f":" X480-IF(AND($B480<Y$14,Y$14-$B480<$C$5),OFFSET(Input!$BJ480,0,Y$14-$B480-1),0)","v":0},{"$f":" Y480-IF(AND($B480<Z$14,Z$14-$B480<$C$5),OFFSET(Input!$BJ480,0,Z$14-$B480-1),0)","v":0},{"$f":" Z480-IF(AND($B480<AA$14,AA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AA$14-$B480-1),0)","v":0},{"$f":" AA480-IF(AND($B480<AB$14,AB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AB$14-$B480-1),0)","v":0},{"$f":" AB480-IF(AND($B480<AC$14,AC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AC$14-$B480-1),0)","v":0},{"$f":" AC480-IF(AND($B480<AD$14,AD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AD$14-$B480-1),0)","v":0},{"$f":" AD480-IF(AND($B480<AE$14,AE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AE$14-$B480-1),0)","v":0},{"$f":" AE480-IF(AND($B480<AF$14,AF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AF$14-$B480-1),0)","v":0},{"$f":" AF480-IF(AND($B480<AG$14,AG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AG$14-$B480-1),0)","v":0},{"$f":" AG480-IF(AND($B480<AH$14,AH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AH$14-$B480-1),0)","v":0},{"$f":" AH480-IF(AND($B480<AI$14,AI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AI$14-$B480-1),0)","v":0},{"$f":" AI480-IF(AND($B480<AJ$14,AJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AJ$14-$B480-1),0)","v":0},{"$f":" AJ480-IF(AND($B480<AK$14,AK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AK$14-$B480-1),0)","v":0},{"$f":" AK480-IF(AND($B480<AL$14,AL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AL$14-$B480-1),0)","v":0},{"$f":" AL480-IF(AND($B480<AM$14,AM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AM$14-$B480-1),0)","v":0},{"$f":" AM480-IF(AND($B480<AN$14,AN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AN$14-$B480-1),0)","v":0},{"$f":" AN480-IF(AND($B480<AO$14,AO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AO$14-$B480-1),0)","v":0},{"$f":" AO480-IF(AND($B480<AP$14,AP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AP$14-$B480-1),0)","v":0},{"$f":" AP480-IF(AND($B480<AQ$14,AQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AQ$14-$B480-1),0)","v":0},{"$f":" AQ480-IF(AND($B480<AR$14,AR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AR$14-$B480-1),0)","v":0},{"$f":" AR480-IF(AND($B480<AS$14,AS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AS$14-$B480-1),0)","v":0},{"$f":" AS480-IF(AND($B480<AT$14,AT$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AT$14-$B480-1),0)","v":0},{"$f":" AT480-IF(AND($B480<AU$14,AU$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AU$14-$B480-1),0)","v":0},{"$f":" AU480-IF(AND($B480<AV$14,AV$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AV$14-$B480-1),0)","v":0},{"$f":" AV480-IF(AND($B480<AW$14,AW$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AW$14-$B480-1),0)","v":0},{"$f":" AW480-IF(AND($B480<AX$14,AX$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AX$14-$B480-1),0)","v":0},{"$f":" AX480-IF(AND($B480<AY$14,AY$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AY$14-$B480-1),0)","v":0},{"$f":" AY480-IF(AND($B480<AZ$14,AZ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AZ$14-$B480-1),0)","v":0},{"$f":" AZ480-IF(AND($B480<BA$14,BA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BA$14-$B480-1),0)","v":0},{"$f":" BA480-IF(AND($B480<BB$14,BB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BB$14-$B480-1),0)","v":0},{"$f":" BB480-IF(AND($B480<BC$14,BC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BC$14-$B480-1),0)","v":0},{"$f":" BC480-IF(AND($B480<BD$14,BD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BD$14-$B480-1),0)","v":0},{"$f":" BD480-IF(AND($B480<BE$14,BE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BE$14-$B480-1),0)","v":0},{"$f":" BE480-IF(AND($B480<BF$14,BF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BF$14-$B480-1),0)","v":0},{"$f":" BF480-IF(AND($B480<BG$14,BG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BG$14-$B480-1),0)","v":0},{"$f":" BG480-IF(AND($B480<BH$14,BH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BH$14-$B480-1),0)","v":0},{"$f":" BH480-IF(AND($B480<BI$14,BI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BI$14-$B480-1),0)","v":0},{"$f":" BI480-IF(AND($B480<BJ$14,BJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BJ$14-$B480-1),0)","v":0},{"$f":" BJ480-IF(AND($B480<BK$14,BK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BK$14-$B480-1),0)","v":0},{"$f":" BK480-IF(AND($B480<BL$14,BL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BL$14-$B480-1),0)","v":0},{"$f":" BL480-IF(AND($B480<BM$14,BM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BM$14-$B480-1),0)","v":0},{"$f":" BM480-IF(AND($B480<BN$14,BN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BN$14-$B480-1),0)","v":0},{"$f":" BN480-IF(AND($B480<BO$14,BO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BO$14-$B480-1),0)","v":0},{"$f":" BO480-IF(AND($B480<BP$14,BP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BP$14-$B480-1),0)","v":0},{"$f":" BP480-IF(AND($B480<BQ$14,BQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BQ$14-$B480-1),0)","v":0},{"$f":" BQ480-IF(AND($B480<BR$14,BR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BR$14-$B480-1),0)","v":0},{"$f":" BR480-IF(AND($B480<BS$14,BS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BS$14-$B480-1),0)","v":0},{"$f":" BS480-IF(AND($B480<BT$14,BT$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BT$14-$B480-1),0)","v":0},{"$f":" BT480-IF(AND($B480<BU$14,BU$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BU$14-$B480-1),0)","v":0},{"$f":" BU480-IF(AND($B480<BV$14,BV$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BV$14-$B480-1),0)","v":0},{"$f":" BV480-IF(AND($B480<BW$14,BW$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BW$14-$B480-1),0)","v":0},{"$f":" BW480-IF(AND($B480<BX$14,BX$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BX$14-$B480-1),0)","v":0},{"$f":" BX480-IF(AND($B480<BY$14,BY$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BY$14-$B480-1),0)","v":0},{"$f":" BY480-IF(AND($B480<BZ$14,BZ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BZ$14-$B480-1),0)","v":0},{"$f":" BZ480-IF(AND($B480<CA$14,CA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CA$14-$B480-1),0)","v":0},{"$f":" CA480-IF(AND($B480<CB$14,CB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CB$14-$B480-1),0)","v":0},{"$f":" CB480-IF(AND($B480<CC$14,CC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CC$14-$B480-1),0)","v":0},{"$f":" CC480-IF(AND($B480<CD$14,CD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CD$14-$B480-1),0)","v":0},{"$f":" CD480-IF(AND($B480<CE$14,CE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CE$14-$B480-1),0)","v":0},{"$f":" CE480-IF(AND($B480<CF$14,CF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CF$14-$B480-1),0)","v":0},{"$f":" CF480-IF(AND($B480<CG$14,CG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CG$14-$B480-1),0)","v":0},{"$f":" CG480-IF(AND($B480<CH$14,CH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CH$14-$B480-1),0)","v":0},{"$f":" CH480-IF(AND($B480<CI$14,CI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CI$14-$B480-1),0)","v":0},{"$f":" CI480-IF(AND($B480<CJ$14,CJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CJ$14-$B480-1),0)","v":0},{"$f":" CJ480-IF(AND($B480<CK$14,CK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CK$14-$B480-1),0)","v":0},{"$f":" CK480-IF(AND($B480<CL$14,CL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CL$14-$B480-1),0)","v":0},{"$f":" CL480-IF(AND($B480<CM$14,CM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CM$14-$B480-1),0)","v":0},{"$f":" CM480-IF(AND($B480<CN$14,CN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CN$14-$B480-1),0)","v":0},{"$f":" CN480-IF(AND($B480<CO$14,CO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CO$14-$B480-1),0)","v":0},{"$f":" CO480-IF(AND($B480<CP$14,CP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CP$14-$B480-1),0)","v":0},{"$f":" CP480-IF(AND($B480<CQ$14,CQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CQ$14-$B480-1),0)","v":0},{"$f":" CQ480-IF(AND($B480<CR$14,CR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CR$14-$B480-1),0)","v":0},{"$f":" CR480-IF(AND($B480<CS$14,CS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CS$14-$B480-1),0)","v":0},{"$f":" CS480-IF(AND($B480<CT$14,CT$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CT$14-$B480-1),0)","v":0},{"$f":" CT480-IF(AND($B480<CU$14,CU$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CU$14-$B480-1),0)","v":0},{"$f":" CU480-IF(AND($B480<CV$14,CV$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CV$14-$B480-1),0)","v":0},{"$f":" CV480-IF(AND($B480<CW$14,CW$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CW$14-$B480-1),0)","v":0},{"$f":" CW480-IF(AND($B480<CX$14,CX$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CX$14-$B480-1),0)","v":0},{"$f":" CX480-IF(AND($B480<CY$14,CY$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CY$14-$B480-1),0)","v":0},{"$f":" CY480-IF(AND($B480<CZ$14,CZ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CZ$14-$B480-1),0)","v":0},{"$f":" CZ480-IF(AND($B480<DA$14,DA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DA$14-$B480-1),0)","v":0},{"$f":" DA480-IF(AND($B480<DB$14,DB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DB$14-$B480-1),0)","v":0},{"$f":" DB480-IF(AND($B480<DC$14,DC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DC$14-$B480-1),0)","v":0},{"$f":" DC480-IF(AND($B480<DD$14,DD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DD$14-$B480-1),0)","v":0},{"$f":" DD480-IF(AND($B480<DE$14,DE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DE$14-$B480-1),0)","v":0},{"$f":" DE480-IF(AND($B480<DF$14,DF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DF$14-$B480-1),0)","v":0},{"$f":" DF480-IF(AND($B480<DG$14,DG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DG$14-$B480-1),0)","v":0},{"$f":" DG480-IF(AND($B480<DH$14,DH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DH$14-$B480-1),0)","v":0},{"$f":" DH480-IF(AND($B480<DI$14,DI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DI$14-$B480-1),0)","v":0},{"$f":" DI480-IF(AND($B480<DJ$14,DJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DJ$14-$B480-1),0)","v":0},{"$f":" DJ480-IF(AND($B480<DK$14,DK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DK$14-$B480-1),0)","v":0},{"$f":" DK480-IF(AND($B480<DL$14,DL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DL$14-$B480-1),0)","v":0},{"$f":" DL480-IF(AND($B480<DM$14,DM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DM$14-$B480-1),0)","v":0},{"$f":" DM480-IF(AND($B480<DN$14,DN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DN$14-$B480-1),0)","v":0},{"$f":" DN480-IF(AND($B480<DO$14,DO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DO$14-$B480-1),0)","v":0},{"$f":" DO480-IF(AND($B480<DP$14,DP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DP$14-$B480-1),0)","v":0},{"$f":" DP480-IF(AND($B480<DQ$14,DQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DQ$14-$B480-1),0)","v":0},{"$f":" DQ480-IF(AND($B480<DR$14,DR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DR$14-$B480-1),0)","v":0},{"$f":" DR480-IF(AND($B480<DS$14,DS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DS$14-$B480-1),0)","v":0}]
[{"$f":"Calcs!A522","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E522),1,Calcs!E522)*Periods,0)","v":0},{"$f":"ROUND(MAX(B522,Input!Z522*Periods),0)","v":0},null,null,0,{"$f":" F522-IF(AND($B522<G$14,G$14-$B522<$C$5),OFFSET(Input!$BJ522,0,G$14-$B522-1),0)","v":0},{"$f":" G522-IF(AND($B522<H$14,H$14-$B522<$C$5),OFFSET(Input!$BJ522,0,H$14-$B522-1),0)","v":0},{"$f":" H522-IF(AND($B522<I$14,I$14-$B522<$C$5),OFFSET(Input!$BJ522,0,I$14-$B522-1),0)","v":0},{"$f":" I522-IF(AND($B522<J$14,J$14-$B522<$C$5),OFFSET(Input!$BJ522,0,J$14-$B522-1),0)","v":0},{"$f":" J522-IF(AND($B522<K$14,K$14-$B522<$C$5),OFFSET(Input!$BJ522,0,K$14-$B522-1),0)","v":0},{"$f":" K522-IF(AND($B522<L$14,L$14-$B522<$C$5),OFFSET(Input!$BJ522,0,L$14-$B522-1),0)","v":0},{"$f":" L522-IF(AND($B522<M$14,M$14-$B522<$C$5),OFFSET(Input!$BJ522,0,M$14-$B522-1),0)","v":0},{"$f":" M522-IF(AND($B522<N$14,N$14-$B522<$C$5),OFFSET(Input!$BJ522,0,N$14-$B522-1),0)","v":0},{"$f":" N522-IF(AND($B522<O$14,O$14-$B522<$C$5),OFFSET(Input!$BJ522,0,O$14-$B522-1),0)","v":0},{"$f":" O522-IF(AND($B522<P$14,P$14-$B522<$C$5),OFFSET(Input!$BJ522,0,P$14-$B522-1),0)","v":0},{"$f":" P522-IF(AND($B522<Q$14,Q$14-$B522<$C$5),OFFSET(Input!$BJ522,0,Q$14-$B522-1),0)","v":0},{"$f":" Q522-IF(AND($B522<R$14,R$14-$B522<$C$5),OFFSET(Input!$BJ522,0,R$14-$B522-1),0)","v":0},{"$f":" R522-IF(AND($B522<S$14,S$14-$B522<$C$5),OFFSET(Input!$BJ522,0,S$14-$B522-1),0)","v":0},{"$f":" S522-IF(AND($B522<T$14,T$14-$B522<$C$5),OFFSET(Input!$BJ522,0,T$14-$B522-1),0)","v":0},{"$f":" T522-IF(AND($B522<U$14,U$14-$B522<$C$5),OFFSET(Input!$BJ522,0,U$14-$B522-1),0)","v":0},{"$f":" U522-IF(AND($B522<V$14,V$14-$B522<$C$5),OFFSET(Input!$BJ522,0,V$14-$B522-1),0)","v":0},{"$f":" V522-IF(AND($B522<W$14,W$14-$B522<$C$5),OFFSET(Input!$BJ522,0,W$14-$B522-1),0)","v":0},{"$f":" W522-IF(AND($B522<X$14,X$14-$B522<$C$5),OFFSET(Input!$BJ522,0,X$14-$B522-1),0)","v":0},{"$f":" X522-IF(AND($B522<Y$14,Y$14-$B522<$C$5),OFFSET(Input!$BJ522,0,Y$14-$B522-1),0)","v":0},{"$f":" Y522-IF(AND($B522<Z$14,Z$14-$B522<$C$5),OFFSET(Input!$BJ522,0,Z$14-$B522-1),0)","v":0},{"$f":" Z522-IF(AND($B522<AA$14,AA$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AA$14-$B522-1),0)","v":0},{"$f":" AA522-IF(AND($B522<AB$14,AB$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AB$14-$B522-1),0)","v":0},{"$f":" AB522-IF(AND($B522<AC$14,AC$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AC$14-$B522-1),0)","v":0},{"$f":" AC522-IF(AND($B522<AD$14,AD$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AD$14-$B522-1),0)","v":0},{"$f":" AD522-IF(AND($B522<AE$14,AE$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AE$14-$B522-1),0)","v":0},{"$f":" AE522-IF(AND($B522<AF$14,AF$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AF$14-$B522-1),0)","v":0},{"$f":" AF522-IF(AND($B522<AG$14,AG$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AG$14-$B522-1),0)","v":0},{"$f":" AG522-IF(AND($B522<AH$14,AH$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AH$14-$B522-1),0)","v":0},{"$f":" AH522-IF(AND($B522<AI$14,AI$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AI$14-$B522-1),0)","v":0},{"$f":" AI522-IF(AND($B522<AJ$14,AJ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AJ$14-$B522-1),0)","v":0},{"$f":" AJ522-IF(AND($B522<AK$14,AK$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AK$14-$B522-1),0)","v":0},{"$f":" AK522-IF(AND($B522<AL$14,AL$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AL$14-$B522-1),0)","v":0},{"$f":" AL522-IF(AND($B522<AM$14,AM$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AM$14-$B522-1),0)","v":0},{"$f":" AM522-IF(AND($B522<AN$14,AN$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AN$14-$B522-1),0)","v":0},{"$f":" AN522-IF(AND($B522<AO$14,AO$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AO$14-$B522-1),0)","v":0},{"$f":" AO522-IF(AND($B522<AP$14,AP$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AP$14-$B522-1),0)","v":0},{"$f":" AP522-IF(AND($B522<AQ$14,AQ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AQ$14-$B522-1),0)","v":0},{"$f":" AQ522-IF(AND($B522<AR$14,AR$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AR$14-$B522-1),0)","v":0},{"$f":" AR522-IF(AND($B522<AS$14,AS$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AS$14-$B522-1),0)","v":0},{"$f":" AS522-IF(AND($B522<AT$14,AT$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AT$14-$B522-1),0)","v":0},{"$f":" AT522-IF(AND($B522<AU$14,AU$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AU$14-$B522-1),0)","v":0},{"$f":" AU522-IF(AND($B522<AV$14,AV$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AV$14-$B522-1),0)","v":0},{"$f":" AV522-IF(AND($B522<AW$14,AW$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AW$14-$B522-1),0)","v":0},{"$f":" AW522-IF(AND($B522<AX$14,AX$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AX$14-$B522-1),0)","v":0},{"$f":" AX522-IF(AND($B522<AY$14,AY$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AY$14-$B522-1),0)","v":0},{"$f":" AY522-IF(AND($B522<AZ$14,AZ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AZ$14-$B522-1),0)","v":0},{"$f":" AZ522-IF(AND($B522<BA$14,BA$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BA$14-$B522-1),0)","v":0},{"$f":" BA522-IF(AND($B522<BB$14,BB$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BB$14-$B522-1),0)","v":0},{"$f":" BB522-IF(AND($B522<BC$14,BC$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BC$14-$B522-1),0)","v":0},{"$f":" BC522-IF(AND($B522<BD$14,BD$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BD$14-$B522-1),0)","v":0},{"$f":" BD522-IF(AND($B522<BE$14,BE$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BE$14-$B522-1),0)","v":0},{"$f":" BE522-IF(AND($B522<BF$14,BF$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BF$14-$B522-1),0)","v":0},{"$f":" BF522-IF(AND($B522<BG$14,BG$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BG$14-$B522-1),0)","v":0},{"$f":" BG522-IF(AND($B522<BH$14,BH$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BH$14-$B522-1),0)","v":0},{"$f":" BH522-IF(AND($B522<BI$14,BI$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BI$14-$B522-1),0)","v":0},{"$f":" BI522-IF(AND($B522<BJ$14,BJ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BJ$14-$B522-1),0)","v":0},{"$f":" BJ522-IF(AND($B522<BK$14,BK$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BK$14-$B522-1),0)","v":0},{"$f":" BK522-IF(AND($B522<BL$14,BL$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BL$14-$B522-1),0)","v":0},{"$f":" BL522-IF(AND($B522<BM$14,BM$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BM$14-$B522-1),0)","v":0},{"$f":" BM522-IF(AND($B522<BN$14,BN$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BN$14-$B522-1),0)","v":0},{"$f":" BN522-IF(AND($B522<BO$14,BO$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BO$14-$B522-1),0)","v":0},{"$f":" BO522-IF(AND($B522<BP$14,BP$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BP$14-$B522-1),0)","v":0},{"$f":" BP522-IF(AND($B522<BQ$14,BQ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BQ$14-$B522-1),0)","v":0},{"$f":" BQ522-IF(AND($B522<BR$14,BR$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BR$14-$B522-1),0)","v":0},{"$f":" BR522-IF(AND($B522<BS$14,BS$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BS$14-$B522-1),0)","v":0},{"$f":" BS522-IF(AND($B522<BT$14,BT$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BT$14-$B522-1),0)","v":0},{"$f":" BT522-IF(AND($B522<BU$14,BU$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BU$14-$B522-1),0)","v":0},{"$f":" BU522-IF(AND($B522<BV$14,BV$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BV$14-$B522-1),0)","v":0},{"$f":" BV522-IF(AND($B522<BW$14,BW$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BW$14-$B522-1),0)","v":0},{"$f":" BW522-IF(AND($B522<BX$14,BX$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BX$14-$B522-1),0)","v":0},{"$f":" BX522-IF(AND($B522<BY$14,BY$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BY$14-$B522-1),0)","v":0},{"$f":" BY522-IF(AND($B522<BZ$14,BZ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BZ$14-$B522-1),0)","v":0},{"$f":" BZ522-IF(AND($B522<CA$14,CA$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CA$14-$B522-1),0)","v":0},{"$f":" CA522-IF(AND($B522<CB$14,CB$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CB$14-$B522-1),0)","v":0},{"$f":" CB522-IF(AND($B522<CC$14,CC$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CC$14-$B522-1),0)","v":0},{"$f":" CC522-IF(AND($B522<CD$14,CD$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CD$14-$B522-1),0)","v":0},{"$f":" CD522-IF(AND($B522<CE$14,CE$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CE$14-$B522-1),0)","v":0},{"$f":" CE522-IF(AND($B522<CF$14,CF$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CF$14-$B522-1),0)","v":0},{"$f":" CF522-IF(AND($B522<CG$14,CG$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CG$14-$B522-1),0)","v":0},{"$f":" CG522-IF(AND($B522<CH$14,CH$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CH$14-$B522-1),0)","v":0},{"$f":" CH522-IF(AND($B522<CI$14,CI$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CI$14-$B522-1),0)","v":0},{"$f":" CI522-IF(AND($B522<CJ$14,CJ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CJ$14-$B522-1),0)","v":0},{"$f":" CJ522-IF(AND($B522<CK$14,CK$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CK$14-$B522-1),0)","v":0},{"$f":" CK522-IF(AND($B522<CL$14,CL$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CL$14-$B522-1),0)","v":0},{"$f":" CL522-IF(AND($B522<CM$14,CM$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CM$14-$B522-1),0)","v":0},{"$f":" CM522-IF(AND($B522<CN$14,CN$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CN$14-$B522-1),0)","v":0},{"$f":" CN522-IF(AND($B522<CO$14,CO$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CO$14-$B522-1),0)","v":0},{"$f":" CO522-IF(AND($B522<CP$14,CP$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CP$14-$B522-1),0)","v":0},{"$f":" CP522-IF(AND($B522<CQ$14,CQ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CQ$14-$B522-1),0)","v":0},{"$f":" CQ522-IF(AND($B522<CR$14,CR$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CR$14-$B522-1),0)","v":0},{"$f":" CR522-IF(AND($B522<CS$14,CS$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CS$14-$B522-1),0)","v":0},{"$f":" CS522-IF(AND($B522<CT$14,CT$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CT$14-$B522-1),0)","v":0},{"$f":" CT522-IF(AND($B522<CU$14,CU$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CU$14-$B522-1),0)","v":0},{"$f":" CU522-IF(AND($B522<CV$14,CV$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CV$14-$B522-1),0)","v":0},{"$f":" CV522-IF(AND($B522<CW$14,CW$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CW$14-$B522-1),0)","v":0},{"$f":" CW522-IF(AND($B522<CX$14,CX$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CX$14-$B522-1),0)","v":0},{"$f":" CX522-IF(AND($B522<CY$14,CY$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CY$14-$B522-1),0)","v":0},{"$f":" CY522-IF(AND($B522<CZ$14,CZ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CZ$14-$B522-1),0)","v":0},{"$f":" CZ522-IF(AND($B522<DA$14,DA$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DA$14-$B522-1),0)","v":0},{"$f":" DA522-IF(AND($B522<DB$14,DB$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DB$14-$B522-1),0)","v":0},{"$f":" DB522-IF(AND($B522<DC$14,DC$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DC$14-$B522-1),0)","v":0},{"$f":" DC522-IF(AND($B522<DD$14,DD$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DD$14-$B522-1),0)","v":0},{"$f":" DD522-IF(AND($B522<DE$14,DE$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DE$14-$B522-1),0)","v":0},{"$f":" DE522-IF(AND($B522<DF$14,DF$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DF$14-$B522-1),0)","v":0},{"$f":" DF522-IF(AND($B522<DG$14,DG$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DG$14-$B522-1),0)","v":0},{"$f":" DG522-IF(AND($B522<DH$14,DH$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DH$14-$B522-1),0)","v":0},{"$f":" DH522-IF(AND($B522<DI$14,DI$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DI$14-$B522-1),0)","v":0},{"$f":" DI522-IF(AND($B522<DJ$14,DJ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DJ$14-$B522-1),0)","v":0},{"$f":" DJ522-IF(AND($B522<DK$14,DK$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DK$14-$B522-1),0)","v":0},{"$f":" DK522-IF(AND($B522<DL$14,DL$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DL$14-$B522-1),0)","v":0},{"$f":" DL522-IF(AND($B522<DM$14,DM$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DM$14-$B522-1),0)","v":0},{"$f":" DM522-IF(AND($B522<DN$14,DN$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DN$14-$B522-1),0)","v":0},{"$f":" DN522-IF(AND($B522<DO$14,DO$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DO$14-$B522-1),0)","v":0},{"$f":" DO522-IF(AND($B522<DP$14,DP$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DP$14-$B522-1),0)","v":0},{"$f":" DP522-IF(AND($B522<DQ$14,DQ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DQ$14-$B522-1),0)","v":0},{"$f":" DQ522-IF(AND($B522<DR$14,DR$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DR$14-$B522-1),0)","v":0},{"$f":" DR522-IF(AND($B522<DS$14,DS$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DS$14-$B522-1),0)","v":0}]
[{"$f":"Calcs!A545","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E545),1,Calcs!E545)*Periods,0)","v":0},{"$f":"ROUND(MAX(B545,Input!Z545*Periods),0)","v":0},null,null,0,{"$f":" F545-IF(AND($B545<G$14,G$14-$B545<$C$5),OFFSET(Input!$BJ545,0,G$14-$B545-1),0)","v":0},{"$f":" G545-IF(AND($B545<H$14,H$14-$B545<$C$5),OFFSET(Input!$BJ545,0,H$14-$B545-1),0)","v":0},{"$f":" H545-IF(AND($B545<I$14,I$14-$B545<$C$5),OFFSET(Input!$BJ545,0,I$14-$B545-1),0)","v":0},{"$f":" I545-IF(AND($B545<J$14,J$14-$B545<$C$5),OFFSET(Input!$BJ545,0,J$14-$B545-1),0)","v":0},{"$f":" J545-IF(AND($B545<K$14,K$14-$B545<$C$5),OFFSET(Input!$BJ545,0,K$14-$B545-1),0)","v":0},{"$f":" K545-IF(AND($B545<L$14,L$14-$B545<$C$5),OFFSET(Input!$BJ545,0,L$14-$B545-1),0)","v":0},{"$f":" L545-IF(AND($B545<M$14,M$14-$B545<$C$5),OFFSET(Input!$BJ545,0,M$14-$B545-1),0)","v":0},{"$f":" M545-IF(AND($B545<N$14,N$14-$B545<$C$5),OFFSET(Input!$BJ545,0,N$14-$B545-1),0)","v":0},{"$f":" N545-IF(AND($B545<O$14,O$14-$B545<$C$5),OFFSET(Input!$BJ545,0,O$14-$B545-1),0)","v":0},{"$f":" O545-IF(AND($B545<P$14,P$14-$B545<$C$5),OFFSET(Input!$BJ545,0,P$14-$B545-1),0)","v":0},{"$f":" P545-IF(AND($B545<Q$14,Q$14-$B545<$C$5),OFFSET(Input!$BJ545,0,Q$14-$B545-1),0)","v":0},{"$f":" Q545-IF(AND($B545<R$14,R$14-$B545<$C$5),OFFSET(Input!$BJ545,0,R$14-$B545-1),0)","v":0},{"$f":" R545-IF(AND($B545<S$14,S$14-$B545<$C$5),OFFSET(Input!$BJ545,0,S$14-$B545-1),0)","v":0},{"$f":" S545-IF(AND($B545<T$14,T$14-$B545<$C$5),OFFSET(Input!$BJ545,0,T$14-$B545-1),0)","v":0},{"$f":" T545-IF(AND($B545<U$14,U$14-$B545<$C$5),OFFSET(Input!$BJ545,0,U$14-$B545-1),0)","v":0},{"$f":" U545-IF(AND($B545<V$14,V$14-$B545<$C$5),OFFSET(Input!$BJ545,0,V$14-$B545-1),0)","v":0},{"$f":" V545-IF(AND($B545<W$14,W$14-$B545<$C$5),OFFSET(Input!$BJ545,0,W$14-$B545-1),0)","v":0},{"$f":" W545-IF(AND($B545<X$14,X$14-$B545<$C$5),OFFSET(Input!$BJ545,0,X$14-$B545-1),0)","v":0},{"$f":" X545-IF(AND($B545<Y$14,Y$14-$B545<$C$5),OFFSET(Input!$BJ545,0,Y$14-$B545-1),0)","v":0},{"$f":" Y545-IF(AND($B545<Z$14,Z$14-$B545<$C$5),OFFSET(Input!$BJ545,0,Z$14-$B545-1),0)","v":0},{"$f":" Z545-IF(AND($B545<AA$14,AA$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AA$14-$B545-1),0)","v":0},{"$f":" AA545-IF(AND($B545<AB$14,AB$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AB$14-$B545-1),0)","v":0},{"$f":" AB545-IF(AND($B545<AC$14,AC$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AC$14-$B545-1),0)","v":0},{"$f":" AC545-IF(AND($B545<AD$14,AD$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AD$14-$B545-1),0)","v":0},{"$f":" AD545-IF(AND($B545<AE$14,AE$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AE$14-$B545-1),0)","v":0},{"$f":" AE545-IF(AND($B545<AF$14,AF$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AF$14-$B545-1),0)","v":0},{"$f":" AF545-IF(AND($B545<AG$14,AG$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AG$14-$B545-1),0)","v":0},{"$f":" AG545-IF(AND($B545<AH$14,AH$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AH$14-$B545-1),0)","v":0},{"$f":" AH545-IF(AND($B545<AI$14,AI$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AI$14-$B545-1),0)","v":0},{"$f":" AI545-IF(AND($B545<AJ$14,AJ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AJ$14-$B545-1),0)","v":0},{"$f":" AJ545-IF(AND($B545<AK$14,AK$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AK$14-$B545-1),0)","v":0},{"$f":" AK545-IF(AND($B545<AL$14,AL$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AL$14-$B545-1),0)","v":0},{"$f":" AL545-IF(AND($B545<AM$14,AM$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AM$14-$B545-1),0)","v":0},{"$f":" AM545-IF(AND($B545<AN$14,AN$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AN$14-$B545-1),0)","v":0},{"$f":" AN545-IF(AND($B545<AO$14,AO$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AO$14-$B545-1),0)","v":0},{"$f":" AO545-IF(AND($B545<AP$14,AP$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AP$14-$B545-1),0)","v":0},{"$f":" AP545-IF(AND($B545<AQ$14,AQ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AQ$14-$B545-1),0)","v":0},{"$f":" AQ545-IF(AND($B545<AR$14,AR$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AR$14-$B545-1),0)","v":0},{"$f":" AR545-IF(AND($B545<AS$14,AS$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AS$14-$B545-1),0)","v":0},{"$f":" AS545-IF(AND($B545<AT$14,AT$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AT$14-$B545-1),0)","v":0},{"$f":" AT545-IF(AND($B545<AU$14,AU$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AU$14-$B545-1),0)","v":0},{"$f":" AU545-IF(AND($B545<AV$14,AV$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AV$14-$B545-1),0)","v":0},{"$f":" AV545-IF(AND($B545<AW$14,AW$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AW$14-$B545-1),0)","v":0},{"$f":" AW545-IF(AND($B545<AX$14,AX$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AX$14-$B545-1),0)","v":0},{"$f":" AX545-IF(AND($B545<AY$14,AY$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AY$14-$B545-1),0)","v":0},{"$f":" AY545-IF(AND($B545<AZ$14,AZ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AZ$14-$B545-1),0)","v":0},{"$f":" AZ545-IF(AND($B545<BA$14,BA$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BA$14-$B545-1),0)","v":0},{"$f":" BA545-IF(AND($B545<BB$14,BB$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BB$14-$B545-1),0)","v":0},{"$f":" BB545-IF(AND($B545<BC$14,BC$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BC$14-$B545-1),0)","v":0},{"$f":" BC545-IF(AND($B545<BD$14,BD$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BD$14-$B545-1),0)","v":0},{"$f":" BD545-IF(AND($B545<BE$14,BE$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BE$14-$B545-1),0)","v":0},{"$f":" BE545-IF(AND($B545<BF$14,BF$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BF$14-$B545-1),0)","v":0},{"$f":" BF545-IF(AND($B545<BG$14,BG$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BG$14-$B545-1),0)","v":0},{"$f":" BG545-IF(AND($B545<BH$14,BH$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BH$14-$B545-1),0)","v":0},{"$f":" BH545-IF(AND($B545<BI$14,BI$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BI$14-$B545-1),0)","v":0},{"$f":" BI545-IF(AND($B545<BJ$14,BJ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BJ$14-$B545-1),0)","v":0},{"$f":" BJ545-IF(AND($B545<BK$14,BK$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BK$14-$B545-1),0)","v":0},{"$f":" BK545-IF(AND($B545<BL$14,BL$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BL$14-$B545-1),0)","v":0},{"$f":" BL545-IF(AND($B545<BM$14,BM$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BM$14-$B545-1),0)","v":0},{"$f":" BM545-IF(AND($B545<BN$14,BN$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BN$14-$B545-1),0)","v":0},{"$f":" BN545-IF(AND($B545<BO$14,BO$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BO$14-$B545-1),0)","v":0},{"$f":" BO545-IF(AND($B545<BP$14,BP$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BP$14-$B545-1),0)","v":0},{"$f":" BP545-IF(AND($B545<BQ$14,BQ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BQ$14-$B545-1),0)","v":0},{"$f":" BQ545-IF(AND($B545<BR$14,BR$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BR$14-$B545-1),0)","v":0},{"$f":" BR545-IF(AND($B545<BS$14,BS$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BS$14-$B545-1),0)","v":0},{"$f":" BS545-IF(AND($B545<BT$14,BT$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BT$14-$B545-1),0)","v":0},{"$f":" BT545-IF(AND($B545<BU$14,BU$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BU$14-$B545-1),0)","v":0},{"$f":" BU545-IF(AND($B545<BV$14,BV$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BV$14-$B545-1),0)","v":0},{"$f":" BV545-IF(AND($B545<BW$14,BW$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BW$14-$B545-1),0)","v":0},{"$f":" BW545-IF(AND($B545<BX$14,BX$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BX$14-$B545-1),0)","v":0},{"$f":" BX545-IF(AND($B545<BY$14,BY$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BY$14-$B545-1),0)","v":0},{"$f":" BY545-IF(AND($B545<BZ$14,BZ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BZ$14-$B545-1),0)","v":0},{"$f":" BZ545-IF(AND($B545<CA$14,CA$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CA$14-$B545-1),0)","v":0},{"$f":" CA545-IF(AND($B545<CB$14,CB$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CB$14-$B545-1),0)","v":0},{"$f":" CB545-IF(AND($B545<CC$14,CC$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CC$14-$B545-1),0)","v":0},{"$f":" CC545-IF(AND($B545<CD$14,CD$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CD$14-$B545-1),0)","v":0},{"$f":" CD545-IF(AND($B545<CE$14,CE$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CE$14-$B545-1),0)","v":0},{"$f":" CE545-IF(AND($B545<CF$14,CF$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CF$14-$B545-1),0)","v":0},{"$f":" CF545-IF(AND($B545<CG$14,CG$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CG$14-$B545-1),0)","v":0},{"$f":" CG545-IF(AND($B545<CH$14,CH$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CH$14-$B545-1),0)","v":0},{"$f":" CH545-IF(AND($B545<CI$14,CI$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CI$14-$B545-1),0)","v":0},{"$f":" CI545-IF(AND($B545<CJ$14,CJ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CJ$14-$B545-1),0)","v":0},{"$f":" CJ545-IF(AND($B545<CK$14,CK$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CK$14-$B545-1),0)","v":0},{"$f":" CK545-IF(AND($B545<CL$14,CL$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CL$14-$B545-1),0)","v":0},{"$f":" CL545-IF(AND($B545<CM$14,CM$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CM$14-$B545-1),0)","v":0},{"$f":" CM545-IF(AND($B545<CN$14,CN$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CN$14-$B545-1),0)","v":0},{"$f":" CN545-IF(AND($B545<CO$14,CO$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CO$14-$B545-1),0)","v":0},{"$f":" CO545-IF(AND($B545<CP$14,CP$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CP$14-$B545-1),0)","v":0},{"$f":" CP545-IF(AND($B545<CQ$14,CQ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CQ$14-$B545-1),0)","v":0},{"$f":" CQ545-IF(AND($B545<CR$14,CR$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CR$14-$B545-1),0)","v":0},{"$f":" CR545-IF(AND($B545<CS$14,CS$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CS$14-$B545-1),0)","v":0},{"$f":" CS545-IF(AND($B545<CT$14,CT$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CT$14-$B545-1),0)","v":0},{"$f":" CT545-IF(AND($B545<CU$14,CU$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CU$14-$B545-1),0)","v":0},{"$f":" CU545-IF(AND($B545<CV$14,CV$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CV$14-$B545-1),0)","v":0},{"$f":" CV545-IF(AND($B545<CW$14,CW$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CW$14-$B545-1),0)","v":0},{"$f":" CW545-IF(AND($B545<CX$14,CX$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CX$14-$B545-1),0)","v":0},{"$f":" CX545-IF(AND($B545<CY$14,CY$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CY$14-$B545-1),0)","v":0},{"$f":" CY545-IF(AND($B545<CZ$14,CZ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CZ$14-$B545-1),0)","v":0},{"$f":" CZ545-IF(AND($B545<DA$14,DA$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DA$14-$B545-1),0)","v":0},{"$f":" DA545-IF(AND($B545<DB$14,DB$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DB$14-$B545-1),0)","v":0},{"$f":" DB545-IF(AND($B545<DC$14,DC$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DC$14-$B545-1),0)","v":0},{"$f":" DC545-IF(AND($B545<DD$14,DD$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DD$14-$B545-1),0)","v":0},{"$f":" DD545-IF(AND($B545<DE$14,DE$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DE$14-$B545-1),0)","v":0},{"$f":" DE545-IF(AND($B545<DF$14,DF$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DF$14-$B545-1),0)","v":0},{"$f":" DF545-IF(AND($B545<DG$14,DG$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DG$14-$B545-1),0)","v":0},{"$f":" DG545-IF(AND($B545<DH$14,DH$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DH$14-$B545-1),0)","v":0},{"$f":" DH545-IF(AND($B545<DI$14,DI$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DI$14-$B545-1),0)","v":0},{"$f":" DI545-IF(AND($B545<DJ$14,DJ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DJ$14-$B545-1),0)","v":0},{"$f":" DJ545-IF(AND($B545<DK$14,DK$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DK$14-$B545-1),0)","v":0},{"$f":" DK545-IF(AND($B545<DL$14,DL$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DL$14-$B545-1),0)","v":0},{"$f":" DL545-IF(AND($B545<DM$14,DM$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DM$14-$B545-1),0)","v":0},{"$f":" DM545-IF(AND($B545<DN$14,DN$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DN$14-$B545-1),0)","v":0},{"$f":" DN545-IF(AND($B545<DO$14,DO$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DO$14-$B545-1),0)","v":0},{"$f":" DO545-IF(AND($B545<DP$14,DP$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DP$14-$B545-1),0)","v":0},{"$f":" DP545-IF(AND($B545<DQ$14,DQ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DQ$14-$B545-1),0)","v":0},{"$f":" DQ545-IF(AND($B545<DR$14,DR$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DR$14-$B545-1),0)","v":0},{"$f":" DR545-IF(AND($B545<DS$14,DS$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DS$14-$B545-1),0)","v":0}]
[{"$f":"Calcs!A583","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E583),1,Calcs!E583)*Periods,0)","v":0},{"$f":"ROUND(MAX(B583,Input!Z583*Periods),0)","v":0},null,null,0,{"$f":" F583-IF(AND($B583<G$14,G$14-$B583<$C$5),OFFSET(Input!$BJ583,0,G$14-$B583-1),0)","v":0},{"$f":" G583-IF(AND($B583<H$14,H$14-$B583<$C$5),OFFSET(Input!$BJ583,0,H$14-$B583-1),0)","v":0},{"$f":" H583-IF(AND($B583<I$14,I$14-$B583<$C$5),OFFSET(Input!$BJ583,0,I$14-$B583-1),0)","v":0},{"$f":" I583-IF(AND($B583<J$14,J$14-$B583<$C$5),OFFSET(Input!$BJ583,0,J$14-$B583-1),0)","v":0},{"$f":" J583-IF(AND($B583<K$14,K$14-$B583<$C$5),OFFSET(Input!$BJ583,0,K$14-$B583-1),0)","v":0},{"$f":" K583-IF(AND($B583<L$14,L$14-$B583<$C$5),OFFSET(Input!$BJ583,0,L$14-$B583-1),0)","v":0},{"$f":" L583-IF(AND($B583<M$14,M$14-$B583<$C$5),OFFSET(Input!$BJ583,0,M$14-$B583-1),0)","v":0},{"$f":" M583-IF(AND($B583<N$14,N$14-$B583<$C$5),OFFSET(Input!$BJ583,0,N$14-$B583-1),0)","v":0},{"$f":" N583-IF(AND($B583<O$14,O$14-$B583<$C$5),OFFSET(Input!$BJ583,0,O$14-$B583-1),0)","v":0},{"$f":" O583-IF(AND($B583<P$14,P$14-$B583<$C$5),OFFSET(Input!$BJ583,0,P$14-$B583-1),0)","v":0},{"$f":" P583-IF(AND($B583<Q$14,Q$14-$B583<$C$5),OFFSET(Input!$BJ583,0,Q$14-$B583-1),0)","v":0},{"$f":" Q583-IF(AND($B583<R$14,R$14-$B583<$C$5),OFFSET(Input!$BJ583,0,R$14-$B583-1),0)","v":0},{"$f":" R583-IF(AND($B583<S$14,S$14-$B583<$C$5),OFFSET(Input!$BJ583,0,S$14-$B583-1),0)","v":0},{"$f":" S583-IF(AND($B583<T$14,T$14-$B583<$C$5),OFFSET(Input!$BJ583,0,T$14-$B583-1),0)","v":0},{"$f":" T583-IF(AND($B583<U$14,U$14-$B583<$C$5),OFFSET(Input!$BJ583,0,U$14-$B583-1),0)","v":0},{"$f":" U583-IF(AND($B583<V$14,V$14-$B583<$C$5),OFFSET(Input!$BJ583,0,V$14-$B583-1),0)","v":0},{"$f":" V583-IF(AND($B583<W$14,W$14-$B583<$C$5),OFFSET(Input!$BJ583,0,W$14-$B583-1),0)","v":0},{"$f":" W583-IF(AND($B583<X$14,X$14-$B583<$C$5),OFFSET(Input!$BJ583,0,X$14-$B583-1),0)","v":0},{"$f":" X583-IF(AND($B583<Y$14,Y$14-$B583<$C$5),OFFSET(Input!$BJ583,0,Y$14-$B583-1),0)","v":0},{"$f":" Y583-IF(AND($B583<Z$14,Z$14-$B583<$C$5),OFFSET(Input!$BJ583,0,Z$14-$B583-1),0)","v":0},{"$f":" Z583-IF(AND($B583<AA$14,AA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AA$14-$B583-1),0)","v":0},{"$f":" AA583-IF(AND($B583<AB$14,AB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AB$14-$B583-1),0)","v":0},{"$f":" AB583-IF(AND($B583<AC$14,AC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AC$14-$B583-1),0)","v":0},{"$f":" AC583-IF(AND($B583<AD$14,AD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AD$14-$B583-1),0)","v":0},{"$f":" AD583-IF(AND($B583<AE$14,AE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AE$14-$B583-1),0)","v":0},{"$f":" AE583-IF(AND($B583<AF$14,AF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AF$14-$B583-1),0)","v":0},{"$f":" AF583-IF(AND($B583<AG$14,AG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AG$14-$B583-1),0)","v":0},{"$f":" AG583-IF(AND($B583<AH$14,AH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AH$14-$B583-1),0)","v":0},{"$f":" AH583-IF(AND($B583<AI$14,AI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AI$14-$B583-1),0)","v":0},{"$f":" AI583-IF(AND($B583<AJ$14,AJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AJ$14-$B583-1),0)","v":0},{"$f":" AJ583-IF(AND($B583<AK$14,AK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AK$14-$B583-1),0)","v":0},{"$f":" AK583-IF(AND($B583<AL$14,AL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AL$14-$B583-1),0)","v":0},{"$f":" AL583-IF(AND($B583<AM$14,AM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AM$14-$B583-1),0)","v":0},{"$f":" AM583-IF(AND($B583<AN$14,AN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AN$14-$B583-1),0)","v":0},{"$f":" AN583-IF(AND($B583<AO$14,AO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AO$14-$B583-1),0)","v":0},{"$f":" AO583-IF(AND($B583<AP$14,AP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AP$14-$B583-1),0)","v":0},{"$f":" AP583-IF(AND($B583<AQ$14,AQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AQ$14-$B583-1),0)","v":0},{"$f":" AQ583-IF(AND($B583<AR$14,AR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AR$14-$B583-1),0)","v":0},{"$f":" AR583-IF(AND($B583<AS$14,AS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AS$14-$B583-1),0)","v":0},{"$f":" AS583-IF(AND($B583<AT$14,AT$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AT$14-$B583-1),0)","v":0},{"$f":" AT583-IF(AND($B583<AU$14,AU$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AU$14-$B583-1),0)","v":0},{"$f":" AU583-IF(AND($B583<AV$14,AV$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AV$14-$B583-1),0)","v":0},{"$f":" AV583-IF(AND($B583<AW$14,AW$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AW$14-$B583-1),0)","v":0},{"$f":" AW583-IF(AND($B583<AX$14,AX$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AX$14-$B583-1),0)","v":0},{"$f":" AX583-IF(AND($B583<AY$14,AY$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AY$14-$B583-1),0)","v":0},{"$f":" AY583-IF(AND($B583<AZ$14,AZ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AZ$14-$B583-1),0)","v":0},{"$f":" AZ583-IF(AND($B583<BA$14,BA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BA$14-$B583-1),0)","v":0},{"$f":" BA583-IF(AND($B583<BB$14,BB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BB$14-$B583-1),0)","v":0},{"$f":" BB583-IF(AND($B583<BC$14,BC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BC$14-$B583-1),0)","v":0},{"$f":" BC583-IF(AND($B583<BD$14,BD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BD$14-$B583-1),0)","v":0},{"$f":" BD583-IF(AND($B583<BE$14,BE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BE$14-$B583-1),0)","v":0},{"$f":" BE583-IF(AND($B583<BF$14,BF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BF$14-$B583-1),0)","v":0},{"$f":" BF583-IF(AND($B583<BG$14,BG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BG$14-$B583-1),0)","v":0},{"$f":" BG583-IF(AND($B583<BH$14,BH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BH$14-$B583-1),0)","v":0},{"$f":" BH583-IF(AND($B583<BI$14,BI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BI$14-$B583-1),0)","v":0},{"$f":" BI583-IF(AND($B583<BJ$14,BJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BJ$14-$B583-1),0)","v":0},{"$f":" BJ583-IF(AND($B583<BK$14,BK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BK$14-$B583-1),0)","v":0},{"$f":" BK583-IF(AND($B583<BL$14,BL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BL$14-$B583-1),0)","v":0},{"$f":" BL583-IF(AND($B583<BM$14,BM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BM$14-$B583-1),0)","v":0},{"$f":" BM583-IF(AND($B583<BN$14,BN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BN$14-$B583-1),0)","v":0},{"$f":" BN583-IF(AND($B583<BO$14,BO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BO$14-$B583-1),0)","v":0},{"$f":" BO583-IF(AND($B583<BP$14,BP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BP$14-$B583-1),0)","v":0},{"$f":" BP583-IF(AND($B583<BQ$14,BQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BQ$14-$B583-1),0)","v":0},{"$f":" BQ583-IF(AND($B583<BR$14,BR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BR$14-$B583-1),0)","v":0},{"$f":" BR583-IF(AND($B583<BS$14,BS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BS$14-$B583-1),0)","v":0},{"$f":" BS583-IF(AND($B583<BT$14,BT$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BT$14-$B583-1),0)","v":0},{"$f":" BT583-IF(AND($B583<BU$14,BU$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BU$14-$B583-1),0)","v":0},{"$f":" BU583-IF(AND($B583<BV$14,BV$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BV$14-$B583-1),0)","v":0},{"$f":" BV583-IF(AND($B583<BW$14,BW$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BW$14-$B583-1),0)","v":0},{"$f":" BW583-IF(AND($B583<BX$14,BX$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BX$14-$B583-1),0)","v":0},{"$f":" BX583-IF(AND($B583<BY$14,BY$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BY$14-$B583-1),0)","v":0},{"$f":" BY583-IF(AND($B583<BZ$14,BZ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BZ$14-$B583-1),0)","v":0},{"$f":" BZ583-IF(AND($B583<CA$14,CA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CA$14-$B583-1),0)","v":0},{"$f":" CA583-IF(AND($B583<CB$14,CB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CB$14-$B583-1),0)","v":0},{"$f":" CB583-IF(AND($B583<CC$14,CC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CC$14-$B583-1),0)","v":0},{"$f":" CC583-IF(AND($B583<CD$14,CD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CD$14-$B583-1),0)","v":0},{"$f":" CD583-IF(AND($B583<CE$14,CE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CE$14-$B583-1),0)","v":0},{"$f":" CE583-IF(AND($B583<CF$14,CF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CF$14-$B583-1),0)","v":0},{"$f":" CF583-IF(AND($B583<CG$14,CG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CG$14-$B583-1),0)","v":0},{"$f":" CG583-IF(AND($B583<CH$14,CH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CH$14-$B583-1),0)","v":0},{"$f":" CH583-IF(AND($B583<CI$14,CI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CI$14-$B583-1),0)","v":0},{"$f":" CI583-IF(AND($B583<CJ$14,CJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CJ$14-$B583-1),0)","v":0},{"$f":" CJ583-IF(AND($B583<CK$14,CK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CK$14-$B583-1),0)","v":0},{"$f":" CK583-IF(AND($B583<CL$14,CL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CL$14-$B583-1),0)","v":0},{"$f":" CL583-IF(AND($B583<CM$14,CM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CM$14-$B583-1),0)","v":0},{"$f":" CM583-IF(AND($B583<CN$14,CN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CN$14-$B583-1),0)","v":0},{"$f":" CN583-IF(AND($B583<CO$14,CO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CO$14-$B583-1),0)","v":0},{"$f":" CO583-IF(AND($B583<CP$14,CP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CP$14-$B583-1),0)","v":0},{"$f":" CP583-IF(AND($B583<CQ$14,CQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CQ$14-$B583-1),0)","v":0},{"$f":" CQ583-IF(AND($B583<CR$14,CR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CR$14-$B583-1),0)","v":0},{"$f":" CR583-IF(AND($B583<CS$14,CS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CS$14-$B583-1),0)","v":0},{"$f":" CS583-IF(AND($B583<CT$14,CT$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CT$14-$B583-1),0)","v":0},{"$f":" CT583-IF(AND($B583<CU$14,CU$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CU$14-$B583-1),0)","v":0},{"$f":" CU583-IF(AND($B583<CV$14,CV$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CV$14-$B583-1),0)","v":0},{"$f":" CV583-IF(AND($B583<CW$14,CW$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CW$14-$B583-1),0)","v":0},{"$f":" CW583-IF(AND($B583<CX$14,CX$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CX$14-$B583-1),0)","v":0},{"$f":" CX583-IF(AND($B583<CY$14,CY$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CY$14-$B583-1),0)","v":0},{"$f":" CY583-IF(AND($B583<CZ$14,CZ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CZ$14-$B583-1),0)","v":0},{"$f":" CZ583-IF(AND($B583<DA$14,DA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DA$14-$B583-1),0)","v":0},{"$f":" DA583-IF(AND($B583<DB$14,DB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DB$14-$B583-1),0)","v":0},{"$f":" DB583-IF(AND($B583<DC$14,DC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DC$14-$B583-1),0)","v":0},{"$f":" DC583-IF(AND($B583<DD$14,DD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DD$14-$B583-1),0)","v":0},{"$f":" DD583-IF(AND($B583<DE$14,DE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DE$14-$B583-1),0)","v":0},{"$f":" DE583-IF(AND($B583<DF$14,DF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DF$14-$B583-1),0)","v":0},{"$f":" DF583-IF(AND($B583<DG$14,DG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DG$14-$B583-1),0)","v":0},{"$f":" DG583-IF(AND($B583<DH$14,DH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DH$14-$B583-1),0)","v":0},{"$f":" DH583-IF(AND($B583<DI$14,DI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DI$14-$B583-1),0)","v":0},{"$f":" DI583-IF(AND($B583<DJ$14,DJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DJ$14-$B583-1),0)","v":0},{"$f":" DJ583-IF(AND($B583<DK$14,DK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DK$14-$B583-1),0)","v":0},{"$f":" DK583-IF(AND($B583<DL$14,DL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DL$14-$B583-1),0)","v":0},{"$f":" DL583-IF(AND($B583<DM$14,DM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DM$14-$B583-1),0)","v":0},{"$f":" DM583-IF(AND($B583<DN$14,DN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DN$14-$B583-1),0)","v":0},{"$f":" DN583-IF(AND($B583<DO$14,DO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DO$14-$B583-1),0)","v":0},{"$f":" DO583-IF(AND($B583<DP$14,DP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DP$14-$B583-1),0)","v":0},{"$f":" DP583-IF(AND($B583<DQ$14,DQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DQ$14-$B583-1),0)","v":0},{"$f":" DQ583-IF(AND($B583<DR$14,DR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DR$14-$B583-1),0)","v":0},{"$f":" DR583-IF(AND($B583<DS$14,DS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DS$14-$B583-1),0)","v":0}]
[{"$f":"Calcs!A610","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E610),1,Calcs!E610)*Periods,0)","v":0},{"$f":"ROUND(MAX(B610,Input!Z610*Periods),0)","v":0},null,null,0,{"$f":" F610-IF(AND($B610<G$14,G$14-$B610<$C$5),OFFSET(Input!$BJ610,0,G$14-$B610-1),0)","v":0},{"$f":" G610-IF(AND($B610<H$14,H$14-$B610<$C$5),OFFSET(Input!$BJ610,0,H$14-$B610-1),0)","v":0},{"$f":" H610-IF(AND($B610<I$14,I$14-$B610<$C$5),OFFSET(Input!$BJ610,0,I$14-$B610-1),0)","v":0},{"$f":" I610-IF(AND($B610<J$14,J$14-$B610<$C$5),OFFSET(Input!$BJ610,0,J$14-$B610-1),0)","v":0},{"$f":" J610-IF(AND($B610<K$14,K$14-$B610<$C$5),OFFSET(Input!$BJ610,0,K$14-$B610-1),0)","v":0},{"$f":" K610-IF(AND($B610<L$14,L$14-$B610<$C$5),OFFSET(Input!$BJ610,0,L$14-$B610-1),0)","v":0},{"$f":" L610-IF(AND($B610<M$14,M$14-$B610<$C$5),OFFSET(Input!$BJ610,0,M$14-$B610-1),0)","v":0},{"$f":" M610-IF(AND($B610<N$14,N$14-$B610<$C$5),OFFSET(Input!$BJ610,0,N$14-$B610-1),0)","v":0},{"$f":" N610-IF(AND($B610<O$14,O$14-$B610<$C$5),OFFSET(Input!$BJ610,0,O$14-$B610-1),0)","v":0},{"$f":" O610-IF(AND($B610<P$14,P$14-$B610<$C$5),OFFSET(Input!$BJ610,0,P$14-$B610-1),0)","v":0},{"$f":" P610-IF(AND($B610<Q$14,Q$14-$B610<$C$5),OFFSET(Input!$BJ610,0,Q$14-$B610-1),0)","v":0},{"$f":" Q610-IF(AND($B610<R$14,R$14-$B610<$C$5),OFFSET(Input!$BJ610,0,R$14-$B610-1),0)","v":0},{"$f":" R610-IF(AND($B610<S$14,S$14-$B610<$C$5),OFFSET(Input!$BJ610,0,S$14-$B610-1),0)","v":0},{"$f":" S610-IF(AND($B610<T$14,T$14-$B610<$C$5),OFFSET(Input!$BJ610,0,T$14-$B610-1),0)","v":0},{"$f":" T610-IF(AND($B610<U$14,U$14-$B610<$C$5),OFFSET(Input!$BJ610,0,U$14-$B610-1),0)","v":0},{"$f":" U610-IF(AND($B610<V$14,V$14-$B610<$C$5),OFFSET(Input!$BJ610,0,V$14-$B610-1),0)","v":0},{"$f":" V610-IF(AND($B610<W$14,W$14-$B610<$C$5),OFFSET(Input!$BJ610,0,W$14-$B610-1),0)","v":0},{"$f":" W610-IF(AND($B610<X$14,X$14-$B610<$C$5),OFFSET(Input!$BJ610,0,X$14-$B610-1),0)","v":0},{"$f":" X610-IF(AND($B610<Y$14,Y$14-$B610<$C$5),OFFSET(Input!$BJ610,0,Y$14-$B610-1),0)","v":0},{"$f":" Y610-IF(AND($B610<Z$14,Z$14-$B610<$C$5),OFFSET(Input!$BJ610,0,Z$14-$B610-1),0)","v":0},{"$f":" Z610-IF(AND($B610<AA$14,AA$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AA$14-$B610-1),0)","v":0},{"$f":" AA610-IF(AND($B610<AB$14,AB$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AB$14-$B610-1),0)","v":0},{"$f":" AB610-IF(AND($B610<AC$14,AC$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AC$14-$B610-1),0)","v":0},{"$f":" AC610-IF(AND($B610<AD$14,AD$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AD$14-$B610-1),0)","v":0},{"$f":" AD610-IF(AND($B610<AE$14,AE$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AE$14-$B610-1),0)","v":0},{"$f":" AE610-IF(AND($B610<AF$14,AF$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AF$14-$B610-1),0)","v":0},{"$f":" AF610-IF(AND($B610<AG$14,AG$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AG$14-$B610-1),0)","v":0},{"$f":" AG610-IF(AND($B610<AH$14,AH$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AH$14-$B610-1),0)","v":0},{"$f":" AH610-IF(AND($B610<AI$14,AI$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AI$14-$B610-1),0)","v":0},{"$f":" AI610-IF(AND($B610<AJ$14,AJ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AJ$14-$B610-1),0)","v":0},{"$f":" AJ610-IF(AND($B610<AK$14,AK$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AK$14-$B610-1),0)","v":0},{"$f":" AK610-IF(AND($B610<AL$14,AL$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AL$14-$B610-1),0)","v":0},{"$f":" AL610-IF(AND($B610<AM$14,AM$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AM$14-$B610-1),0)","v":0},{"$f":" AM610-IF(AND($B610<AN$14,AN$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AN$14-$B610-1),0)","v":0},{"$f":" AN610-IF(AND($B610<AO$14,AO$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AO$14-$B610-1),0)","v":0},{"$f":" AO610-IF(AND($B610<AP$14,AP$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AP$14-$B610-1),0)","v":0},{"$f":" AP610-IF(AND($B610<AQ$14,AQ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AQ$14-$B610-1),0)","v":0},{"$f":" AQ610-IF(AND($B610<AR$14,AR$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AR$14-$B610-1),0)","v":0},{"$f":" AR610-IF(AND($B610<AS$14,AS$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AS$14-$B610-1),0)","v":0},{"$f":" AS610-IF(AND($B610<AT$14,AT$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AT$14-$B610-1),0)","v":0},{"$f":" AT610-IF(AND($B610<AU$14,AU$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AU$14-$B610-1),0)","v":0},{"$f":" AU610-IF(AND($B610<AV$14,AV$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AV$14-$B610-1),0)","v":0},{"$f":" AV610-IF(AND($B610<AW$14,AW$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AW$14-$B610-1),0)","v":0},{"$f":" AW610-IF(AND($B610<AX$14,AX$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AX$14-$B610-1),0)","v":0},{"$f":" AX610-IF(AND($B610<AY$14,AY$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AY$14-$B610-1),0)","v":0},{"$f":" AY610-IF(AND($B610<AZ$14,AZ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AZ$14-$B610-1),0)","v":0},{"$f":" AZ610-IF(AND($B610<BA$14,BA$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BA$14-$B610-1),0)","v":0},{"$f":" BA610-IF(AND($B610<BB$14,BB$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BB$14-$B610-1),0)","v":0},{"$f":" BB610-IF(AND($B610<BC$14,BC$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BC$14-$B610-1),0)","v":0},{"$f":" BC610-IF(AND($B610<BD$14,BD$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BD$14-$B610-1),0)","v":0},{"$f":" BD610-IF(AND($B610<BE$14,BE$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BE$14-$B610-1),0)","v":0},{"$f":" BE610-IF(AND($B610<BF$14,BF$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BF$14-$B610-1),0)","v":0},{"$f":" BF610-IF(AND($B610<BG$14,BG$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BG$14-$B610-1),0)","v":0},{"$f":" BG610-IF(AND($B610<BH$14,BH$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BH$14-$B610-1),0)","v":0},{"$f":" BH610-IF(AND($B610<BI$14,BI$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BI$14-$B610-1),0)","v":0},{"$f":" BI610-IF(AND($B610<BJ$14,BJ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BJ$14-$B610-1),0)","v":0},{"$f":" BJ610-IF(AND($B610<BK$14,BK$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BK$14-$B610-1),0)","v":0},{"$f":" BK610-IF(AND($B610<BL$14,BL$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BL$14-$B610-1),0)","v":0},{"$f":" BL610-IF(AND($B610<BM$14,BM$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BM$14-$B610-1),0)","v":0},{"$f":" BM610-IF(AND($B610<BN$14,BN$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BN$14-$B610-1),0)","v":0},{"$f":" BN610-IF(AND($B610<BO$14,BO$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BO$14-$B610-1),0)","v":0},{"$f":" BO610-IF(AND($B610<BP$14,BP$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BP$14-$B610-1),0)","v":0},{"$f":" BP610-IF(AND($B610<BQ$14,BQ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BQ$14-$B610-1),0)","v":0},{"$f":" BQ610-IF(AND($B610<BR$14,BR$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BR$14-$B610-1),0)","v":0},{"$f":" BR610-IF(AND($B610<BS$14,BS$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BS$14-$B610-1),0)","v":0},{"$f":" BS610-IF(AND($B610<BT$14,BT$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BT$14-$B610-1),0)","v":0},{"$f":" BT610-IF(AND($B610<BU$14,BU$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BU$14-$B610-1),0)","v":0},{"$f":" BU610-IF(AND($B610<BV$14,BV$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BV$14-$B610-1),0)","v":0},{"$f":" BV610-IF(AND($B610<BW$14,BW$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BW$14-$B610-1),0)","v":0},{"$f":" BW610-IF(AND($B610<BX$14,BX$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BX$14-$B610-1),0)","v":0},{"$f":" BX610-IF(AND($B610<BY$14,BY$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BY$14-$B610-1),0)","v":0},{"$f":" BY610-IF(AND($B610<BZ$14,BZ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BZ$14-$B610-1),0)","v":0},{"$f":" BZ610-IF(AND($B610<CA$14,CA$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CA$14-$B610-1),0)","v":0},{"$f":" CA610-IF(AND($B610<CB$14,CB$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CB$14-$B610-1),0)","v":0},{"$f":" CB610-IF(AND($B610<CC$14,CC$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CC$14-$B610-1),0)","v":0},{"$f":" CC610-IF(AND($B610<CD$14,CD$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CD$14-$B610-1),0)","v":0},{"$f":" CD610-IF(AND($B610<CE$14,CE$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CE$14-$B610-1),0)","v":0},{"$f":" CE610-IF(AND($B610<CF$14,CF$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CF$14-$B610-1),0)","v":0},{"$f":" CF610-IF(AND($B610<CG$14,CG$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CG$14-$B610-1),0)","v":0},{"$f":" CG610-IF(AND($B610<CH$14,CH$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CH$14-$B610-1),0)","v":0},{"$f":" CH610-IF(AND($B610<CI$14,CI$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CI$14-$B610-1),0)","v":0},{"$f":" CI610-IF(AND($B610<CJ$14,CJ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CJ$14-$B610-1),0)","v":0},{"$f":" CJ610-IF(AND($B610<CK$14,CK$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CK$14-$B610-1),0)","v":0},{"$f":" CK610-IF(AND($B610<CL$14,CL$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CL$14-$B610-1),0)","v":0},{"$f":" CL610-IF(AND($B610<CM$14,CM$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CM$14-$B610-1),0)","v":0},{"$f":" CM610-IF(AND($B610<CN$14,CN$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CN$14-$B610-1),0)","v":0},{"$f":" CN610-IF(AND($B610<CO$14,CO$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CO$14-$B610-1),0)","v":0},{"$f":" CO610-IF(AND($B610<CP$14,CP$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CP$14-$B610-1),0)","v":0},{"$f":" CP610-IF(AND($B610<CQ$14,CQ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CQ$14-$B610-1),0)","v":0},{"$f":" CQ610-IF(AND($B610<CR$14,CR$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CR$14-$B610-1),0)","v":0},{"$f":" CR610-IF(AND($B610<CS$14,CS$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CS$14-$B610-1),0)","v":0},{"$f":" CS610-IF(AND($B610<CT$14,CT$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CT$14-$B610-1),0)","v":0},{"$f":" CT610-IF(AND($B610<CU$14,CU$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CU$14-$B610-1),0)","v":0},{"$f":" CU610-IF(AND($B610<CV$14,CV$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CV$14-$B610-1),0)","v":0},{"$f":" CV610-IF(AND($B610<CW$14,CW$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CW$14-$B610-1),0)","v":0},{"$f":" CW610-IF(AND($B610<CX$14,CX$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CX$14-$B610-1),0)","v":0},{"$f":" CX610-IF(AND($B610<CY$14,CY$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CY$14-$B610-1),0)","v":0},{"$f":" CY610-IF(AND($B610<CZ$14,CZ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CZ$14-$B610-1),0)","v":0},{"$f":" CZ610-IF(AND($B610<DA$14,DA$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DA$14-$B610-1),0)","v":0},{"$f":" DA610-IF(AND($B610<DB$14,DB$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DB$14-$B610-1),0)","v":0},{"$f":" DB610-IF(AND($B610<DC$14,DC$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DC$14-$B610-1),0)","v":0},{"$f":" DC610-IF(AND($B610<DD$14,DD$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DD$14-$B610-1),0)","v":0},{"$f":" DD610-IF(AND($B610<DE$14,DE$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DE$14-$B610-1),0)","v":0},{"$f":" DE610-IF(AND($B610<DF$14,DF$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DF$14-$B610-1),0)","v":0},{"$f":" DF610-IF(AND($B610<DG$14,DG$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DG$14-$B610-1),0)","v":0},{"$f":" DG610-IF(AND($B610<DH$14,DH$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DH$14-$B610-1),0)","v":0},{"$f":" DH610-IF(AND($B610<DI$14,DI$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DI$14-$B610-1),0)","v":0},{"$f":" DI610-IF(AND($B610<DJ$14,DJ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DJ$14-$B610-1),0)","v":0},{"$f":" DJ610-IF(AND($B610<DK$14,DK$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DK$14-$B610-1),0)","v":0},{"$f":" DK610-IF(AND($B610<DL$14,DL$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DL$14-$B610-1),0)","v":0},{"$f":" DL610-IF(AND($B610<DM$14,DM$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DM$14-$B610-1),0)","v":0},{"$f":" DM610-IF(AND($B610<DN$14,DN$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DN$14-$B610-1),0)","v":0},{"$f":" DN610-IF(AND($B610<DO$14,DO$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DO$14-$B610-1),0)","v":0},{"$f":" DO610-IF(AND($B610<DP$14,DP$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DP$14-$B610-1),0)","v":0},{"$f":" DP610-IF(AND($B610<DQ$14,DQ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DQ$14-$B610-1),0)","v":0},{"$f":" DQ610-IF(AND($B610<DR$14,DR$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DR$14-$B610-1),0)","v":0},{"$f":" DR610-IF(AND($B610<DS$14,DS$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DS$14-$B610-1),0)","v":0}]
[{"$f":"Calcs!A644","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E644),1,Calcs!E644)*Periods,0)","v":0},{"$f":"ROUND(MAX(B644,Input!Z644*Periods),0)","v":0},null,null,0,{"$f":" F644-IF(AND($B644<G$14,G$14-$B644<$C$5),OFFSET(Input!$BJ644,0,G$14-$B644-1),0)","v":0},{"$f":" G644-IF(AND($B644<H$14,H$14-$B644<$C$5),OFFSET(Input!$BJ644,0,H$14-$B644-1),0)","v":0},{"$f":" H644-IF(AND($B644<I$14,I$14-$B644<$C$5),OFFSET(Input!$BJ644,0,I$14-$B644-1),0)","v":0},{"$f":" I644-IF(AND($B644<J$14,J$14-$B644<$C$5),OFFSET(Input!$BJ644,0,J$14-$B644-1),0)","v":0},{"$f":" J644-IF(AND($B644<K$14,K$14-$B644<$C$5),OFFSET(Input!$BJ644,0,K$14-$B644-1),0)","v":0},{"$f":" K644-IF(AND($B644<L$14,L$14-$B644<$C$5),OFFSET(Input!$BJ644,0,L$14-$B644-1),0)","v":0},{"$f":" L644-IF(AND($B644<M$14,M$14-$B644<$C$5),OFFSET(Input!$BJ644,0,M$14-$B644-1),0)","v":0},{"$f":" M644-IF(AND($B644<N$14,N$14-$B644<$C$5),OFFSET(Input!$BJ644,0,N$14-$B644-1),0)","v":0},{"$f":" N644-IF(AND($B644<O$14,O$14-$B644<$C$5),OFFSET(Input!$BJ644,0,O$14-$B644-1),0)","v":0},{"$f":" O644-IF(AND($B644<P$14,P$14-$B644<$C$5),OFFSET(Input!$BJ644,0,P$14-$B644-1),0)","v":0},{"$f":" P644-IF(AND($B644<Q$14,Q$14-$B644<$C$5),OFFSET(Input!$BJ644,0,Q$14-$B644-1),0)","v":0},{"$f":" Q644-IF(AND($B644<R$14,R$14-$B644<$C$5),OFFSET(Input!$BJ644,0,R$14-$B644-1),0)","v":0},{"$f":" R644-IF(AND($B644<S$14,S$14-$B644<$C$5),OFFSET(Input!$BJ644,0,S$14-$B644-1),0)","v":0},{"$f":" S644-IF(AND($B644<T$14,T$14-$B644<$C$5),OFFSET(Input!$BJ644,0,T$14-$B644-1),0)","v":0},{"$f":" T644-IF(AND($B644<U$14,U$14-$B644<$C$5),OFFSET(Input!$BJ644,0,U$14-$B644-1),0)","v":0},{"$f":" U644-IF(AND($B644<V$14,V$14-$B644<$C$5),OFFSET(Input!$BJ644,0,V$14-$B644-1),0)","v":0},{"$f":" V644-IF(AND($B644<W$14,W$14-$B644<$C$5),OFFSET(Input!$BJ644,0,W$14-$B644-1),0)","v":0},{"$f":" W644-IF(AND($B644<X$14,X$14-$B644<$C$5),OFFSET(Input!$BJ644,0,X$14-$B644-1),0)","v":0},{"$f":" X644-IF(AND($B644<Y$14,Y$14-$B644<$C$5),OFFSET(Input!$BJ644,0,Y$14-$B644-1),0)","v":0},{"$f":" Y644-IF(AND($B644<Z$14,Z$14-$B644<$C$5),OFFSET(Input!$BJ644,0,Z$14-$B644-1),0)","v":0},{"$f":" Z644-IF(AND($B644<AA$14,AA$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AA$14-$B644-1),0)","v":0},{"$f":" AA644-IF(AND($B644<AB$14,AB$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AB$14-$B644-1),0)","v":0},{"$f":" AB644-IF(AND($B644<AC$14,AC$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AC$14-$B644-1),0)","v":0},{"$f":" AC644-IF(AND($B644<AD$14,AD$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AD$14-$B644-1),0)","v":0},{"$f":" AD644-IF(AND($B644<AE$14,AE$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AE$14-$B644-1),0)","v":0},{"$f":" AE644-IF(AND($B644<AF$14,AF$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AF$14-$B644-1),0)","v":0},{"$f":" AF644-IF(AND($B644<AG$14,AG$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AG$14-$B644-1),0)","v":0},{"$f":" AG644-IF(AND($B644<AH$14,AH$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AH$14-$B644-1),0)","v":0},{"$f":" AH644-IF(AND($B644<AI$14,AI$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AI$14-$B644-1),0)","v":0},{"$f":" AI644-IF(AND($B644<AJ$14,AJ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AJ$14-$B644-1),0)","v":0},{"$f":" AJ644-IF(AND($B644<AK$14,AK$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AK$14-$B644-1),0)","v":0},{"$f":" AK644-IF(AND($B644<AL$14,AL$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AL$14-$B644-1),0)","v":0},{"$f":" AL644-IF(AND($B644<AM$14,AM$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AM$14-$B644-1),0)","v":0},{"$f":" AM644-IF(AND($B644<AN$14,AN$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AN$14-$B644-1),0)","v":0},{"$f":" AN644-IF(AND($B644<AO$14,AO$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AO$14-$B644-1),0)","v":0},{"$f":" AO644-IF(AND($B644<AP$14,AP$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AP$14-$B644-1),0)","v":0},{"$f":" AP644-IF(AND($B644<AQ$14,AQ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AQ$14-$B644-1),0)","v":0},{"$f":" AQ644-IF(AND($B644<AR$14,AR$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AR$14-$B644-1),0)","v":0},{"$f":" AR644-IF(AND($B644<AS$14,AS$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AS$14-$B644-1),0)","v":0},{"$f":" AS644-IF(AND($B644<AT$14,AT$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AT$14-$B644-1),0)","v":0},{"$f":" AT644-IF(AND($B644<AU$14,AU$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AU$14-$B644-1),0)","v":0},{"$f":" AU644-IF(AND($B644<AV$14,AV$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AV$14-$B644-1),0)","v":0},{"$f":" AV644-IF(AND($B644<AW$14,AW$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AW$14-$B644-1),0)","v":0},{"$f":" AW644-IF(AND($B644<AX$14,AX$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AX$14-$B644-1),0)","v":0},{"$f":" AX644-IF(AND($B644<AY$14,AY$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AY$14-$B644-1),0)","v":0},{"$f":" AY644-IF(AND($B644<AZ$14,AZ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AZ$14-$B644-1),0)","v":0},{"$f":" AZ644-IF(AND($B644<BA$14,BA$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BA$14-$B644-1),0)","v":0},{"$f":" BA644-IF(AND($B644<BB$14,BB$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BB$14-$B644-1),0)","v":0},{"$f":" BB644-IF(AND($B644<BC$14,BC$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BC$14-$B644-1),0)","v":0},{"$f":" BC644-IF(AND($B644<BD$14,BD$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BD$14-$B644-1),0)","v":0},{"$f":" BD644-IF(AND($B644<BE$14,BE$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BE$14-$B644-1),0)","v":0},{"$f":" BE644-IF(AND($B644<BF$14,BF$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BF$14-$B644-1),0)","v":0},{"$f":" BF644-IF(AND($B644<BG$14,BG$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BG$14-$B644-1),0)","v":0},{"$f":" BG644-IF(AND($B644<BH$14,BH$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BH$14-$B644-1),0)","v":0},{"$f":" BH644-IF(AND($B644<BI$14,BI$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BI$14-$B644-1),0)","v":0},{"$f":" BI644-IF(AND($B644<BJ$14,BJ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BJ$14-$B644-1),0)","v":0},{"$f":" BJ644-IF(AND($B644<BK$14,BK$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BK$14-$B644-1),0)","v":0},{"$f":" BK644-IF(AND($B644<BL$14,BL$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BL$14-$B644-1),0)","v":0},{"$f":" BL644-IF(AND($B644<BM$14,BM$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BM$14-$B644-1),0)","v":0},{"$f":" BM644-IF(AND($B644<BN$14,BN$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BN$14-$B644-1),0)","v":0},{"$f":" BN644-IF(AND($B644<BO$14,BO$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BO$14-$B644-1),0)","v":0},{"$f":" BO644-IF(AND($B644<BP$14,BP$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BP$14-$B644-1),0)","v":0},{"$f":" BP644-IF(AND($B644<BQ$14,BQ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BQ$14-$B644-1),0)","v":0},{"$f":" BQ644-IF(AND($B644<BR$14,BR$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BR$14-$B644-1),0)","v":0},{"$f":" BR644-IF(AND($B644<BS$14,BS$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BS$14-$B644-1),0)","v":0},{"$f":" BS644-IF(AND($B644<BT$14,BT$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BT$14-$B644-1),0)","v":0},{"$f":" BT644-IF(AND($B644<BU$14,BU$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BU$14-$B644-1),0)","v":0},{"$f":" BU644-IF(AND($B644<BV$14,BV$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BV$14-$B644-1),0)","v":0},{"$f":" BV644-IF(AND($B644<BW$14,BW$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BW$14-$B644-1),0)","v":0},{"$f":" BW644-IF(AND($B644<BX$14,BX$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BX$14-$B644-1),0)","v":0},{"$f":" BX644-IF(AND($B644<BY$14,BY$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BY$14-$B644-1),0)","v":0},{"$f":" BY644-IF(AND($B644<BZ$14,BZ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BZ$14-$B644-1),0)","v":0},{"$f":" BZ644-IF(AND($B644<CA$14,CA$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CA$14-$B644-1),0)","v":0},{"$f":" CA644-IF(AND($B644<CB$14,CB$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CB$14-$B644-1),0)","v":0},{"$f":" CB644-IF(AND($B644<CC$14,CC$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CC$14-$B644-1),0)","v":0},{"$f":" CC644-IF(AND($B644<CD$14,CD$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CD$14-$B644-1),0)","v":0},{"$f":" CD644-IF(AND($B644<CE$14,CE$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CE$14-$B644-1),0)","v":0},{"$f":" CE644-IF(AND($B644<CF$14,CF$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CF$14-$B644-1),0)","v":0},{"$f":" CF644-IF(AND($B644<CG$14,CG$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CG$14-$B644-1),0)","v":0},{"$f":" CG644-IF(AND($B644<CH$14,CH$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CH$14-$B644-1),0)","v":0},{"$f":" CH644-IF(AND($B644<CI$14,CI$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CI$14-$B644-1),0)","v":0},{"$f":" CI644-IF(AND($B644<CJ$14,CJ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CJ$14-$B644-1),0)","v":0},{"$f":" CJ644-IF(AND($B644<CK$14,CK$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CK$14-$B644-1),0)","v":0},{"$f":" CK644-IF(AND($B644<CL$14,CL$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CL$14-$B644-1),0)","v":0},{"$f":" CL644-IF(AND($B644<CM$14,CM$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CM$14-$B644-1),0)","v":0},{"$f":" CM644-IF(AND($B644<CN$14,CN$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CN$14-$B644-1),0)","v":0},{"$f":" CN644-IF(AND($B644<CO$14,CO$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CO$14-$B644-1),0)","v":0},{"$f":" CO644-IF(AND($B644<CP$14,CP$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CP$14-$B644-1),0)","v":0},{"$f":" CP644-IF(AND($B644<CQ$14,CQ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CQ$14-$B644-1),0)","v":0},{"$f":" CQ644-IF(AND($B644<CR$14,CR$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CR$14-$B644-1),0)","v":0},{"$f":" CR644-IF(AND($B644<CS$14,CS$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CS$14-$B644-1),0)","v":0},{"$f":" CS644-IF(AND($B644<CT$14,CT$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CT$14-$B644-1),0)","v":0},{"$f":" CT644-IF(AND($B644<CU$14,CU$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CU$14-$B644-1),0)","v":0},{"$f":" CU644-IF(AND($B644<CV$14,CV$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CV$14-$B644-1),0)","v":0},{"$f":" CV644-IF(AND($B644<CW$14,CW$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CW$14-$B644-1),0)","v":0},{"$f":" CW644-IF(AND($B644<CX$14,CX$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CX$14-$B644-1),0)","v":0},{"$f":" CX644-IF(AND($B644<CY$14,CY$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CY$14-$B644-1),0)","v":0},{"$f":" CY644-IF(AND($B644<CZ$14,CZ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CZ$14-$B644-1),0)","v":0},{"$f":" CZ644-IF(AND($B644<DA$14,DA$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DA$14-$B644-1),0)","v":0},{"$f":" DA644-IF(AND($B644<DB$14,DB$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DB$14-$B644-1),0)","v":0},{"$f":" DB644-IF(AND($B644<DC$14,DC$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DC$14-$B644-1),0)","v":0},{"$f":" DC644-IF(AND($B644<DD$14,DD$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DD$14-$B644-1),0)","v":0},{"$f":" DD644-IF(AND($B644<DE$14,DE$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DE$14-$B644-1),0)","v":0},{"$f":" DE644-IF(AND($B644<DF$14,DF$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DF$14-$B644-1),0)","v":0},{"$f":" DF644-IF(AND($B644<DG$14,DG$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DG$14-$B644-1),0)","v":0},{"$f":" DG644-IF(AND($B644<DH$14,DH$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DH$14-$B644-1),0)","v":0},{"$f":" DH644-IF(AND($B644<DI$14,DI$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DI$14-$B644-1),0)","v":0},{"$f":" DI644-IF(AND($B644<DJ$14,DJ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DJ$14-$B644-1),0)","v":0},{"$f":" DJ644-IF(AND($B644<DK$14,DK$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DK$14-$B644-1),0)","v":0},{"$f":" DK644-IF(AND($B644<DL$14,DL$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DL$14-$B644-1),0)","v":0},{"$f":" DL644-IF(AND($B644<DM$14,DM$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DM$14-$B644-1),0)","v":0},{"$f":" DM644-IF(AND($B644<DN$14,DN$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DN$14-$B644-1),0)","v":0},{"$f":" DN644-IF(AND($B644<DO$14,DO$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DO$14-$B644-1),0)","v":0},{"$f":" DO644-IF(AND($B644<DP$14,DP$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DP$14-$B644-1),0)","v":0},{"$f":" DP644-IF(AND($B644<DQ$14,DQ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DQ$14-$B644-1),0)","v":0},{"$f":" DQ644-IF(AND($B644<DR$14,DR$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DR$14-$B644-1),0)","v":0},{"$f":" DR644-IF(AND($B644<DS$14,DS$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DS$14-$B644-1),0)","v":0}]
[{"$f":"Calcs!A675","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E675),1,Calcs!E675)*Periods,0)","v":0},{"$f":"ROUND(MAX(B675,Input!Z675*Periods),0)","v":0},null,null,0,{"$f":" F675-IF(AND($B675<G$14,G$14-$B675<$C$5),OFFSET(Input!$BJ675,0,G$14-$B675-1),0)","v":0},{"$f":" G675-IF(AND($B675<H$14,H$14-$B675<$C$5),OFFSET(Input!$BJ675,0,H$14-$B675-1),0)","v":0},{"$f":" H675-IF(AND($B675<I$14,I$14-$B675<$C$5),OFFSET(Input!$BJ675,0,I$14-$B675-1),0)","v":0},{"$f":" I675-IF(AND($B675<J$14,J$14-$B675<$C$5),OFFSET(Input!$BJ675,0,J$14-$B675-1),0)","v":0},{"$f":" J675-IF(AND($B675<K$14,K$14-$B675<$C$5),OFFSET(Input!$BJ675,0,K$14-$B675-1),0)","v":0},{"$f":" K675-IF(AND($B675<L$14,L$14-$B675<$C$5),OFFSET(Input!$BJ675,0,L$14-$B675-1),0)","v":0},{"$f":" L675-IF(AND($B675<M$14,M$14-$B675<$C$5),OFFSET(Input!$BJ675,0,M$14-$B675-1),0)","v":0},{"$f":" M675-IF(AND($B675<N$14,N$14-$B675<$C$5),OFFSET(Input!$BJ675,0,N$14-$B675-1),0)","v":0},{"$f":" N675-IF(AND($B675<O$14,O$14-$B675<$C$5),OFFSET(Input!$BJ675,0,O$14-$B675-1),0)","v":0},{"$f":" O675-IF(AND($B675<P$14,P$14-$B675<$C$5),OFFSET(Input!$BJ675,0,P$14-$B675-1),0)","v":0},{"$f":" P675-IF(AND($B675<Q$14,Q$14-$B675<$C$5),OFFSET(Input!$BJ675,0,Q$14-$B675-1),0)","v":0},{"$f":" Q675-IF(AND($B675<R$14,R$14-$B675<$C$5),OFFSET(Input!$BJ675,0,R$14-$B675-1),0)","v":0},{"$f":" R675-IF(AND($B675<S$14,S$14-$B675<$C$5),OFFSET(Input!$BJ675,0,S$14-$B675-1),0)","v":0},{"$f":" S675-IF(AND($B675<T$14,T$14-$B675<$C$5),OFFSET(Input!$BJ675,0,T$14-$B675-1),0)","v":0},{"$f":" T675-IF(AND($B675<U$14,U$14-$B675<$C$5),OFFSET(Input!$BJ675,0,U$14-$B675-1),0)","v":0},{"$f":" U675-IF(AND($B675<V$14,V$14-$B675<$C$5),OFFSET(Input!$BJ675,0,V$14-$B675-1),0)","v":0},{"$f":" V675-IF(AND($B675<W$14,W$14-$B675<$C$5),OFFSET(Input!$BJ675,0,W$14-$B675-1),0)","v":0},{"$f":" W675-IF(AND($B675<X$14,X$14-$B675<$C$5),OFFSET(Input!$BJ675,0,X$14-$B675-1),0)","v":0},{"$f":" X675-IF(AND($B675<Y$14,Y$14-$B675<$C$5),OFFSET(Input!$BJ675,0,Y$14-$B675-1),0)","v":0},{"$f":" Y675-IF(AND($B675<Z$14,Z$14-$B675<$C$5),OFFSET(Input!$BJ675,0,Z$14-$B675-1),0)","v":0},{"$f":" Z675-IF(AND($B675<AA$14,AA$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AA$14-$B675-1),0)","v":0},{"$f":" AA675-IF(AND($B675<AB$14,AB$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AB$14-$B675-1),0)","v":0},{"$f":" AB675-IF(AND($B675<AC$14,AC$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AC$14-$B675-1),0)","v":0},{"$f":" AC675-IF(AND($B675<AD$14,AD$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AD$14-$B675-1),0)","v":0},{"$f":" AD675-IF(AND($B675<AE$14,AE$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AE$14-$B675-1),0)","v":0},{"$f":" AE675-IF(AND($B675<AF$14,AF$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AF$14-$B675-1),0)","v":0},{"$f":" AF675-IF(AND($B675<AG$14,AG$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AG$14-$B675-1),0)","v":0},{"$f":" AG675-IF(AND($B675<AH$14,AH$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AH$14-$B675-1),0)","v":0},{"$f":" AH675-IF(AND($B675<AI$14,AI$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AI$14-$B675-1),0)","v":0},{"$f":" AI675-IF(AND($B675<AJ$14,AJ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AJ$14-$B675-1),0)","v":0},{"$f":" AJ675-IF(AND($B675<AK$14,AK$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AK$14-$B675-1),0)","v":0},{"$f":" AK675-IF(AND($B675<AL$14,AL$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AL$14-$B675-1),0)","v":0},{"$f":" AL675-IF(AND($B675<AM$14,AM$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AM$14-$B675-1),0)","v":0},{"$f":" AM675-IF(AND($B675<AN$14,AN$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AN$14-$B675-1),0)","v":0},{"$f":" AN675-IF(AND($B675<AO$14,AO$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AO$14-$B675-1),0)","v":0},{"$f":" AO675-IF(AND($B675<AP$14,AP$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AP$14-$B675-1),0)","v":0},{"$f":" AP675-IF(AND($B675<AQ$14,AQ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AQ$14-$B675-1),0)","v":0},{"$f":" AQ675-IF(AND($B675<AR$14,AR$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AR$14-$B675-1),0)","v":0},{"$f":" AR675-IF(AND($B675<AS$14,AS$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AS$14-$B675-1),0)","v":0},{"$f":" AS675-IF(AND($B675<AT$14,AT$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AT$14-$B675-1),0)","v":0},{"$f":" AT675-IF(AND($B675<AU$14,AU$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AU$14-$B675-1),0)","v":0},{"$f":" AU675-IF(AND($B675<AV$14,AV$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AV$14-$B675-1),0)","v":0},{"$f":" AV675-IF(AND($B675<AW$14,AW$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AW$14-$B675-1),0)","v":0},{"$f":" AW675-IF(AND($B675<AX$14,AX$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AX$14-$B675-1),0)","v":0},{"$f":" AX675-IF(AND($B675<AY$14,AY$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AY$14-$B675-1),0)","v":0},{"$f":" AY675-IF(AND($B675<AZ$14,AZ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AZ$14-$B675-1),0)","v":0},{"$f":" AZ675-IF(AND($B675<BA$14,BA$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BA$14-$B675-1),0)","v":0},{"$f":" BA675-IF(AND($B675<BB$14,BB$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BB$14-$B675-1),0)","v":0},{"$f":" BB675-IF(AND($B675<BC$14,BC$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BC$14-$B675-1),0)","v":0},{"$f":" BC675-IF(AND($B675<BD$14,BD$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BD$14-$B675-1),0)","v":0},{"$f":" BD675-IF(AND($B675<BE$14,BE$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BE$14-$B675-1),0)","v":0},{"$f":" BE675-IF(AND($B675<BF$14,BF$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BF$14-$B675-1),0)","v":0},{"$f":" BF675-IF(AND($B675<BG$14,BG$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BG$14-$B675-1),0)","v":0},{"$f":" BG675-IF(AND($B675<BH$14,BH$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BH$14-$B675-1),0)","v":0},{"$f":" BH675-IF(AND($B675<BI$14,BI$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BI$14-$B675-1),0)","v":0},{"$f":" BI675-IF(AND($B675<BJ$14,BJ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BJ$14-$B675-1),0)","v":0},{"$f":" BJ675-IF(AND($B675<BK$14,BK$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BK$14-$B675-1),0)","v":0},{"$f":" BK675-IF(AND($B675<BL$14,BL$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BL$14-$B675-1),0)","v":0},{"$f":" BL675-IF(AND($B675<BM$14,BM$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BM$14-$B675-1),0)","v":0},{"$f":" BM675-IF(AND($B675<BN$14,BN$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BN$14-$B675-1),0)","v":0},{"$f":" BN675-IF(AND($B675<BO$14,BO$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BO$14-$B675-1),0)","v":0},{"$f":" BO675-IF(AND($B675<BP$14,BP$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BP$14-$B675-1),0)","v":0},{"$f":" BP675-IF(AND($B675<BQ$14,BQ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BQ$14-$B675-1),0)","v":0},{"$f":" BQ675-IF(AND($B675<BR$14,BR$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BR$14-$B675-1),0)","v":0},{"$f":" BR675-IF(AND($B675<BS$14,BS$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BS$14-$B675-1),0)","v":0},{"$f":" BS675-IF(AND($B675<BT$14,BT$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BT$14-$B675-1),0)","v":0},{"$f":" BT675-IF(AND($B675<BU$14,BU$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BU$14-$B675-1),0)","v":0},{"$f":" BU675-IF(AND($B675<BV$14,BV$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BV$14-$B675-1),0)","v":0},{"$f":" BV675-IF(AND($B675<BW$14,BW$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BW$14-$B675-1),0)","v":0},{"$f":" BW675-IF(AND($B675<BX$14,BX$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BX$14-$B675-1),0)","v":0},{"$f":" BX675-IF(AND($B675<BY$14,BY$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BY$14-$B675-1),0)","v":0},{"$f":" BY675-IF(AND($B675<BZ$14,BZ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BZ$14-$B675-1),0)","v":0},{"$f":" BZ675-IF(AND($B675<CA$14,CA$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CA$14-$B675-1),0)","v":0},{"$f":" CA675-IF(AND($B675<CB$14,CB$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CB$14-$B675-1),0)","v":0},{"$f":" CB675-IF(AND($B675<CC$14,CC$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CC$14-$B675-1),0)","v":0},{"$f":" CC675-IF(AND($B675<CD$14,CD$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CD$14-$B675-1),0)","v":0},{"$f":" CD675-IF(AND($B675<CE$14,CE$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CE$14-$B675-1),0)","v":0},{"$f":" CE675-IF(AND($B675<CF$14,CF$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CF$14-$B675-1),0)","v":0},{"$f":" CF675-IF(AND($B675<CG$14,CG$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CG$14-$B675-1),0)","v":0},{"$f":" CG675-IF(AND($B675<CH$14,CH$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CH$14-$B675-1),0)","v":0},{"$f":" CH675-IF(AND($B675<CI$14,CI$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CI$14-$B675-1),0)","v":0},{"$f":" CI675-IF(AND($B675<CJ$14,CJ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CJ$14-$B675-1),0)","v":0},{"$f":" CJ675-IF(AND($B675<CK$14,CK$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CK$14-$B675-1),0)","v":0},{"$f":" CK675-IF(AND($B675<CL$14,CL$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CL$14-$B675-1),0)","v":0},{"$f":" CL675-IF(AND($B675<CM$14,CM$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CM$14-$B675-1),0)","v":0},{"$f":" CM675-IF(AND($B675<CN$14,CN$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CN$14-$B675-1),0)","v":0},{"$f":" CN675-IF(AND($B675<CO$14,CO$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CO$14-$B675-1),0)","v":0},{"$f":" CO675-IF(AND($B675<CP$14,CP$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CP$14-$B675-1),0)","v":0},{"$f":" CP675-IF(AND($B675<CQ$14,CQ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CQ$14-$B675-1),0)","v":0},{"$f":" CQ675-IF(AND($B675<CR$14,CR$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CR$14-$B675-1),0)","v":0},{"$f":" CR675-IF(AND($B675<CS$14,CS$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CS$14-$B675-1),0)","v":0},{"$f":" CS675-IF(AND($B675<CT$14,CT$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CT$14-$B675-1),0)","v":0},{"$f":" CT675-IF(AND($B675<CU$14,CU$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CU$14-$B675-1),0)","v":0},{"$f":" CU675-IF(AND($B675<CV$14,CV$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CV$14-$B675-1),0)","v":0},{"$f":" CV675-IF(AND($B675<CW$14,CW$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CW$14-$B675-1),0)","v":0},{"$f":" CW675-IF(AND($B675<CX$14,CX$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CX$14-$B675-1),0)","v":0},{"$f":" CX675-IF(AND($B675<CY$14,CY$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CY$14-$B675-1),0)","v":0},{"$f":" CY675-IF(AND($B675<CZ$14,CZ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CZ$14-$B675-1),0)","v":0},{"$f":" CZ675-IF(AND($B675<DA$14,DA$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DA$14-$B675-1),0)","v":0},{"$f":" DA675-IF(AND($B675<DB$14,DB$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DB$14-$B675-1),0)","v":0},{"$f":" DB675-IF(AND($B675<DC$14,DC$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DC$14-$B675-1),0)","v":0},{"$f":" DC675-IF(AND($B675<DD$14,DD$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DD$14-$B675-1),0)","v":0},{"$f":" DD675-IF(AND($B675<DE$14,DE$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DE$14-$B675-1),0)","v":0},{"$f":" DE675-IF(AND($B675<DF$14,DF$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DF$14-$B675-1),0)","v":0},{"$f":" DF675-IF(AND($B675<DG$14,DG$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DG$14-$B675-1),0)","v":0},{"$f":" DG675-IF(AND($B675<DH$14,DH$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DH$14-$B675-1),0)","v":0},{"$f":" DH675-IF(AND($B675<DI$14,DI$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DI$14-$B675-1),0)","v":0},{"$f":" DI675-IF(AND($B675<DJ$14,DJ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DJ$14-$B675-1),0)","v":0},{"$f":" DJ675-IF(AND($B675<DK$14,DK$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DK$14-$B675-1),0)","v":0},{"$f":" DK675-IF(AND($B675<DL$14,DL$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DL$14-$B675-1),0)","v":0},{"$f":" DL675-IF(AND($B675<DM$14,DM$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DM$14-$B675-1),0)","v":0},{"$f":" DM675-IF(AND($B675<DN$14,DN$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DN$14-$B675-1),0)","v":0},{"$f":" DN675-IF(AND($B675<DO$14,DO$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DO$14-$B675-1),0)","v":0},{"$f":" DO675-IF(AND($B675<DP$14,DP$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DP$14-$B675-1),0)","v":0},{"$f":" DP675-IF(AND($B675<DQ$14,DQ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DQ$14-$B675-1),0)","v":0},{"$f":" DQ675-IF(AND($B675<DR$14,DR$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DR$14-$B675-1),0)","v":0},{"$f":" DR675-IF(AND($B675<DS$14,DS$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DS$14-$B675-1),0)","v":0}]
[{"$f":"Calcs!A724","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E724),1,Calcs!E724)*Periods,0)","v":0},{"$f":"ROUND(MAX(B724,Input!Z724*Periods),0)","v":0},null,null,0,{"$f":" F724-IF(AND($B724<G$14,G$14-$B724<$C$5),OFFSET(Input!$BJ724,0,G$14-$B724-1),0)","v":0},{"$f":" G724-IF(AND($B724<H$14,H$14-$B724<$C$5),OFFSET(Input!$BJ724,0,H$14-$B724-1),0)","v":0},{"$f":" H724-IF(AND($B724<I$14,I$14-$B724<$C$5),OFFSET(Input!$BJ724,0,I$14-$B724-1),0)","v":0},{"$f":" I724-IF(AND($B724<J$14,J$14-$B724<$C$5),OFFSET(Input!$BJ724,0,J$14-$B724-1),0)","v":0},{"$f":" J724-IF(AND($B724<K$14,K$14-$B724<$C$5),OFFSET(Input!$BJ724,0,K$14-$B724-1),0)","v":0},{"$f":" K724-IF(AND($B724<L$14,L$14-$B724<$C$5),OFFSET(Input!$BJ724,0,L$14-$B724-1),0)","v":0},{"$f":" L724-IF(AND($B724<M$14,M$14-$B724<$C$5),OFFSET(Input!$BJ724,0,M$14-$B724-1),0)","v":0},{"$f":" M724-IF(AND($B724<N$14,N$14-$B724<$C$5),OFFSET(Input!$BJ724,0,N$14-$B724-1),0)","v":0},{"$f":" N724-IF(AND($B724<O$14,O$14-$B724<$C$5),OFFSET(Input!$BJ724,0,O$14-$B724-1),0)","v":0},{"$f":" O724-IF(AND($B724<P$14,P$14-$B724<$C$5),OFFSET(Input!$BJ724,0,P$14-$B724-1),0)","v":0},{"$f":" P724-IF(AND($B724<Q$14,Q$14-$B724<$C$5),OFFSET(Input!$BJ724,0,Q$14-$B724-1),0)","v":0},{"$f":" Q724-IF(AND($B724<R$14,R$14-$B724<$C$5),OFFSET(Input!$BJ724,0,R$14-$B724-1),0)","v":0},{"$f":" R724-IF(AND($B724<S$14,S$14-$B724<$C$5),OFFSET(Input!$BJ724,0,S$14-$B724-1),0)","v":0},{"$f":" S724-IF(AND($B724<T$14,T$14-$B724<$C$5),OFFSET(Input!$BJ724,0,T$14-$B724-1),0)","v":0},{"$f":" T724-IF(AND($B724<U$14,U$14-$B724<$C$5),OFFSET(Input!$BJ724,0,U$14-$B724-1),0)","v":0},{"$f":" U724-IF(AND($B724<V$14,V$14-$B724<$C$5),OFFSET(Input!$BJ724,0,V$14-$B724-1),0)","v":0},{"$f":" V724-IF(AND($B724<W$14,W$14-$B724<$C$5),OFFSET(Input!$BJ724,0,W$14-$B724-1),0)","v":0},{"$f":" W724-IF(AND($B724<X$14,X$14-$B724<$C$5),OFFSET(Input!$BJ724,0,X$14-$B724-1),0)","v":0},{"$f":" X724-IF(AND($B724<Y$14,Y$14-$B724<$C$5),OFFSET(Input!$BJ724,0,Y$14-$B724-1),0)","v":0},{"$f":" Y724-IF(AND($B724<Z$14,Z$14-$B724<$C$5),OFFSET(Input!$BJ724,0,Z$14-$B724-1),0)","v":0},{"$f":" Z724-IF(AND($B724<AA$14,AA$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AA$14-$B724-1),0)","v":0},{"$f":" AA724-IF(AND($B724<AB$14,AB$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AB$14-$B724-1),0)","v":0},{"$f":" AB724-IF(AND($B724<AC$14,AC$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AC$14-$B724-1),0)","v":0},{"$f":" AC724-IF(AND($B724<AD$14,AD$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AD$14-$B724-1),0)","v":0},{"$f":" AD724-IF(AND($B724<AE$14,AE$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AE$14-$B724-1),0)","v":0},{"$f":" AE724-IF(AND($B724<AF$14,AF$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AF$14-$B724-1),0)","v":0},{"$f":" AF724-IF(AND($B724<AG$14,AG$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AG$14-$B724-1),0)","v":0},{"$f":" AG724-IF(AND($B724<AH$14,AH$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AH$14-$B724-1),0)","v":0},{"$f":" AH724-IF(AND($B724<AI$14,AI$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AI$14-$B724-1),0)","v":0},{"$f":" AI724-IF(AND($B724<AJ$14,AJ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AJ$14-$B724-1),0)","v":0},{"$f":" AJ724-IF(AND($B724<AK$14,AK$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AK$14-$B724-1),0)","v":0},{"$f":" AK724-IF(AND($B724<AL$14,AL$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AL$14-$B724-1),0)","v":0},{"$f":" AL724-IF(AND($B724<AM$14,AM$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AM$14-$B724-1),0)","v":0},{"$f":" AM724-IF(AND($B724<AN$14,AN$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AN$14-$B724-1),0)","v":0},{"$f":" AN724-IF(AND($B724<AO$14,AO$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AO$14-$B724-1),0)","v":0},{"$f":" AO724-IF(AND($B724<AP$14,AP$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AP$14-$B724-1),0)","v":0},{"$f":" AP724-IF(AND($B724<AQ$14,AQ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AQ$14-$B724-1),0)","v":0},{"$f":" AQ724-IF(AND($B724<AR$14,AR$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AR$14-$B724-1),0)","v":0},{"$f":" AR724-IF(AND($B724<AS$14,AS$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AS$14-$B724-1),0)","v":0},{"$f":" AS724-IF(AND($B724<AT$14,AT$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AT$14-$B724-1),0)","v":0},{"$f":" AT724-IF(AND($B724<AU$14,AU$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AU$14-$B724-1),0)","v":0},{"$f":" AU724-IF(AND($B724<AV$14,AV$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AV$14-$B724-1),0)","v":0},{"$f":" AV724-IF(AND($B724<AW$14,AW$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AW$14-$B724-1),0)","v":0},{"$f":" AW724-IF(AND($B724<AX$14,AX$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AX$14-$B724-1),0)","v":0},{"$f":" AX724-IF(AND($B724<AY$14,AY$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AY$14-$B724-1),0)","v":0},{"$f":" AY724-IF(AND($B724<AZ$14,AZ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AZ$14-$B724-1),0)","v":0},{"$f":" AZ724-IF(AND($B724<BA$14,BA$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BA$14-$B724-1),0)","v":0},{"$f":" BA724-IF(AND($B724<BB$14,BB$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BB$14-$B724-1),0)","v":0},{"$f":" BB724-IF(AND($B724<BC$14,BC$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BC$14-$B724-1),0)","v":0},{"$f":" BC724-IF(AND($B724<BD$14,BD$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BD$14-$B724-1),0)","v":0},{"$f":" BD724-IF(AND($B724<BE$14,BE$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BE$14-$B724-1),0)","v":0},{"$f":" BE724-IF(AND($B724<BF$14,BF$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BF$14-$B724-1),0)","v":0},{"$f":" BF724-IF(AND($B724<BG$14,BG$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BG$14-$B724-1),0)","v":0},{"$f":" BG724-IF(AND($B724<BH$14,BH$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BH$14-$B724-1),0)","v":0},{"$f":" BH724-IF(AND($B724<BI$14,BI$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BI$14-$B724-1),0)","v":0},{"$f":" BI724-IF(AND($B724<BJ$14,BJ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BJ$14-$B724-1),0)","v":0},{"$f":" BJ724-IF(AND($B724<BK$14,BK$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BK$14-$B724-1),0)","v":0},{"$f":" BK724-IF(AND($B724<BL$14,BL$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BL$14-$B724-1),0)","v":0},{"$f":" BL724-IF(AND($B724<BM$14,BM$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BM$14-$B724-1),0)","v":0},{"$f":" BM724-IF(AND($B724<BN$14,BN$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BN$14-$B724-1),0)","v":0},{"$f":" BN724-IF(AND($B724<BO$14,BO$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BO$14-$B724-1),0)","v":0},{"$f":" BO724-IF(AND($B724<BP$14,BP$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BP$14-$B724-1),0)","v":0},{"$f":" BP724-IF(AND($B724<BQ$14,BQ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BQ$14-$B724-1),0)","v":0},{"$f":" BQ724-IF(AND($B724<BR$14,BR$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BR$14-$B724-1),0)","v":0},{"$f":" BR724-IF(AND($B724<BS$14,BS$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BS$14-$B724-1),0)","v":0},{"$f":" BS724-IF(AND($B724<BT$14,BT$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BT$14-$B724-1),0)","v":0},{"$f":" BT724-IF(AND($B724<BU$14,BU$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BU$14-$B724-1),0)","v":0},{"$f":" BU724-IF(AND($B724<BV$14,BV$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BV$14-$B724-1),0)","v":0},{"$f":" BV724-IF(AND($B724<BW$14,BW$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BW$14-$B724-1),0)","v":0},{"$f":" BW724-IF(AND($B724<BX$14,BX$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BX$14-$B724-1),0)","v":0},{"$f":" BX724-IF(AND($B724<BY$14,BY$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BY$14-$B724-1),0)","v":0},{"$f":" BY724-IF(AND($B724<BZ$14,BZ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BZ$14-$B724-1),0)","v":0},{"$f":" BZ724-IF(AND($B724<CA$14,CA$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CA$14-$B724-1),0)","v":0},{"$f":" CA724-IF(AND($B724<CB$14,CB$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CB$14-$B724-1),0)","v":0},{"$f":" CB724-IF(AND($B724<CC$14,CC$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CC$14-$B724-1),0)","v":0},{"$f":" CC724-IF(AND($B724<CD$14,CD$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CD$14-$B724-1),0)","v":0},{"$f":" CD724-IF(AND($B724<CE$14,CE$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CE$14-$B724-1),0)","v":0},{"$f":" CE724-IF(AND($B724<CF$14,CF$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CF$14-$B724-1),0)","v":0},{"$f":" CF724-IF(AND($B724<CG$14,CG$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CG$14-$B724-1),0)","v":0},{"$f":" CG724-IF(AND($B724<CH$14,CH$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CH$14-$B724-1),0)","v":0},{"$f":" CH724-IF(AND($B724<CI$14,CI$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CI$14-$B724-1),0)","v":0},{"$f":" CI724-IF(AND($B724<CJ$14,CJ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CJ$14-$B724-1),0)","v":0},{"$f":" CJ724-IF(AND($B724<CK$14,CK$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CK$14-$B724-1),0)","v":0},{"$f":" CK724-IF(AND($B724<CL$14,CL$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CL$14-$B724-1),0)","v":0},{"$f":" CL724-IF(AND($B724<CM$14,CM$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CM$14-$B724-1),0)","v":0},{"$f":" CM724-IF(AND($B724<CN$14,CN$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CN$14-$B724-1),0)","v":0},{"$f":" CN724-IF(AND($B724<CO$14,CO$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CO$14-$B724-1),0)","v":0},{"$f":" CO724-IF(AND($B724<CP$14,CP$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CP$14-$B724-1),0)","v":0},{"$f":" CP724-IF(AND($B724<CQ$14,CQ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CQ$14-$B724-1),0)","v":0},{"$f":" CQ724-IF(AND($B724<CR$14,CR$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CR$14-$B724-1),0)","v":0},{"$f":" CR724-IF(AND($B724<CS$14,CS$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CS$14-$B724-1),0)","v":0},{"$f":" CS724-IF(AND($B724<CT$14,CT$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CT$14-$B724-1),0)","v":0},{"$f":" CT724-IF(AND($B724<CU$14,CU$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CU$14-$B724-1),0)","v":0},{"$f":" CU724-IF(AND($B724<CV$14,CV$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CV$14-$B724-1),0)","v":0},{"$f":" CV724-IF(AND($B724<CW$14,CW$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CW$14-$B724-1),0)","v":0},{"$f":" CW724-IF(AND($B724<CX$14,CX$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CX$14-$B724-1),0)","v":0},{"$f":" CX724-IF(AND($B724<CY$14,CY$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CY$14-$B724-1),0)","v":0},{"$f":" CY724-IF(AND($B724<CZ$14,CZ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CZ$14-$B724-1),0)","v":0},{"$f":" CZ724-IF(AND($B724<DA$14,DA$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DA$14-$B724-1),0)","v":0},{"$f":" DA724-IF(AND($B724<DB$14,DB$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DB$14-$B724-1),0)","v":0},{"$f":" DB724-IF(AND($B724<DC$14,DC$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DC$14-$B724-1),0)","v":0},{"$f":" DC724-IF(AND($B724<DD$14,DD$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DD$14-$B724-1),0)","v":0},{"$f":" DD724-IF(AND($B724<DE$14,DE$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DE$14-$B724-1),0)","v":0},{"$f":" DE724-IF(AND($B724<DF$14,DF$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DF$14-$B724-1),0)","v":0},{"$f":" DF724-IF(AND($B724<DG$14,DG$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DG$14-$B724-1),0)","v":0},{"$f":" DG724-IF(AND($B724<DH$14,DH$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DH$14-$B724-1),0)","v":0},{"$f":" DH724-IF(AND($B724<DI$14,DI$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DI$14-$B724-1),0)","v":0},{"$f":" DI724-IF(AND($B724<DJ$14,DJ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DJ$14-$B724-1),0)","v":0},{"$f":" DJ724-IF(AND($B724<DK$14,DK$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DK$14-$B724-1),0)","v":0},{"$f":" DK724-IF(AND($B724<DL$14,DL$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DL$14-$B724-1),0)","v":0},{"$f":" DL724-IF(AND($B724<DM$14,DM$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DM$14-$B724-1),0)","v":0},{"$f":" DM724-IF(AND($B724<DN$14,DN$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DN$14-$B724-1),0)","v":0},{"$f":" DN724-IF(AND($B724<DO$14,DO$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DO$14-$B724-1),0)","v":0},{"$f":" DO724-IF(AND($B724<DP$14,DP$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DP$14-$B724-1),0)","v":0},{"$f":" DP724-IF(AND($B724<DQ$14,DQ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DQ$14-$B724-1),0)","v":0},{"$f":" DQ724-IF(AND($B724<DR$14,DR$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DR$14-$B724-1),0)","v":0},{"$f":" DR724-IF(AND($B724<DS$14,DS$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DS$14-$B724-1),0)","v":0}]
[{"$f":"Calcs!A734","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E734),1,Calcs!E734)*Periods,0)","v":0},{"$f":"ROUND(MAX(B734,Input!Z734*Periods),0)","v":0},null,null,0,{"$f":" F734-IF(AND($B734<G$14,G$14-$B734<$C$5),OFFSET(Input!$BJ734,0,G$14-$B734-1),0)","v":0},{"$f":" G734-IF(AND($B734<H$14,H$14-$B734<$C$5),OFFSET(Input!$BJ734,0,H$14-$B734-1),0)","v":0},{"$f":" H734-IF(AND($B734<I$14,I$14-$B734<$C$5),OFFSET(Input!$BJ734,0,I$14-$B734-1),0)","v":0},{"$f":" I734-IF(AND($B734<J$14,J$14-$B734<$C$5),OFFSET(Input!$BJ734,0,J$14-$B734-1),0)","v":0},{"$f":" J734-IF(AND($B734<K$14,K$14-$B734<$C$5),OFFSET(Input!$BJ734,0,K$14-$B734-1),0)","v":0},{"$f":" K734-IF(AND($B734<L$14,L$14-$B734<$C$5),OFFSET(Input!$BJ734,0,L$14-$B734-1),0)","v":0},{"$f":" L734-IF(AND($B734<M$14,M$14-$B734<$C$5),OFFSET(Input!$BJ734,0,M$14-$B734-1),0)","v":0},{"$f":" M734-IF(AND($B734<N$14,N$14-$B734<$C$5),OFFSET(Input!$BJ734,0,N$14-$B734-1),0)","v":0},{"$f":" N734-IF(AND($B734<O$14,O$14-$B734<$C$5),OFFSET(Input!$BJ734,0,O$14-$B734-1),0)","v":0},{"$f":" O734-IF(AND($B734<P$14,P$14-$B734<$C$5),OFFSET(Input!$BJ734,0,P$14-$B734-1),0)","v":0},{"$f":" P734-IF(AND($B734<Q$14,Q$14-$B734<$C$5),OFFSET(Input!$BJ734,0,Q$14-$B734-1),0)","v":0},{"$f":" Q734-IF(AND($B734<R$14,R$14-$B734<$C$5),OFFSET(Input!$BJ734,0,R$14-$B734-1),0)","v":0},{"$f":" R734-IF(AND($B734<S$14,S$14-$B734<$C$5),OFFSET(Input!$BJ734,0,S$14-$B734-1),0)","v":0},{"$f":" S734-IF(AND($B734<T$14,T$14-$B734<$C$5),OFFSET(Input!$BJ734,0,T$14-$B734-1),0)","v":0},{"$f":" T734-IF(AND($B734<U$14,U$14-$B734<$C$5),OFFSET(Input!$BJ734,0,U$14-$B734-1),0)","v":0},{"$f":" U734-IF(AND($B734<V$14,V$14-$B734<$C$5),OFFSET(Input!$BJ734,0,V$14-$B734-1),0)","v":0},{"$f":" V734-IF(AND($B734<W$14,W$14-$B734<$C$5),OFFSET(Input!$BJ734,0,W$14-$B734-1),0)","v":0},{"$f":" W734-IF(AND($B734<X$14,X$14-$B734<$C$5),OFFSET(Input!$BJ734,0,X$14-$B734-1),0)","v":0},{"$f":" X734-IF(AND($B734<Y$14,Y$14-$B734<$C$5),OFFSET(Input!$BJ734,0,Y$14-$B734-1),0)","v":0},{"$f":" Y734-IF(AND($B734<Z$14,Z$14-$B734<$C$5),OFFSET(Input!$BJ734,0,Z$14-$B734-1),0)","v":0},{"$f":" Z734-IF(AND($B734<AA$14,AA$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AA$14-$B734-1),0)","v":0},{"$f":" AA734-IF(AND($B734<AB$14,AB$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AB$14-$B734-1),0)","v":0},{"$f":" AB734-IF(AND($B734<AC$14,AC$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AC$14-$B734-1),0)","v":0},{"$f":" AC734-IF(AND($B734<AD$14,AD$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AD$14-$B734-1),0)","v":0},{"$f":" AD734-IF(AND($B734<AE$14,AE$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AE$14-$B734-1),0)","v":0},{"$f":" AE734-IF(AND($B734<AF$14,AF$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AF$14-$B734-1),0)","v":0},{"$f":" AF734-IF(AND($B734<AG$14,AG$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AG$14-$B734-1),0)","v":0},{"$f":" AG734-IF(AND($B734<AH$14,AH$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AH$14-$B734-1),0)","v":0},{"$f":" AH734-IF(AND($B734<AI$14,AI$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AI$14-$B734-1),0)","v":0},{"$f":" AI734-IF(AND($B734<AJ$14,AJ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AJ$14-$B734-1),0)","v":0},{"$f":" AJ734-IF(AND($B734<AK$14,AK$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AK$14-$B734-1),0)","v":0},{"$f":" AK734-IF(AND($B734<AL$14,AL$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AL$14-$B734-1),0)","v":0},{"$f":" AL734-IF(AND($B734<AM$14,AM$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AM$14-$B734-1),0)","v":0},{"$f":" AM734-IF(AND($B734<AN$14,AN$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AN$14-$B734-1),0)","v":0},{"$f":" AN734-IF(AND($B734<AO$14,AO$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AO$14-$B734-1),0)","v":0},{"$f":" AO734-IF(AND($B734<AP$14,AP$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AP$14-$B734-1),0)","v":0},{"$f":" AP734-IF(AND($B734<AQ$14,AQ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AQ$14-$B734-1),0)","v":0},{"$f":" AQ734-IF(AND($B734<AR$14,AR$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AR$14-$B734-1),0)","v":0},{"$f":" AR734-IF(AND($B734<AS$14,AS$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AS$14-$B734-1),0)","v":0},{"$f":" AS734-IF(AND($B734<AT$14,AT$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AT$14-$B734-1),0)","v":0},{"$f":" AT734-IF(AND($B734<AU$14,AU$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AU$14-$B734-1),0)","v":0},{"$f":" AU734-IF(AND($B734<AV$14,AV$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AV$14-$B734-1),0)","v":0},{"$f":" AV734-IF(AND($B734<AW$14,AW$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AW$14-$B734-1),0)","v":0},{"$f":" AW734-IF(AND($B734<AX$14,AX$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AX$14-$B734-1),0)","v":0},{"$f":" AX734-IF(AND($B734<AY$14,AY$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AY$14-$B734-1),0)","v":0},{"$f":" AY734-IF(AND($B734<AZ$14,AZ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AZ$14-$B734-1),0)","v":0},{"$f":" AZ734-IF(AND($B734<BA$14,BA$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BA$14-$B734-1),0)","v":0},{"$f":" BA734-IF(AND($B734<BB$14,BB$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BB$14-$B734-1),0)","v":0},{"$f":" BB734-IF(AND($B734<BC$14,BC$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BC$14-$B734-1),0)","v":0},{"$f":" BC734-IF(AND($B734<BD$14,BD$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BD$14-$B734-1),0)","v":0},{"$f":" BD734-IF(AND($B734<BE$14,BE$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BE$14-$B734-1),0)","v":0},{"$f":" BE734-IF(AND($B734<BF$14,BF$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BF$14-$B734-1),0)","v":0},{"$f":" BF734-IF(AND($B734<BG$14,BG$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BG$14-$B734-1),0)","v":0},{"$f":" BG734-IF(AND($B734<BH$14,BH$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BH$14-$B734-1),0)","v":0},{"$f":" BH734-IF(AND($B734<BI$14,BI$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BI$14-$B734-1),0)","v":0},{"$f":" BI734-IF(AND($B734<BJ$14,BJ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BJ$14-$B734-1),0)","v":0},{"$f":" BJ734-IF(AND($B734<BK$14,BK$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BK$14-$B734-1),0)","v":0},{"$f":" BK734-IF(AND($B734<BL$14,BL$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BL$14-$B734-1),0)","v":0},{"$f":" BL734-IF(AND($B734<BM$14,BM$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BM$14-$B734-1),0)","v":0},{"$f":" BM734-IF(AND($B734<BN$14,BN$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BN$14-$B734-1),0)","v":0},{"$f":" BN734-IF(AND($B734<BO$14,BO$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BO$14-$B734-1),0)","v":0},{"$f":" BO734-IF(AND($B734<BP$14,BP$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BP$14-$B734-1),0)","v":0},{"$f":" BP734-IF(AND($B734<BQ$14,BQ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BQ$14-$B734-1),0)","v":0},{"$f":" BQ734-IF(AND($B734<BR$14,BR$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BR$14-$B734-1),0)","v":0},{"$f":" BR734-IF(AND($B734<BS$14,BS$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BS$14-$B734-1),0)","v":0},{"$f":" BS734-IF(AND($B734<BT$14,BT$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BT$14-$B734-1),0)","v":0},{"$f":" BT734-IF(AND($B734<BU$14,BU$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BU$14-$B734-1),0)","v":0},{"$f":" BU734-IF(AND($B734<BV$14,BV$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BV$14-$B734-1),0)","v":0},{"$f":" BV734-IF(AND($B734<BW$14,BW$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BW$14-$B734-1),0)","v":0},{"$f":" BW734-IF(AND($B734<BX$14,BX$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BX$14-$B734-1),0)","v":0},{"$f":" BX734-IF(AND($B734<BY$14,BY$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BY$14-$B734-1),0)","v":0},{"$f":" BY734-IF(AND($B734<BZ$14,BZ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BZ$14-$B734-1),0)","v":0},{"$f":" BZ734-IF(AND($B734<CA$14,CA$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CA$14-$B734-1),0)","v":0},{"$f":" CA734-IF(AND($B734<CB$14,CB$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CB$14-$B734-1),0)","v":0},{"$f":" CB734-IF(AND($B734<CC$14,CC$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CC$14-$B734-1),0)","v":0},{"$f":" CC734-IF(AND($B734<CD$14,CD$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CD$14-$B734-1),0)","v":0},{"$f":" CD734-IF(AND($B734<CE$14,CE$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CE$14-$B734-1),0)","v":0},{"$f":" CE734-IF(AND($B734<CF$14,CF$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CF$14-$B734-1),0)","v":0},{"$f":" CF734-IF(AND($B734<CG$14,CG$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CG$14-$B734-1),0)","v":0},{"$f":" CG734-IF(AND($B734<CH$14,CH$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CH$14-$B734-1),0)","v":0},{"$f":" CH734-IF(AND($B734<CI$14,CI$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CI$14-$B734-1),0)","v":0},{"$f":" CI734-IF(AND($B734<CJ$14,CJ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CJ$14-$B734-1),0)","v":0},{"$f":" CJ734-IF(AND($B734<CK$14,CK$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CK$14-$B734-1),0)","v":0},{"$f":" CK734-IF(AND($B734<CL$14,CL$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CL$14-$B734-1),0)","v":0},{"$f":" CL734-IF(AND($B734<CM$14,CM$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CM$14-$B734-1),0)","v":0},{"$f":" CM734-IF(AND($B734<CN$14,CN$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CN$14-$B734-1),0)","v":0},{"$f":" CN734-IF(AND($B734<CO$14,CO$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CO$14-$B734-1),0)","v":0},{"$f":" CO734-IF(AND($B734<CP$14,CP$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CP$14-$B734-1),0)","v":0},{"$f":" CP734-IF(AND($B734<CQ$14,CQ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CQ$14-$B734-1),0)","v":0},{"$f":" CQ734-IF(AND($B734<CR$14,CR$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CR$14-$B734-1),0)","v":0},{"$f":" CR734-IF(AND($B734<CS$14,CS$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CS$14-$B734-1),0)","v":0},{"$f":" CS734-IF(AND($B734<CT$14,CT$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CT$14-$B734-1),0)","v":0},{"$f":" CT734-IF(AND($B734<CU$14,CU$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CU$14-$B734-1),0)","v":0},{"$f":" CU734-IF(AND($B734<CV$14,CV$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CV$14-$B734-1),0)","v":0},{"$f":" CV734-IF(AND($B734<CW$14,CW$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CW$14-$B734-1),0)","v":0},{"$f":" CW734-IF(AND($B734<CX$14,CX$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CX$14-$B734-1),0)","v":0},{"$f":" CX734-IF(AND($B734<CY$14,CY$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CY$14-$B734-1),0)","v":0},{"$f":" CY734-IF(AND($B734<CZ$14,CZ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CZ$14-$B734-1),0)","v":0},{"$f":" CZ734-IF(AND($B734<DA$14,DA$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DA$14-$B734-1),0)","v":0},{"$f":" DA734-IF(AND($B734<DB$14,DB$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DB$14-$B734-1),0)","v":0},{"$f":" DB734-IF(AND($B734<DC$14,DC$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DC$14-$B734-1),0)","v":0},{"$f":" DC734-IF(AND($B734<DD$14,DD$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DD$14-$B734-1),0)","v":0},{"$f":" DD734-IF(AND($B734<DE$14,DE$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DE$14-$B734-1),0)","v":0},{"$f":" DE734-IF(AND($B734<DF$14,DF$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DF$14-$B734-1),0)","v":0},{"$f":" DF734-IF(AND($B734<DG$14,DG$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DG$14-$B734-1),0)","v":0},{"$f":" DG734-IF(AND($B734<DH$14,DH$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DH$14-$B734-1),0)","v":0},{"$f":" DH734-IF(AND($B734<DI$14,DI$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DI$14-$B734-1),0)","v":0},{"$f":" DI734-IF(AND($B734<DJ$14,DJ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DJ$14-$B734-1),0)","v":0},{"$f":" DJ734-IF(AND($B734<DK$14,DK$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DK$14-$B734-1),0)","v":0},{"$f":" DK734-IF(AND($B734<DL$14,DL$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DL$14-$B734-1),0)","v":0},{"$f":" DL734-IF(AND($B734<DM$14,DM$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DM$14-$B734-1),0)","v":0},{"$f":" DM734-IF(AND($B734<DN$14,DN$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DN$14-$B734-1),0)","v":0},{"$f":" DN734-IF(AND($B734<DO$14,DO$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DO$14-$B734-1),0)","v":0},{"$f":" DO734-IF(AND($B734<DP$14,DP$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DP$14-$B734-1),0)","v":0},{"$f":" DP734-IF(AND($B734<DQ$14,DQ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DQ$14-$B734-1),0)","v":0},{"$f":" DQ734-IF(AND($B734<DR$14,DR$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DR$14-$B734-1),0)","v":0},{"$f":" DR734-IF(AND($B734<DS$14,DS$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DS$14-$B734-1),0)","v":0}]
[{"$f":"Calcs!A757","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E757),1,Calcs!E757)*Periods,0)","v":0},{"$f":"ROUND(MAX(B757,Input!Z757*Periods),0)","v":0},null,null,0,{"$f":" F757-IF(AND($B757<G$14,G$14-$B757<$C$5),OFFSET(Input!$BJ757,0,G$14-$B757-1),0)","v":0},{"$f":" G757-IF(AND($B757<H$14,H$14-$B757<$C$5),OFFSET(Input!$BJ757,0,H$14-$B757-1),0)","v":0},{"$f":" H757-IF(AND($B757<I$14,I$14-$B757<$C$5),OFFSET(Input!$BJ757,0,I$14-$B757-1),0)","v":0},{"$f":" I757-IF(AND($B757<J$14,J$14-$B757<$C$5),OFFSET(Input!$BJ757,0,J$14-$B757-1),0)","v":0},{"$f":" J757-IF(AND($B757<K$14,K$14-$B757<$C$5),OFFSET(Input!$BJ757,0,K$14-$B757-1),0)","v":0},{"$f":" K757-IF(AND($B757<L$14,L$14-$B757<$C$5),OFFSET(Input!$BJ757,0,L$14-$B757-1),0)","v":0},{"$f":" L757-IF(AND($B757<M$14,M$14-$B757<$C$5),OFFSET(Input!$BJ757,0,M$14-$B757-1),0)","v":0},{"$f":" M757-IF(AND($B757<N$14,N$14-$B757<$C$5),OFFSET(Input!$BJ757,0,N$14-$B757-1),0)","v":0},{"$f":" N757-IF(AND($B757<O$14,O$14-$B757<$C$5),OFFSET(Input!$BJ757,0,O$14-$B757-1),0)","v":0},{"$f":" O757-IF(AND($B757<P$14,P$14-$B757<$C$5),OFFSET(Input!$BJ757,0,P$14-$B757-1),0)","v":0},{"$f":" P757-IF(AND($B757<Q$14,Q$14-$B757<$C$5),OFFSET(Input!$BJ757,0,Q$14-$B757-1),0)","v":0},{"$f":" Q757-IF(AND($B757<R$14,R$14-$B757<$C$5),OFFSET(Input!$BJ757,0,R$14-$B757-1),0)","v":0},{"$f":" R757-IF(AND($B757<S$14,S$14-$B757<$C$5),OFFSET(Input!$BJ757,0,S$14-$B757-1),0)","v":0},{"$f":" S757-IF(AND($B757<T$14,T$14-$B757<$C$5),OFFSET(Input!$BJ757,0,T$14-$B757-1),0)","v":0},{"$f":" T757-IF(AND($B757<U$14,U$14-$B757<$C$5),OFFSET(Input!$BJ757,0,U$14-$B757-1),0)","v":0},{"$f":" U757-IF(AND($B757<V$14,V$14-$B757<$C$5),OFFSET(Input!$BJ757,0,V$14-$B757-1),0)","v":0},{"$f":" V757-IF(AND($B757<W$14,W$14-$B757<$C$5),OFFSET(Input!$BJ757,0,W$14-$B757-1),0)","v":0},{"$f":" W757-IF(AND($B757<X$14,X$14-$B757<$C$5),OFFSET(Input!$BJ757,0,X$14-$B757-1),0)","v":0},{"$f":" X757-IF(AND($B757<Y$14,Y$14-$B757<$C$5),OFFSET(Input!$BJ757,0,Y$14-$B757-1),0)","v":0},{"$f":" Y757-IF(AND($B757<Z$14,Z$14-$B757<$C$5),OFFSET(Input!$BJ757,0,Z$14-$B757-1),0)","v":0},{"$f":" Z757-IF(AND($B757<AA$14,AA$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AA$14-$B757-1),0)","v":0},{"$f":" AA757-IF(AND($B757<AB$14,AB$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AB$14-$B757-1),0)","v":0},{"$f":" AB757-IF(AND($B757<AC$14,AC$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AC$14-$B757-1),0)","v":0},{"$f":" AC757-IF(AND($B757<AD$14,AD$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AD$14-$B757-1),0)","v":0},{"$f":" AD757-IF(AND($B757<AE$14,AE$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AE$14-$B757-1),0)","v":0},{"$f":" AE757-IF(AND($B757<AF$14,AF$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AF$14-$B757-1),0)","v":0},{"$f":" AF757-IF(AND($B757<AG$14,AG$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AG$14-$B757-1),0)","v":0},{"$f":" AG757-IF(AND($B757<AH$14,AH$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AH$14-$B757-1),0)","v":0},{"$f":" AH757-IF(AND($B757<AI$14,AI$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AI$14-$B757-1),0)","v":0},{"$f":" AI757-IF(AND($B757<AJ$14,AJ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AJ$14-$B757-1),0)","v":0},{"$f":" AJ757-IF(AND($B757<AK$14,AK$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AK$14-$B757-1),0)","v":0},{"$f":" AK757-IF(AND($B757<AL$14,AL$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AL$14-$B757-1),0)","v":0},{"$f":" AL757-IF(AND($B757<AM$14,AM$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AM$14-$B757-1),0)","v":0},{"$f":" AM757-IF(AND($B757<AN$14,AN$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AN$14-$B757-1),0)","v":0},{"$f":" AN757-IF(AND($B757<AO$14,AO$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AO$14-$B757-1),0)","v":0},{"$f":" AO757-IF(AND($B757<AP$14,AP$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AP$14-$B757-1),0)","v":0},{"$f":" AP757-IF(AND($B757<AQ$14,AQ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AQ$14-$B757-1),0)","v":0},{"$f":" AQ757-IF(AND($B757<AR$14,AR$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AR$14-$B757-1),0)","v":0},{"$f":" AR757-IF(AND($B757<AS$14,AS$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AS$14-$B757-1),0)","v":0},{"$f":" AS757-IF(AND($B757<AT$14,AT$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AT$14-$B757-1),0)","v":0},{"$f":" AT757-IF(AND($B757<AU$14,AU$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AU$14-$B757-1),0)","v":0},{"$f":" AU757-IF(AND($B757<AV$14,AV$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AV$14-$B757-1),0)","v":0},{"$f":" AV757-IF(AND($B757<AW$14,AW$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AW$14-$B757-1),0)","v":0},{"$f":" AW757-IF(AND($B757<AX$14,AX$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AX$14-$B757-1),0)","v":0},{"$f":" AX757-IF(AND($B757<AY$14,AY$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AY$14-$B757-1),0)","v":0},{"$f":" AY757-IF(AND($B757<AZ$14,AZ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AZ$14-$B757-1),0)","v":0},{"$f":" AZ757-IF(AND($B757<BA$14,BA$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BA$14-$B757-1),0)","v":0},{"$f":" BA757-IF(AND($B757<BB$14,BB$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BB$14-$B757-1),0)","v":0},{"$f":" BB757-IF(AND($B757<BC$14,BC$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BC$14-$B757-1),0)","v":0},{"$f":" BC757-IF(AND($B757<BD$14,BD$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BD$14-$B757-1),0)","v":0},{"$f":" BD757-IF(AND($B757<BE$14,BE$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BE$14-$B757-1),0)","v":0},{"$f":" BE757-IF(AND($B757<BF$14,BF$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BF$14-$B757-1),0)","v":0},{"$f":" BF757-IF(AND($B757<BG$14,BG$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BG$14-$B757-1),0)","v":0},{"$f":" BG757-IF(AND($B757<BH$14,BH$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BH$14-$B757-1),0)","v":0},{"$f":" BH757-IF(AND($B757<BI$14,BI$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BI$14-$B757-1),0)","v":0},{"$f":" BI757-IF(AND($B757<BJ$14,BJ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BJ$14-$B757-1),0)","v":0},{"$f":" BJ757-IF(AND($B757<BK$14,BK$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BK$14-$B757-1),0)","v":0},{"$f":" BK757-IF(AND($B757<BL$14,BL$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BL$14-$B757-1),0)","v":0},{"$f":" BL757-IF(AND($B757<BM$14,BM$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BM$14-$B757-1),0)","v":0},{"$f":" BM757-IF(AND($B757<BN$14,BN$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BN$14-$B757-1),0)","v":0},{"$f":" BN757-IF(AND($B757<BO$14,BO$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BO$14-$B757-1),0)","v":0},{"$f":" BO757-IF(AND($B757<BP$14,BP$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BP$14-$B757-1),0)","v":0},{"$f":" BP757-IF(AND($B757<BQ$14,BQ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BQ$14-$B757-1),0)","v":0},{"$f":" BQ757-IF(AND($B757<BR$14,BR$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BR$14-$B757-1),0)","v":0},{"$f":" BR757-IF(AND($B757<BS$14,BS$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BS$14-$B757-1),0)","v":0},{"$f":" BS757-IF(AND($B757<BT$14,BT$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BT$14-$B757-1),0)","v":0},{"$f":" BT757-IF(AND($B757<BU$14,BU$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BU$14-$B757-1),0)","v":0},{"$f":" BU757-IF(AND($B757<BV$14,BV$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BV$14-$B757-1),0)","v":0},{"$f":" BV757-IF(AND($B757<BW$14,BW$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BW$14-$B757-1),0)","v":0},{"$f":" BW757-IF(AND($B757<BX$14,BX$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BX$14-$B757-1),0)","v":0},{"$f":" BX757-IF(AND($B757<BY$14,BY$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BY$14-$B757-1),0)","v":0},{"$f":" BY757-IF(AND($B757<BZ$14,BZ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BZ$14-$B757-1),0)","v":0},{"$f":" BZ757-IF(AND($B757<CA$14,CA$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CA$14-$B757-1),0)","v":0},{"$f":" CA757-IF(AND($B757<CB$14,CB$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CB$14-$B757-1),0)","v":0},{"$f":" CB757-IF(AND($B757<CC$14,CC$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CC$14-$B757-1),0)","v":0},{"$f":" CC757-IF(AND($B757<CD$14,CD$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CD$14-$B757-1),0)","v":0},{"$f":" CD757-IF(AND($B757<CE$14,CE$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CE$14-$B757-1),0)","v":0},{"$f":" CE757-IF(AND($B757<CF$14,CF$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CF$14-$B757-1),0)","v":0},{"$f":" CF757-IF(AND($B757<CG$14,CG$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CG$14-$B757-1),0)","v":0},{"$f":" CG757-IF(AND($B757<CH$14,CH$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CH$14-$B757-1),0)","v":0},{"$f":" CH757-IF(AND($B757<CI$14,CI$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CI$14-$B757-1),0)","v":0},{"$f":" CI757-IF(AND($B757<CJ$14,CJ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CJ$14-$B757-1),0)","v":0},{"$f":" CJ757-IF(AND($B757<CK$14,CK$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CK$14-$B757-1),0)","v":0},{"$f":" CK757-IF(AND($B757<CL$14,CL$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CL$14-$B757-1),0)","v":0},{"$f":" CL757-IF(AND($B757<CM$14,CM$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CM$14-$B757-1),0)","v":0},{"$f":" CM757-IF(AND($B757<CN$14,CN$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CN$14-$B757-1),0)","v":0},{"$f":" CN757-IF(AND($B757<CO$14,CO$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CO$14-$B757-1),0)","v":0},{"$f":" CO757-IF(AND($B757<CP$14,CP$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CP$14-$B757-1),0)","v":0},{"$f":" CP757-IF(AND($B757<CQ$14,CQ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CQ$14-$B757-1),0)","v":0},{"$f":" CQ757-IF(AND($B757<CR$14,CR$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CR$14-$B757-1),0)","v":0},{"$f":" CR757-IF(AND($B757<CS$14,CS$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CS$14-$B757-1),0)","v":0},{"$f":" CS757-IF(AND($B757<CT$14,CT$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CT$14-$B757-1),0)","v":0},{"$f":" CT757-IF(AND($B757<CU$14,CU$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CU$14-$B757-1),0)","v":0},{"$f":" CU757-IF(AND($B757<CV$14,CV$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CV$14-$B757-1),0)","v":0},{"$f":" CV757-IF(AND($B757<CW$14,CW$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CW$14-$B757-1),0)","v":0},{"$f":" CW757-IF(AND($B757<CX$14,CX$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CX$14-$B757-1),0)","v":0},{"$f":" CX757-IF(AND($B757<CY$14,CY$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CY$14-$B757-1),0)","v":0},{"$f":" CY757-IF(AND($B757<CZ$14,CZ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CZ$14-$B757-1),0)","v":0},{"$f":" CZ757-IF(AND($B757<DA$14,DA$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DA$14-$B757-1),0)","v":0},{"$f":" DA757-IF(AND($B757<DB$14,DB$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DB$14-$B757-1),0)","v":0},{"$f":" DB757-IF(AND($B757<DC$14,DC$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DC$14-$B757-1),0)","v":0},{"$f":" DC757-IF(AND($B757<DD$14,DD$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DD$14-$B757-1),0)","v":0},{"$f":" DD757-IF(AND($B757<DE$14,DE$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DE$14-$B757-1),0)","v":0},{"$f":" DE757-IF(AND($B757<DF$14,DF$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DF$14-$B757-1),0)","v":0},{"$f":" DF757-IF(AND($B757<DG$14,DG$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DG$14-$B757-1),0)","v":0},{"$f":" DG757-IF(AND($B757<DH$14,DH$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DH$14-$B757-1),0)","v":0},{"$f":" DH757-IF(AND($B757<DI$14,DI$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DI$14-$B757-1),0)","v":0},{"$f":" DI757-IF(AND($B757<DJ$14,DJ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DJ$14-$B757-1),0)","v":0},{"$f":" DJ757-IF(AND($B757<DK$14,DK$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DK$14-$B757-1),0)","v":0},{"$f":" DK757-IF(AND($B757<DL$14,DL$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DL$14-$B757-1),0)","v":0},{"$f":" DL757-IF(AND($B757<DM$14,DM$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DM$14-$B757-1),0)","v":0},{"$f":" DM757-IF(AND($B757<DN$14,DN$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DN$14-$B757-1),0)","v":0},{"$f":" DN757-IF(AND($B757<DO$14,DO$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DO$14-$B757-1),0)","v":0},{"$f":" DO757-IF(AND($B757<DP$14,DP$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DP$14-$B757-1),0)","v":0},{"$f":" DP757-IF(AND($B757<DQ$14,DQ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DQ$14-$B757-1),0)","v":0},{"$f":" DQ757-IF(AND($B757<DR$14,DR$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DR$14-$B757-1),0)","v":0},{"$f":" DR757-IF(AND($B757<DS$14,DS$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DS$14-$B757-1),0)","v":0}]
[{"$f":"Calcs!A795","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E795),1,Calcs!E795)*Periods,0)","v":0},{"$f":"ROUND(MAX(B795,Input!Z795*Periods),0)","v":0},null,null,0,{"$f":" F795-IF(AND($B795<G$14,G$14-$B795<$C$5),OFFSET(Input!$BJ795,0,G$14-$B795-1),0)","v":0},{"$f":" G795-IF(AND($B795<H$14,H$14-$B795<$C$5),OFFSET(Input!$BJ795,0,H$14-$B795-1),0)","v":0},{"$f":" H795-IF(AND($B795<I$14,I$14-$B795<$C$5),OFFSET(Input!$BJ795,0,I$14-$B795-1),0)","v":0},{"$f":" I795-IF(AND($B795<J$14,J$14-$B795<$C$5),OFFSET(Input!$BJ795,0,J$14-$B795-1),0)","v":0},{"$f":" J795-IF(AND($B795<K$14,K$14-$B795<$C$5),OFFSET(Input!$BJ795,0,K$14-$B795-1),0)","v":0},{"$f":" K795-IF(AND($B795<L$14,L$14-$B795<$C$5),OFFSET(Input!$BJ795,0,L$14-$B795-1),0)","v":0},{"$f":" L795-IF(AND($B795<M$14,M$14-$B795<$C$5),OFFSET(Input!$BJ795,0,M$14-$B795-1),0)","v":0},{"$f":" M795-IF(AND($B795<N$14,N$14-$B795<$C$5),OFFSET(Input!$BJ795,0,N$14-$B795-1),0)","v":0},{"$f":" N795-IF(AND($B795<O$14,O$14-$B795<$C$5),OFFSET(Input!$BJ795,0,O$14-$B795-1),0)","v":0},{"$f":" O795-IF(AND($B795<P$14,P$14-$B795<$C$5),OFFSET(Input!$BJ795,0,P$14-$B795-1),0)","v":0},{"$f":" P795-IF(AND($B795<Q$14,Q$14-$B795<$C$5),OFFSET(Input!$BJ795,0,Q$14-$B795-1),0)","v":0},{"$f":" Q795-IF(AND($B795<R$14,R$14-$B795<$C$5),OFFSET(Input!$BJ795,0,R$14-$B795-1),0)","v":0},{"$f":" R795-IF(AND($B795<S$14,S$14-$B795<$C$5),OFFSET(Input!$BJ795,0,S$14-$B795-1),0)","v":0},{"$f":" S795-IF(AND($B795<T$14,T$14-$B795<$C$5),OFFSET(Input!$BJ795,0,T$14-$B795-1),0)","v":0},{"$f":" T795-IF(AND($B795<U$14,U$14-$B795<$C$5),OFFSET(Input!$BJ795,0,U$14-$B795-1),0)","v":0},{"$f":" U795-IF(AND($B795<V$14,V$14-$B795<$C$5),OFFSET(Input!$BJ795,0,V$14-$B795-1),0)","v":0},{"$f":" V795-IF(AND($B795<W$14,W$14-$B795<$C$5),OFFSET(Input!$BJ795,0,W$14-$B795-1),0)","v":0},{"$f":" W795-IF(AND($B795<X$14,X$14-$B795<$C$5),OFFSET(Input!$BJ795,0,X$14-$B795-1),0)","v":0},{"$f":" X795-IF(AND($B795<Y$14,Y$14-$B795<$C$5),OFFSET(Input!$BJ795,0,Y$14-$B795-1),0)","v":0},{"$f":" Y795-IF(AND($B795<Z$14,Z$14-$B795<$C$5),OFFSET(Input!$BJ795,0,Z$14-$B795-1),0)","v":0},{"$f":" Z795-IF(AND($B795<AA$14,AA$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AA$14-$B795-1),0)","v":0},{"$f":" AA795-IF(AND($B795<AB$14,AB$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AB$14-$B795-1),0)","v":0},{"$f":" AB795-IF(AND($B795<AC$14,AC$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AC$14-$B795-1),0)","v":0},{"$f":" AC795-IF(AND($B795<AD$14,AD$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AD$14-$B795-1),0)","v":0},{"$f":" AD795-IF(AND($B795<AE$14,AE$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AE$14-$B795-1),0)","v":0},{"$f":" AE795-IF(AND($B795<AF$14,AF$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AF$14-$B795-1),0)","v":0},{"$f":" AF795-IF(AND($B795<AG$14,AG$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AG$14-$B795-1),0)","v":0},{"$f":" AG795-IF(AND($B795<AH$14,AH$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AH$14-$B795-1),0)","v":0},{"$f":" AH795-IF(AND($B795<AI$14,AI$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AI$14-$B795-1),0)","v":0},{"$f":" AI795-IF(AND($B795<AJ$14,AJ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AJ$14-$B795-1),0)","v":0},{"$f":" AJ795-IF(AND($B795<AK$14,AK$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AK$14-$B795-1),0)","v":0},{"$f":" AK795-IF(AND($B795<AL$14,AL$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AL$14-$B795-1),0)","v":0},{"$f":" AL795-IF(AND($B795<AM$14,AM$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AM$14-$B795-1),0)","v":0},{"$f":" AM795-IF(AND($B795<AN$14,AN$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AN$14-$B795-1),0)","v":0},{"$f":" AN795-IF(AND($B795<AO$14,AO$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AO$14-$B795-1),0)","v":0},{"$f":" AO795-IF(AND($B795<AP$14,AP$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AP$14-$B795-1),0)","v":0},{"$f":" AP795-IF(AND($B795<AQ$14,AQ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AQ$14-$B795-1),0)","v":0},{"$f":" AQ795-IF(AND($B795<AR$14,AR$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AR$14-$B795-1),0)","v":0},{"$f":" AR795-IF(AND($B795<AS$14,AS$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AS$14-$B795-1),0)","v":0},{"$f":" AS795-IF(AND($B795<AT$14,AT$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AT$14-$B795-1),0)","v":0},{"$f":" AT795-IF(AND($B795<AU$14,AU$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AU$14-$B795-1),0)","v":0},{"$f":" AU795-IF(AND($B795<AV$14,AV$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AV$14-$B795-1),0)","v":0},{"$f":" AV795-IF(AND($B795<AW$14,AW$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AW$14-$B795-1),0)","v":0},{"$f":" AW795-IF(AND($B795<AX$14,AX$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AX$14-$B795-1),0)","v":0},{"$f":" AX795-IF(AND($B795<AY$14,AY$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AY$14-$B795-1),0)","v":0},{"$f":" AY795-IF(AND($B795<AZ$14,AZ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AZ$14-$B795-1),0)","v":0},{"$f":" AZ795-IF(AND($B795<BA$14,BA$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BA$14-$B795-1),0)","v":0},{"$f":" BA795-IF(AND($B795<BB$14,BB$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BB$14-$B795-1),0)","v":0},{"$f":" BB795-IF(AND($B795<BC$14,BC$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BC$14-$B795-1),0)","v":0},{"$f":" BC795-IF(AND($B795<BD$14,BD$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BD$14-$B795-1),0)","v":0},{"$f":" BD795-IF(AND($B795<BE$14,BE$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BE$14-$B795-1),0)","v":0},{"$f":" BE795-IF(AND($B795<BF$14,BF$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BF$14-$B795-1),0)","v":0},{"$f":" BF795-IF(AND($B795<BG$14,BG$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BG$14-$B795-1),0)","v":0},{"$f":" BG795-IF(AND($B795<BH$14,BH$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BH$14-$B795-1),0)","v":0},{"$f":" BH795-IF(AND($B795<BI$14,BI$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BI$14-$B795-1),0)","v":0},{"$f":" BI795-IF(AND($B795<BJ$14,BJ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BJ$14-$B795-1),0)","v":0},{"$f":" BJ795-IF(AND($B795<BK$14,BK$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BK$14-$B795-1),0)","v":0},{"$f":" BK795-IF(AND($B795<BL$14,BL$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BL$14-$B795-1),0)","v":0},{"$f":" BL795-IF(AND($B795<BM$14,BM$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BM$14-$B795-1),0)","v":0},{"$f":" BM795-IF(AND($B795<BN$14,BN$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BN$14-$B795-1),0)","v":0},{"$f":" BN795-IF(AND($B795<BO$14,BO$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BO$14-$B795-1),0)","v":0},{"$f":" BO795-IF(AND($B795<BP$14,BP$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BP$14-$B795-1),0)","v":0},{"$f":" BP795-IF(AND($B795<BQ$14,BQ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BQ$14-$B795-1),0)","v":0},{"$f":" BQ795-IF(AND($B795<BR$14,BR$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BR$14-$B795-1),0)","v":0},{"$f":" BR795-IF(AND($B795<BS$14,BS$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BS$14-$B795-1),0)","v":0},{"$f":" BS795-IF(AND($B795<BT$14,BT$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BT$14-$B795-1),0)","v":0},{"$f":" BT795-IF(AND($B795<BU$14,BU$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BU$14-$B795-1),0)","v":0},{"$f":" BU795-IF(AND($B795<BV$14,BV$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BV$14-$B795-1),0)","v":0},{"$f":" BV795-IF(AND($B795<BW$14,BW$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BW$14-$B795-1),0)","v":0},{"$f":" BW795-IF(AND($B795<BX$14,BX$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BX$14-$B795-1),0)","v":0},{"$f":" BX795-IF(AND($B795<BY$14,BY$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BY$14-$B795-1),0)","v":0},{"$f":" BY795-IF(AND($B795<BZ$14,BZ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BZ$14-$B795-1),0)","v":0},{"$f":" BZ795-IF(AND($B795<CA$14,CA$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CA$14-$B795-1),0)","v":0},{"$f":" CA795-IF(AND($B795<CB$14,CB$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CB$14-$B795-1),0)","v":0},{"$f":" CB795-IF(AND($B795<CC$14,CC$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CC$14-$B795-1),0)","v":0},{"$f":" CC795-IF(AND($B795<CD$14,CD$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CD$14-$B795-1),0)","v":0},{"$f":" CD795-IF(AND($B795<CE$14,CE$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CE$14-$B795-1),0)","v":0},{"$f":" CE795-IF(AND($B795<CF$14,CF$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CF$14-$B795-1),0)","v":0},{"$f":" CF795-IF(AND($B795<CG$14,CG$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CG$14-$B795-1),0)","v":0},{"$f":" CG795-IF(AND($B795<CH$14,CH$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CH$14-$B795-1),0)","v":0},{"$f":" CH795-IF(AND($B795<CI$14,CI$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CI$14-$B795-1),0)","v":0},{"$f":" CI795-IF(AND($B795<CJ$14,CJ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CJ$14-$B795-1),0)","v":0},{"$f":" CJ795-IF(AND($B795<CK$14,CK$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CK$14-$B795-1),0)","v":0},{"$f":" CK795-IF(AND($B795<CL$14,CL$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CL$14-$B795-1),0)","v":0},{"$f":" CL795-IF(AND($B795<CM$14,CM$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CM$14-$B795-1),0)","v":0},{"$f":" CM795-IF(AND($B795<CN$14,CN$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CN$14-$B795-1),0)","v":0},{"$f":" CN795-IF(AND($B795<CO$14,CO$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CO$14-$B795-1),0)","v":0},{"$f":" CO795-IF(AND($B795<CP$14,CP$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CP$14-$B795-1),0)","v":0},{"$f":" CP795-IF(AND($B795<CQ$14,CQ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CQ$14-$B795-1),0)","v":0},{"$f":" CQ795-IF(AND($B795<CR$14,CR$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CR$14-$B795-1),0)","v":0},{"$f":" CR795-IF(AND($B795<CS$14,CS$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CS$14-$B795-1),0)","v":0},{"$f":" CS795-IF(AND($B795<CT$14,CT$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CT$14-$B795-1),0)","v":0},{"$f":" CT795-IF(AND($B795<CU$14,CU$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CU$14-$B795-1),0)","v":0},{"$f":" CU795-IF(AND($B795<CV$14,CV$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CV$14-$B795-1),0)","v":0},{"$f":" CV795-IF(AND($B795<CW$14,CW$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CW$14-$B795-1),0)","v":0},{"$f":" CW795-IF(AND($B795<CX$14,CX$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CX$14-$B795-1),0)","v":0},{"$f":" CX795-IF(AND($B795<CY$14,CY$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CY$14-$B795-1),0)","v":0},{"$f":" CY795-IF(AND($B795<CZ$14,CZ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CZ$14-$B795-1),0)","v":0},{"$f":" CZ795-IF(AND($B795<DA$14,DA$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DA$14-$B795-1),0)","v":0},{"$f":" DA795-IF(AND($B795<DB$14,DB$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DB$14-$B795-1),0)","v":0},{"$f":" DB795-IF(AND($B795<DC$14,DC$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DC$14-$B795-1),0)","v":0},{"$f":" DC795-IF(AND($B795<DD$14,DD$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DD$14-$B795-1),0)","v":0},{"$f":" DD795-IF(AND($B795<DE$14,DE$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DE$14-$B795-1),0)","v":0},{"$f":" DE795-IF(AND($B795<DF$14,DF$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DF$14-$B795-1),0)","v":0},{"$f":" DF795-IF(AND($B795<DG$14,DG$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DG$14-$B795-1),0)","v":0},{"$f":" DG795-IF(AND($B795<DH$14,DH$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DH$14-$B795-1),0)","v":0},{"$f":" DH795-IF(AND($B795<DI$14,DI$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DI$14-$B795-1),0)","v":0},{"$f":" DI795-IF(AND($B795<DJ$14,DJ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DJ$14-$B795-1),0)","v":0},{"$f":" DJ795-IF(AND($B795<DK$14,DK$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DK$14-$B795-1),0)","v":0},{"$f":" DK795-IF(AND($B795<DL$14,DL$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DL$14-$B795-1),0)","v":0},{"$f":" DL795-IF(AND($B795<DM$14,DM$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DM$14-$B795-1),0)","v":0},{"$f":" DM795-IF(AND($B795<DN$14,DN$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DN$14-$B795-1),0)","v":0},{"$f":" DN795-IF(AND($B795<DO$14,DO$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DO$14-$B795-1),0)","v":0},{"$f":" DO795-IF(AND($B795<DP$14,DP$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DP$14-$B795-1),0)","v":0},{"$f":" DP795-IF(AND($B795<DQ$14,DQ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DQ$14-$B795-1),0)","v":0},{"$f":" DQ795-IF(AND($B795<DR$14,DR$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DR$14-$B795-1),0)","v":0},{"$f":" DR795-IF(AND($B795<DS$14,DS$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DS$14-$B795-1),0)","v":0}]
[{"$f":"Calcs!A822","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E822),1,Calcs!E822)*Periods,0)","v":0},{"$f":"ROUND(MAX(B822,Input!Z822*Periods),0)","v":0},null,null,0,{"$f":" F822-IF(AND($B822<G$14,G$14-$B822<$C$5),OFFSET(Input!$BJ822,0,G$14-$B822-1),0)","v":0},{"$f":" G822-IF(AND($B822<H$14,H$14-$B822<$C$5),OFFSET(Input!$BJ822,0,H$14-$B822-1),0)","v":0},{"$f":" H822-IF(AND($B822<I$14,I$14-$B822<$C$5),OFFSET(Input!$BJ822,0,I$14-$B822-1),0)","v":0},{"$f":" I822-IF(AND($B822<J$14,J$14-$B822<$C$5),OFFSET(Input!$BJ822,0,J$14-$B822-1),0)","v":0},{"$f":" J822-IF(AND($B822<K$14,K$14-$B822<$C$5),OFFSET(Input!$BJ822,0,K$14-$B822-1),0)","v":0},{"$f":" K822-IF(AND($B822<L$14,L$14-$B822<$C$5),OFFSET(Input!$BJ822,0,L$14-$B822-1),0)","v":0},{"$f":" L822-IF(AND($B822<M$14,M$14-$B822<$C$5),OFFSET(Input!$BJ822,0,M$14-$B822-1),0)","v":0},{"$f":" M822-IF(AND($B822<N$14,N$14-$B822<$C$5),OFFSET(Input!$BJ822,0,N$14-$B822-1),0)","v":0},{"$f":" N822-IF(AND($B822<O$14,O$14-$B822<$C$5),OFFSET(Input!$BJ822,0,O$14-$B822-1),0)","v":0},{"$f":" O822-IF(AND($B822<P$14,P$14-$B822<$C$5),OFFSET(Input!$BJ822,0,P$14-$B822-1),0)","v":0},{"$f":" P822-IF(AND($B822<Q$14,Q$14-$B822<$C$5),OFFSET(Input!$BJ822,0,Q$14-$B822-1),0)","v":0},{"$f":" Q822-IF(AND($B822<R$14,R$14-$B822<$C$5),OFFSET(Input!$BJ822,0,R$14-$B822-1),0)","v":0},{"$f":" R822-IF(AND($B822<S$14,S$14-$B822<$C$5),OFFSET(Input!$BJ822,0,S$14-$B822-1),0)","v":0},{"$f":" S822-IF(AND($B822<T$14,T$14-$B822<$C$5),OFFSET(Input!$BJ822,0,T$14-$B822-1),0)","v":0},{"$f":" T822-IF(AND($B822<U$14,U$14-$B822<$C$5),OFFSET(Input!$BJ822,0,U$14-$B822-1),0)","v":0},{"$f":" U822-IF(AND($B822<V$14,V$14-$B822<$C$5),OFFSET(Input!$BJ822,0,V$14-$B822-1),0)","v":0},{"$f":" V822-IF(AND($B822<W$14,W$14-$B822<$C$5),OFFSET(Input!$BJ822,0,W$14-$B822-1),0)","v":0},{"$f":" W822-IF(AND($B822<X$14,X$14-$B822<$C$5),OFFSET(Input!$BJ822,0,X$14-$B822-1),0)","v":0},{"$f":" X822-IF(AND($B822<Y$14,Y$14-$B822<$C$5),OFFSET(Input!$BJ822,0,Y$14-$B822-1),0)","v":0},{"$f":" Y822-IF(AND($B822<Z$14,Z$14-$B822<$C$5),OFFSET(Input!$BJ822,0,Z$14-$B822-1),0)","v":0},{"$f":" Z822-IF(AND($B822<AA$14,AA$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AA$14-$B822-1),0)","v":0},{"$f":" AA822-IF(AND($B822<AB$14,AB$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AB$14-$B822-1),0)","v":0},{"$f":" AB822-IF(AND($B822<AC$14,AC$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AC$14-$B822-1),0)","v":0},{"$f":" AC822-IF(AND($B822<AD$14,AD$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AD$14-$B822-1),0)","v":0},{"$f":" AD822-IF(AND($B822<AE$14,AE$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AE$14-$B822-1),0)","v":0},{"$f":" AE822-IF(AND($B822<AF$14,AF$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AF$14-$B822-1),0)","v":0},{"$f":" AF822-IF(AND($B822<AG$14,AG$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AG$14-$B822-1),0)","v":0},{"$f":" AG822-IF(AND($B822<AH$14,AH$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AH$14-$B822-1),0)","v":0},{"$f":" AH822-IF(AND($B822<AI$14,AI$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AI$14-$B822-1),0)","v":0},{"$f":" AI822-IF(AND($B822<AJ$14,AJ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AJ$14-$B822-1),0)","v":0},{"$f":" AJ822-IF(AND($B822<AK$14,AK$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AK$14-$B822-1),0)","v":0},{"$f":" AK822-IF(AND($B822<AL$14,AL$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AL$14-$B822-1),0)","v":0},{"$f":" AL822-IF(AND($B822<AM$14,AM$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AM$14-$B822-1),0)","v":0},{"$f":" AM822-IF(AND($B822<AN$14,AN$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AN$14-$B822-1),0)","v":0},{"$f":" AN822-IF(AND($B822<AO$14,AO$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AO$14-$B822-1),0)","v":0},{"$f":" AO822-IF(AND($B822<AP$14,AP$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AP$14-$B822-1),0)","v":0},{"$f":" AP822-IF(AND($B822<AQ$14,AQ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AQ$14-$B822-1),0)","v":0},{"$f":" AQ822-IF(AND($B822<AR$14,AR$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AR$14-$B822-1),0)","v":0},{"$f":" AR822-IF(AND($B822<AS$14,AS$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AS$14-$B822-1),0)","v":0},{"$f":" AS822-IF(AND($B822<AT$14,AT$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AT$14-$B822-1),0)","v":0},{"$f":" AT822-IF(AND($B822<AU$14,AU$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AU$14-$B822-1),0)","v":0},{"$f":" AU822-IF(AND($B822<AV$14,AV$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AV$14-$B822-1),0)","v":0},{"$f":" AV822-IF(AND($B822<AW$14,AW$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AW$14-$B822-1),0)","v":0},{"$f":" AW822-IF(AND($B822<AX$14,AX$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AX$14-$B822-1),0)","v":0},{"$f":" AX822-IF(AND($B822<AY$14,AY$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AY$14-$B822-1),0)","v":0},{"$f":" AY822-IF(AND($B822<AZ$14,AZ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AZ$14-$B822-1),0)","v":0},{"$f":" AZ822-IF(AND($B822<BA$14,BA$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BA$14-$B822-1),0)","v":0},{"$f":" BA822-IF(AND($B822<BB$14,BB$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BB$14-$B822-1),0)","v":0},{"$f":" BB822-IF(AND($B822<BC$14,BC$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BC$14-$B822-1),0)","v":0},{"$f":" BC822-IF(AND($B822<BD$14,BD$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BD$14-$B822-1),0)","v":0},{"$f":" BD822-IF(AND($B822<BE$14,BE$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BE$14-$B822-1),0)","v":0},{"$f":" BE822-IF(AND($B822<BF$14,BF$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BF$14-$B822-1),0)","v":0},{"$f":" BF822-IF(AND($B822<BG$14,BG$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BG$14-$B822-1),0)","v":0},{"$f":" BG822-IF(AND($B822<BH$14,BH$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BH$14-$B822-1),0)","v":0},{"$f":" BH822-IF(AND($B822<BI$14,BI$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BI$14-$B822-1),0)","v":0},{"$f":" BI822-IF(AND($B822<BJ$14,BJ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BJ$14-$B822-1),0)","v":0},{"$f":" BJ822-IF(AND($B822<BK$14,BK$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BK$14-$B822-1),0)","v":0},{"$f":" BK822-IF(AND($B822<BL$14,BL$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BL$14-$B822-1),0)","v":0},{"$f":" BL822-IF(AND($B822<BM$14,BM$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BM$14-$B822-1),0)","v":0},{"$f":" BM822-IF(AND($B822<BN$14,BN$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BN$14-$B822-1),0)","v":0},{"$f":" BN822-IF(AND($B822<BO$14,BO$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BO$14-$B822-1),0)","v":0},{"$f":" BO822-IF(AND($B822<BP$14,BP$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BP$14-$B822-1),0)","v":0},{"$f":" BP822-IF(AND($B822<BQ$14,BQ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BQ$14-$B822-1),0)","v":0},{"$f":" BQ822-IF(AND($B822<BR$14,BR$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BR$14-$B822-1),0)","v":0},{"$f":" BR822-IF(AND($B822<BS$14,BS$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BS$14-$B822-1),0)","v":0},{"$f":" BS822-IF(AND($B822<BT$14,BT$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BT$14-$B822-1),0)","v":0},{"$f":" BT822-IF(AND($B822<BU$14,BU$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BU$14-$B822-1),0)","v":0},{"$f":" BU822-IF(AND($B822<BV$14,BV$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BV$14-$B822-1),0)","v":0},{"$f":" BV822-IF(AND($B822<BW$14,BW$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BW$14-$B822-1),0)","v":0},{"$f":" BW822-IF(AND($B822<BX$14,BX$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BX$14-$B822-1),0)","v":0},{"$f":" BX822-IF(AND($B822<BY$14,BY$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BY$14-$B822-1),0)","v":0},{"$f":" BY822-IF(AND($B822<BZ$14,BZ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BZ$14-$B822-1),0)","v":0},{"$f":" BZ822-IF(AND($B822<CA$14,CA$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CA$14-$B822-1),0)","v":0},{"$f":" CA822-IF(AND($B822<CB$14,CB$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CB$14-$B822-1),0)","v":0},{"$f":" CB822-IF(AND($B822<CC$14,CC$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CC$14-$B822-1),0)","v":0},{"$f":" CC822-IF(AND($B822<CD$14,CD$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CD$14-$B822-1),0)","v":0},{"$f":" CD822-IF(AND($B822<CE$14,CE$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CE$14-$B822-1),0)","v":0},{"$f":" CE822-IF(AND($B822<CF$14,CF$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CF$14-$B822-1),0)","v":0},{"$f":" CF822-IF(AND($B822<CG$14,CG$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CG$14-$B822-1),0)","v":0},{"$f":" CG822-IF(AND($B822<CH$14,CH$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CH$14-$B822-1),0)","v":0},{"$f":" CH822-IF(AND($B822<CI$14,CI$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CI$14-$B822-1),0)","v":0},{"$f":" CI822-IF(AND($B822<CJ$14,CJ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CJ$14-$B822-1),0)","v":0},{"$f":" CJ822-IF(AND($B822<CK$14,CK$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CK$14-$B822-1),0)","v":0},{"$f":" CK822-IF(AND($B822<CL$14,CL$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CL$14-$B822-1),0)","v":0},{"$f":" CL822-IF(AND($B822<CM$14,CM$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CM$14-$B822-1),0)","v":0},{"$f":" CM822-IF(AND($B822<CN$14,CN$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CN$14-$B822-1),0)","v":0},{"$f":" CN822-IF(AND($B822<CO$14,CO$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CO$14-$B822-1),0)","v":0},{"$f":" CO822-IF(AND($B822<CP$14,CP$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CP$14-$B822-1),0)","v":0},{"$f":" CP822-IF(AND($B822<CQ$14,CQ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CQ$14-$B822-1),0)","v":0},{"$f":" CQ822-IF(AND($B822<CR$14,CR$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CR$14-$B822-1),0)","v":0},{"$f":" CR822-IF(AND($B822<CS$14,CS$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CS$14-$B822-1),0)","v":0},{"$f":" CS822-IF(AND($B822<CT$14,CT$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CT$14-$B822-1),0)","v":0},{"$f":" CT822-IF(AND($B822<CU$14,CU$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CU$14-$B822-1),0)","v":0},{"$f":" CU822-IF(AND($B822<CV$14,CV$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CV$14-$B822-1),0)","v":0},{"$f":" CV822-IF(AND($B822<CW$14,CW$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CW$14-$B822-1),0)","v":0},{"$f":" CW822-IF(AND($B822<CX$14,CX$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CX$14-$B822-1),0)","v":0},{"$f":" CX822-IF(AND($B822<CY$14,CY$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CY$14-$B822-1),0)","v":0},{"$f":" CY822-IF(AND($B822<CZ$14,CZ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CZ$14-$B822-1),0)","v":0},{"$f":" CZ822-IF(AND($B822<DA$14,DA$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DA$14-$B822-1),0)","v":0},{"$f":" DA822-IF(AND($B822<DB$14,DB$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DB$14-$B822-1),0)","v":0},{"$f":" DB822-IF(AND($B822<DC$14,DC$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DC$14-$B822-1),0)","v":0},{"$f":" DC822-IF(AND($B822<DD$14,DD$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DD$14-$B822-1),0)","v":0},{"$f":" DD822-IF(AND($B822<DE$14,DE$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DE$14-$B822-1),0)","v":0},{"$f":" DE822-IF(AND($B822<DF$14,DF$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DF$14-$B822-1),0)","v":0},{"$f":" DF822-IF(AND($B822<DG$14,DG$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DG$14-$B822-1),0)","v":0},{"$f":" DG822-IF(AND($B822<DH$14,DH$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DH$14-$B822-1),0)","v":0},{"$f":" DH822-IF(AND($B822<DI$14,DI$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DI$14-$B822-1),0)","v":0},{"$f":" DI822-IF(AND($B822<DJ$14,DJ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DJ$14-$B822-1),0)","v":0},{"$f":" DJ822-IF(AND($B822<DK$14,DK$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DK$14-$B822-1),0)","v":0},{"$f":" DK822-IF(AND($B822<DL$14,DL$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DL$14-$B822-1),0)","v":0},{"$f":" DL822-IF(AND($B822<DM$14,DM$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DM$14-$B822-1),0)","v":0},{"$f":" DM822-IF(AND($B822<DN$14,DN$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DN$14-$B822-1),0)","v":0},{"$f":" DN822-IF(AND($B822<DO$14,DO$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DO$14-$B822-1),0)","v":0},{"$f":" DO822-IF(AND($B822<DP$14,DP$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DP$14-$B822-1),0)","v":0},{"$f":" DP822-IF(AND($B822<DQ$14,DQ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DQ$14-$B822-1),0)","v":0},{"$f":" DQ822-IF(AND($B822<DR$14,DR$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DR$14-$B822-1),0)","v":0},{"$f":" DR822-IF(AND($B822<DS$14,DS$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DS$14-$B822-1),0)","v":0}]
[{"$f":"Calcs!A852","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E852),1,Calcs!E852)*Periods,0)","v":0},{"$f":"ROUND(MAX(B852,Input!Z852*Periods),0)","v":0},null,null,0,{"$f":" F852-IF(AND($B852<G$14,G$14-$B852<$C$5),OFFSET(Input!$BJ852,0,G$14-$B852-1),0)","v":0},{"$f":" G852-IF(AND($B852<H$14,H$14-$B852<$C$5),OFFSET(Input!$BJ852,0,H$14-$B852-1),0)","v":0},{"$f":" H852-IF(AND($B852<I$14,I$14-$B852<$C$5),OFFSET(Input!$BJ852,0,I$14-$B852-1),0)","v":0},{"$f":" I852-IF(AND($B852<J$14,J$14-$B852<$C$5),OFFSET(Input!$BJ852,0,J$14-$B852-1),0)","v":0},{"$f":" J852-IF(AND($B852<K$14,K$14-$B852<$C$5),OFFSET(Input!$BJ852,0,K$14-$B852-1),0)","v":0},{"$f":" K852-IF(AND($B852<L$14,L$14-$B852<$C$5),OFFSET(Input!$BJ852,0,L$14-$B852-1),0)","v":0},{"$f":" L852-IF(AND($B852<M$14,M$14-$B852<$C$5),OFFSET(Input!$BJ852,0,M$14-$B852-1),0)","v":0},{"$f":" M852-IF(AND($B852<N$14,N$14-$B852<$C$5),OFFSET(Input!$BJ852,0,N$14-$B852-1),0)","v":0},{"$f":" N852-IF(AND($B852<O$14,O$14-$B852<$C$5),OFFSET(Input!$BJ852,0,O$14-$B852-1),0)","v":0},{"$f":" O852-IF(AND($B852<P$14,P$14-$B852<$C$5),OFFSET(Input!$BJ852,0,P$14-$B852-1),0)","v":0},{"$f":" P852-IF(AND($B852<Q$14,Q$14-$B852<$C$5),OFFSET(Input!$BJ852,0,Q$14-$B852-1),0)","v":0},{"$f":" Q852-IF(AND($B852<R$14,R$14-$B852<$C$5),OFFSET(Input!$BJ852,0,R$14-$B852-1),0)","v":0},{"$f":" R852-IF(AND($B852<S$14,S$14-$B852<$C$5),OFFSET(Input!$BJ852,0,S$14-$B852-1),0)","v":0},{"$f":" S852-IF(AND($B852<T$14,T$14-$B852<$C$5),OFFSET(Input!$BJ852,0,T$14-$B852-1),0)","v":0},{"$f":" T852-IF(AND($B852<U$14,U$14-$B852<$C$5),OFFSET(Input!$BJ852,0,U$14-$B852-1),0)","v":0},{"$f":" U852-IF(AND($B852<V$14,V$14-$B852<$C$5),OFFSET(Input!$BJ852,0,V$14-$B852-1),0)","v":0},{"$f":" V852-IF(AND($B852<W$14,W$14-$B852<$C$5),OFFSET(Input!$BJ852,0,W$14-$B852-1),0)","v":0},{"$f":" W852-IF(AND($B852<X$14,X$14-$B852<$C$5),OFFSET(Input!$BJ852,0,X$14-$B852-1),0)","v":0},{"$f":" X852-IF(AND($B852<Y$14,Y$14-$B852<$C$5),OFFSET(Input!$BJ852,0,Y$14-$B852-1),0)","v":0},{"$f":" Y852-IF(AND($B852<Z$14,Z$14-$B852<$C$5),OFFSET(Input!$BJ852,0,Z$14-$B852-1),0)","v":0},{"$f":" Z852-IF(AND($B852<AA$14,AA$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AA$14-$B852-1),0)","v":0},{"$f":" AA852-IF(AND($B852<AB$14,AB$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AB$14-$B852-1),0)","v":0},{"$f":" AB852-IF(AND($B852<AC$14,AC$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AC$14-$B852-1),0)","v":0},{"$f":" AC852-IF(AND($B852<AD$14,AD$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AD$14-$B852-1),0)","v":0},{"$f":" AD852-IF(AND($B852<AE$14,AE$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AE$14-$B852-1),0)","v":0},{"$f":" AE852-IF(AND($B852<AF$14,AF$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AF$14-$B852-1),0)","v":0},{"$f":" AF852-IF(AND($B852<AG$14,AG$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AG$14-$B852-1),0)","v":0},{"$f":" AG852-IF(AND($B852<AH$14,AH$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AH$14-$B852-1),0)","v":0},{"$f":" AH852-IF(AND($B852<AI$14,AI$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AI$14-$B852-1),0)","v":0},{"$f":" AI852-IF(AND($B852<AJ$14,AJ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AJ$14-$B852-1),0)","v":0},{"$f":" AJ852-IF(AND($B852<AK$14,AK$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AK$14-$B852-1),0)","v":0},{"$f":" AK852-IF(AND($B852<AL$14,AL$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AL$14-$B852-1),0)","v":0},{"$f":" AL852-IF(AND($B852<AM$14,AM$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AM$14-$B852-1),0)","v":0},{"$f":" AM852-IF(AND($B852<AN$14,AN$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AN$14-$B852-1),0)","v":0},{"$f":" AN852-IF(AND($B852<AO$14,AO$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AO$14-$B852-1),0)","v":0},{"$f":" AO852-IF(AND($B852<AP$14,AP$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AP$14-$B852-1),0)","v":0},{"$f":" AP852-IF(AND($B852<AQ$14,AQ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AQ$14-$B852-1),0)","v":0},{"$f":" AQ852-IF(AND($B852<AR$14,AR$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AR$14-$B852-1),0)","v":0},{"$f":" AR852-IF(AND($B852<AS$14,AS$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AS$14-$B852-1),0)","v":0},{"$f":" AS852-IF(AND($B852<AT$14,AT$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AT$14-$B852-1),0)","v":0},{"$f":" AT852-IF(AND($B852<AU$14,AU$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AU$14-$B852-1),0)","v":0},{"$f":" AU852-IF(AND($B852<AV$14,AV$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AV$14-$B852-1),0)","v":0},{"$f":" AV852-IF(AND($B852<AW$14,AW$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AW$14-$B852-1),0)","v":0},{"$f":" AW852-IF(AND($B852<AX$14,AX$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AX$14-$B852-1),0)","v":0},{"$f":" AX852-IF(AND($B852<AY$14,AY$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AY$14-$B852-1),0)","v":0},{"$f":" AY852-IF(AND($B852<AZ$14,AZ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AZ$14-$B852-1),0)","v":0},{"$f":" AZ852-IF(AND($B852<BA$14,BA$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BA$14-$B852-1),0)","v":0},{"$f":" BA852-IF(AND($B852<BB$14,BB$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BB$14-$B852-1),0)","v":0},{"$f":" BB852-IF(AND($B852<BC$14,BC$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BC$14-$B852-1),0)","v":0},{"$f":" BC852-IF(AND($B852<BD$14,BD$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BD$14-$B852-1),0)","v":0},{"$f":" BD852-IF(AND($B852<BE$14,BE$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BE$14-$B852-1),0)","v":0},{"$f":" BE852-IF(AND($B852<BF$14,BF$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BF$14-$B852-1),0)","v":0},{"$f":" BF852-IF(AND($B852<BG$14,BG$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BG$14-$B852-1),0)","v":0},{"$f":" BG852-IF(AND($B852<BH$14,BH$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BH$14-$B852-1),0)","v":0},{"$f":" BH852-IF(AND($B852<BI$14,BI$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BI$14-$B852-1),0)","v":0},{"$f":" BI852-IF(AND($B852<BJ$14,BJ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BJ$14-$B852-1),0)","v":0},{"$f":" BJ852-IF(AND($B852<BK$14,BK$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BK$14-$B852-1),0)","v":0},{"$f":" BK852-IF(AND($B852<BL$14,BL$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BL$14-$B852-1),0)","v":0},{"$f":" BL852-IF(AND($B852<BM$14,BM$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BM$14-$B852-1),0)","v":0},{"$f":" BM852-IF(AND($B852<BN$14,BN$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BN$14-$B852-1),0)","v":0},{"$f":" BN852-IF(AND($B852<BO$14,BO$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BO$14-$B852-1),0)","v":0},{"$f":" BO852-IF(AND($B852<BP$14,BP$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BP$14-$B852-1),0)","v":0},{"$f":" BP852-IF(AND($B852<BQ$14,BQ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BQ$14-$B852-1),0)","v":0},{"$f":" BQ852-IF(AND($B852<BR$14,BR$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BR$14-$B852-1),0)","v":0},{"$f":" BR852-IF(AND($B852<BS$14,BS$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BS$14-$B852-1),0)","v":0},{"$f":" BS852-IF(AND($B852<BT$14,BT$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BT$14-$B852-1),0)","v":0},{"$f":" BT852-IF(AND($B852<BU$14,BU$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BU$14-$B852-1),0)","v":0},{"$f":" BU852-IF(AND($B852<BV$14,BV$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BV$14-$B852-1),0)","v":0},{"$f":" BV852-IF(AND($B852<BW$14,BW$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BW$14-$B852-1),0)","v":0},{"$f":" BW852-IF(AND($B852<BX$14,BX$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BX$14-$B852-1),0)","v":0},{"$f":" BX852-IF(AND($B852<BY$14,BY$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BY$14-$B852-1),0)","v":0},{"$f":" BY852-IF(AND($B852<BZ$14,BZ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BZ$14-$B852-1),0)","v":0},{"$f":" BZ852-IF(AND($B852<CA$14,CA$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CA$14-$B852-1),0)","v":0},{"$f":" CA852-IF(AND($B852<CB$14,CB$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CB$14-$B852-1),0)","v":0},{"$f":" CB852-IF(AND($B852<CC$14,CC$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CC$14-$B852-1),0)","v":0},{"$f":" CC852-IF(AND($B852<CD$14,CD$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CD$14-$B852-1),0)","v":0},{"$f":" CD852-IF(AND($B852<CE$14,CE$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CE$14-$B852-1),0)","v":0},{"$f":" CE852-IF(AND($B852<CF$14,CF$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CF$14-$B852-1),0)","v":0},{"$f":" CF852-IF(AND($B852<CG$14,CG$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CG$14-$B852-1),0)","v":0},{"$f":" CG852-IF(AND($B852<CH$14,CH$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CH$14-$B852-1),0)","v":0},{"$f":" CH852-IF(AND($B852<CI$14,CI$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CI$14-$B852-1),0)","v":0},{"$f":" CI852-IF(AND($B852<CJ$14,CJ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CJ$14-$B852-1),0)","v":0},{"$f":" CJ852-IF(AND($B852<CK$14,CK$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CK$14-$B852-1),0)","v":0},{"$f":" CK852-IF(AND($B852<CL$14,CL$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CL$14-$B852-1),0)","v":0},{"$f":" CL852-IF(AND($B852<CM$14,CM$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CM$14-$B852-1),0)","v":0},{"$f":" CM852-IF(AND($B852<CN$14,CN$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CN$14-$B852-1),0)","v":0},{"$f":" CN852-IF(AND($B852<CO$14,CO$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CO$14-$B852-1),0)","v":0},{"$f":" CO852-IF(AND($B852<CP$14,CP$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CP$14-$B852-1),0)","v":0},{"$f":" CP852-IF(AND($B852<CQ$14,CQ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CQ$14-$B852-1),0)","v":0},{"$f":" CQ852-IF(AND($B852<CR$14,CR$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CR$14-$B852-1),0)","v":0},{"$f":" CR852-IF(AND($B852<CS$14,CS$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CS$14-$B852-1),0)","v":0},{"$f":" CS852-IF(AND($B852<CT$14,CT$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CT$14-$B852-1),0)","v":0},{"$f":" CT852-IF(AND($B852<CU$14,CU$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CU$14-$B852-1),0)","v":0},{"$f":" CU852-IF(AND($B852<CV$14,CV$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CV$14-$B852-1),0)","v":0},{"$f":" CV852-IF(AND($B852<CW$14,CW$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CW$14-$B852-1),0)","v":0},{"$f":" CW852-IF(AND($B852<CX$14,CX$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CX$14-$B852-1),0)","v":0},{"$f":" CX852-IF(AND($B852<CY$14,CY$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CY$14-$B852-1),0)","v":0},{"$f":" CY852-IF(AND($B852<CZ$14,CZ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CZ$14-$B852-1),0)","v":0},{"$f":" CZ852-IF(AND($B852<DA$14,DA$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DA$14-$B852-1),0)","v":0},{"$f":" DA852-IF(AND($B852<DB$14,DB$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DB$14-$B852-1),0)","v":0},{"$f":" DB852-IF(AND($B852<DC$14,DC$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DC$14-$B852-1),0)","v":0},{"$f":" DC852-IF(AND($B852<DD$14,DD$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DD$14-$B852-1),0)","v":0},{"$f":" DD852-IF(AND($B852<DE$14,DE$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DE$14-$B852-1),0)","v":0},{"$f":" DE852-IF(AND($B852<DF$14,DF$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DF$14-$B852-1),0)","v":0},{"$f":" DF852-IF(AND($B852<DG$14,DG$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DG$14-$B852-1),0)","v":0},{"$f":" DG852-IF(AND($B852<DH$14,DH$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DH$14-$B852-1),0)","v":0},{"$f":" DH852-IF(AND($B852<DI$14,DI$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DI$14-$B852-1),0)","v":0},{"$f":" DI852-IF(AND($B852<DJ$14,DJ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DJ$14-$B852-1),0)","v":0},{"$f":" DJ852-IF(AND($B852<DK$14,DK$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DK$14-$B852-1),0)","v":0},{"$f":" DK852-IF(AND($B852<DL$14,DL$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DL$14-$B852-1),0)","v":0},{"$f":" DL852-IF(AND($B852<DM$14,DM$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DM$14-$B852-1),0)","v":0},{"$f":" DM852-IF(AND($B852<DN$14,DN$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DN$14-$B852-1),0)","v":0},{"$f":" DN852-IF(AND($B852<DO$14,DO$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DO$14-$B852-1),0)","v":0},{"$f":" DO852-IF(AND($B852<DP$14,DP$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DP$14-$B852-1),0)","v":0},{"$f":" DP852-IF(AND($B852<DQ$14,DQ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DQ$14-$B852-1),0)","v":0},{"$f":" DQ852-IF(AND($B852<DR$14,DR$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DR$14-$B852-1),0)","v":0},{"$f":" DR852-IF(AND($B852<DS$14,DS$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DS$14-$B852-1),0)","v":0}]
[{"$f":"Calcs!A887","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E887),1,Calcs!E887)*Periods,0)","v":0},{"$f":"ROUND(MAX(B887,Input!Z887*Periods),0)","v":0},null,null,0,{"$f":" F887-IF(AND($B887<G$14,G$14-$B887<$C$5),OFFSET(Input!$BJ887,0,G$14-$B887-1),0)","v":0},{"$f":" G887-IF(AND($B887<H$14,H$14-$B887<$C$5),OFFSET(Input!$BJ887,0,H$14-$B887-1),0)","v":0},{"$f":" H887-IF(AND($B887<I$14,I$14-$B887<$C$5),OFFSET(Input!$BJ887,0,I$14-$B887-1),0)","v":0},{"$f":" I887-IF(AND($B887<J$14,J$14-$B887<$C$5),OFFSET(Input!$BJ887,0,J$14-$B887-1),0)","v":0},{"$f":" J887-IF(AND($B887<K$14,K$14-$B887<$C$5),OFFSET(Input!$BJ887,0,K$14-$B887-1),0)","v":0},{"$f":" K887-IF(AND($B887<L$14,L$14-$B887<$C$5),OFFSET(Input!$BJ887,0,L$14-$B887-1),0)","v":0},{"$f":" L887-IF(AND($B887<M$14,M$14-$B887<$C$5),OFFSET(Input!$BJ887,0,M$14-$B887-1),0)","v":0},{"$f":" M887-IF(AND($B887<N$14,N$14-$B887<$C$5),OFFSET(Input!$BJ887,0,N$14-$B887-1),0)","v":0},{"$f":" N887-IF(AND($B887<O$14,O$14-$B887<$C$5),OFFSET(Input!$BJ887,0,O$14-$B887-1),0)","v":0},{"$f":" O887-IF(AND($B887<P$14,P$14-$B887<$C$5),OFFSET(Input!$BJ887,0,P$14-$B887-1),0)","v":0},{"$f":" P887-IF(AND($B887<Q$14,Q$14-$B887<$C$5),OFFSET(Input!$BJ887,0,Q$14-$B887-1),0)","v":0},{"$f":" Q887-IF(AND($B887<R$14,R$14-$B887<$C$5),OFFSET(Input!$BJ887,0,R$14-$B887-1),0)","v":0},{"$f":" R887-IF(AND($B887<S$14,S$14-$B887<$C$5),OFFSET(Input!$BJ887,0,S$14-$B887-1),0)","v":0},{"$f":" S887-IF(AND($B887<T$14,T$14-$B887<$C$5),OFFSET(Input!$BJ887,0,T$14-$B887-1),0)","v":0},{"$f":" T887-IF(AND($B887<U$14,U$14-$B887<$C$5),OFFSET(Input!$BJ887,0,U$14-$B887-1),0)","v":0},{"$f":" U887-IF(AND($B887<V$14,V$14-$B887<$C$5),OFFSET(Input!$BJ887,0,V$14-$B887-1),0)","v":0},{"$f":" V887-IF(AND($B887<W$14,W$14-$B887<$C$5),OFFSET(Input!$BJ887,0,W$14-$B887-1),0)","v":0},{"$f":" W887-IF(AND($B887<X$14,X$14-$B887<$C$5),OFFSET(Input!$BJ887,0,X$14-$B887-1),0)","v":0},{"$f":" X887-IF(AND($B887<Y$14,Y$14-$B887<$C$5),OFFSET(Input!$BJ887,0,Y$14-$B887-1),0)","v":0},{"$f":" Y887-IF(AND($B887<Z$14,Z$14-$B887<$C$5),OFFSET(Input!$BJ887,0,Z$14-$B887-1),0)","v":0},{"$f":" Z887-IF(AND($B887<AA$14,AA$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AA$14-$B887-1),0)","v":0},{"$f":" AA887-IF(AND($B887<AB$14,AB$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AB$14-$B887-1),0)","v":0},{"$f":" AB887-IF(AND($B887<AC$14,AC$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AC$14-$B887-1),0)","v":0},{"$f":" AC887-IF(AND($B887<AD$14,AD$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AD$14-$B887-1),0)","v":0},{"$f":" AD887-IF(AND($B887<AE$14,AE$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AE$14-$B887-1),0)","v":0},{"$f":" AE887-IF(AND($B887<AF$14,AF$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AF$14-$B887-1),0)","v":0},{"$f":" AF887-IF(AND($B887<AG$14,AG$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AG$14-$B887-1),0)","v":0},{"$f":" AG887-IF(AND($B887<AH$14,AH$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AH$14-$B887-1),0)","v":0},{"$f":" AH887-IF(AND($B887<AI$14,AI$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AI$14-$B887-1),0)","v":0},{"$f":" AI887-IF(AND($B887<AJ$14,AJ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AJ$14-$B887-1),0)","v":0},{"$f":" AJ887-IF(AND($B887<AK$14,AK$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AK$14-$B887-1),0)","v":0},{"$f":" AK887-IF(AND($B887<AL$14,AL$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AL$14-$B887-1),0)","v":0},{"$f":" AL887-IF(AND($B887<AM$14,AM$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AM$14-$B887-1),0)","v":0},{"$f":" AM887-IF(AND($B887<AN$14,AN$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AN$14-$B887-1),0)","v":0},{"$f":" AN887-IF(AND($B887<AO$14,AO$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AO$14-$B887-1),0)","v":0},{"$f":" AO887-IF(AND($B887<AP$14,AP$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AP$14-$B887-1),0)","v":0},{"$f":" AP887-IF(AND($B887<AQ$14,AQ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AQ$14-$B887-1),0)","v":0},{"$f":" AQ887-IF(AND($B887<AR$14,AR$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AR$14-$B887-1),0)","v":0},{"$f":" AR887-IF(AND($B887<AS$14,AS$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AS$14-$B887-1),0)","v":0},{"$f":" AS887-IF(AND($B887<AT$14,AT$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AT$14-$B887-1),0)","v":0},{"$f":" AT887-IF(AND($B887<AU$14,AU$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AU$14-$B887-1),0)","v":0},{"$f":" AU887-IF(AND($B887<AV$14,AV$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AV$14-$B887-1),0)","v":0},{"$f":" AV887-IF(AND($B887<AW$14,AW$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AW$14-$B887-1),0)","v":0},{"$f":" AW887-IF(AND($B887<AX$14,AX$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AX$14-$B887-1),0)","v":0},{"$f":" AX887-IF(AND($B887<AY$14,AY$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AY$14-$B887-1),0)","v":0},{"$f":" AY887-IF(AND($B887<AZ$14,AZ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AZ$14-$B887-1),0)","v":0},{"$f":" AZ887-IF(AND($B887<BA$14,BA$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BA$14-$B887-1),0)","v":0},{"$f":" BA887-IF(AND($B887<BB$14,BB$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BB$14-$B887-1),0)","v":0},{"$f":" BB887-IF(AND($B887<BC$14,BC$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BC$14-$B887-1),0)","v":0},{"$f":" BC887-IF(AND($B887<BD$14,BD$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BD$14-$B887-1),0)","v":0},{"$f":" BD887-IF(AND($B887<BE$14,BE$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BE$14-$B887-1),0)","v":0},{"$f":" BE887-IF(AND($B887<BF$14,BF$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BF$14-$B887-1),0)","v":0},{"$f":" BF887-IF(AND($B887<BG$14,BG$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BG$14-$B887-1),0)","v":0},{"$f":" BG887-IF(AND($B887<BH$14,BH$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BH$14-$B887-1),0)","v":0},{"$f":" BH887-IF(AND($B887<BI$14,BI$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BI$14-$B887-1),0)","v":0},{"$f":" BI887-IF(AND($B887<BJ$14,BJ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BJ$14-$B887-1),0)","v":0},{"$f":" BJ887-IF(AND($B887<BK$14,BK$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BK$14-$B887-1),0)","v":0},{"$f":" BK887-IF(AND($B887<BL$14,BL$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BL$14-$B887-1),0)","v":0},{"$f":" BL887-IF(AND($B887<BM$14,BM$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BM$14-$B887-1),0)","v":0},{"$f":" BM887-IF(AND($B887<BN$14,BN$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BN$14-$B887-1),0)","v":0},{"$f":" BN887-IF(AND($B887<BO$14,BO$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BO$14-$B887-1),0)","v":0},{"$f":" BO887-IF(AND($B887<BP$14,BP$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BP$14-$B887-1),0)","v":0},{"$f":" BP887-IF(AND($B887<BQ$14,BQ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BQ$14-$B887-1),0)","v":0},{"$f":" BQ887-IF(AND($B887<BR$14,BR$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BR$14-$B887-1),0)","v":0},{"$f":" BR887-IF(AND($B887<BS$14,BS$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BS$14-$B887-1),0)","v":0},{"$f":" BS887-IF(AND($B887<BT$14,BT$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BT$14-$B887-1),0)","v":0},{"$f":" BT887-IF(AND($B887<BU$14,BU$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BU$14-$B887-1),0)","v":0},{"$f":" BU887-IF(AND($B887<BV$14,BV$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BV$14-$B887-1),0)","v":0},{"$f":" BV887-IF(AND($B887<BW$14,BW$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BW$14-$B887-1),0)","v":0},{"$f":" BW887-IF(AND($B887<BX$14,BX$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BX$14-$B887-1),0)","v":0},{"$f":" BX887-IF(AND($B887<BY$14,BY$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BY$14-$B887-1),0)","v":0},{"$f":" BY887-IF(AND($B887<BZ$14,BZ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BZ$14-$B887-1),0)","v":0},{"$f":" BZ887-IF(AND($B887<CA$14,CA$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CA$14-$B887-1),0)","v":0},{"$f":" CA887-IF(AND($B887<CB$14,CB$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CB$14-$B887-1),0)","v":0},{"$f":" CB887-IF(AND($B887<CC$14,CC$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CC$14-$B887-1),0)","v":0},{"$f":" CC887-IF(AND($B887<CD$14,CD$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CD$14-$B887-1),0)","v":0},{"$f":" CD887-IF(AND($B887<CE$14,CE$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CE$14-$B887-1),0)","v":0},{"$f":" CE887-IF(AND($B887<CF$14,CF$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CF$14-$B887-1),0)","v":0},{"$f":" CF887-IF(AND($B887<CG$14,CG$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CG$14-$B887-1),0)","v":0},{"$f":" CG887-IF(AND($B887<CH$14,CH$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CH$14-$B887-1),0)","v":0},{"$f":" CH887-IF(AND($B887<CI$14,CI$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CI$14-$B887-1),0)","v":0},{"$f":" CI887-IF(AND($B887<CJ$14,CJ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CJ$14-$B887-1),0)","v":0},{"$f":" CJ887-IF(AND($B887<CK$14,CK$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CK$14-$B887-1),0)","v":0},{"$f":" CK887-IF(AND($B887<CL$14,CL$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CL$14-$B887-1),0)","v":0},{"$f":" CL887-IF(AND($B887<CM$14,CM$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CM$14-$B887-1),0)","v":0},{"$f":" CM887-IF(AND($B887<CN$14,CN$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CN$14-$B887-1),0)","v":0},{"$f":" CN887-IF(AND($B887<CO$14,CO$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CO$14-$B887-1),0)","v":0},{"$f":" CO887-IF(AND($B887<CP$14,CP$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CP$14-$B887-1),0)","v":0},{"$f":" CP887-IF(AND($B887<CQ$14,CQ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CQ$14-$B887-1),0)","v":0},{"$f":" CQ887-IF(AND($B887<CR$14,CR$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CR$14-$B887-1),0)","v":0},{"$f":" CR887-IF(AND($B887<CS$14,CS$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CS$14-$B887-1),0)","v":0},{"$f":" CS887-IF(AND($B887<CT$14,CT$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CT$14-$B887-1),0)","v":0},{"$f":" CT887-IF(AND($B887<CU$14,CU$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CU$14-$B887-1),0)","v":0},{"$f":" CU887-IF(AND($B887<CV$14,CV$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CV$14-$B887-1),0)","v":0},{"$f":" CV887-IF(AND($B887<CW$14,CW$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CW$14-$B887-1),0)","v":0},{"$f":" CW887-IF(AND($B887<CX$14,CX$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CX$14-$B887-1),0)","v":0},{"$f":" CX887-IF(AND($B887<CY$14,CY$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CY$14-$B887-1),0)","v":0},{"$f":" CY887-IF(AND($B887<CZ$14,CZ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CZ$14-$B887-1),0)","v":0},{"$f":" CZ887-IF(AND($B887<DA$14,DA$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DA$14-$B887-1),0)","v":0},{"$f":" DA887-IF(AND($B887<DB$14,DB$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DB$14-$B887-1),0)","v":0},{"$f":" DB887-IF(AND($B887<DC$14,DC$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DC$14-$B887-1),0)","v":0},{"$f":" DC887-IF(AND($B887<DD$14,DD$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DD$14-$B887-1),0)","v":0},{"$f":" DD887-IF(AND($B887<DE$14,DE$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DE$14-$B887-1),0)","v":0},{"$f":" DE887-IF(AND($B887<DF$14,DF$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DF$14-$B887-1),0)","v":0},{"$f":" DF887-IF(AND($B887<DG$14,DG$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DG$14-$B887-1),0)","v":0},{"$f":" DG887-IF(AND($B887<DH$14,DH$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DH$14-$B887-1),0)","v":0},{"$f":" DH887-IF(AND($B887<DI$14,DI$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DI$14-$B887-1),0)","v":0},{"$f":" DI887-IF(AND($B887<DJ$14,DJ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DJ$14-$B887-1),0)","v":0},{"$f":" DJ887-IF(AND($B887<DK$14,DK$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DK$14-$B887-1),0)","v":0},{"$f":" DK887-IF(AND($B887<DL$14,DL$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DL$14-$B887-1),0)","v":0},{"$f":" DL887-IF(AND($B887<DM$14,DM$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DM$14-$B887-1),0)","v":0},{"$f":" DM887-IF(AND($B887<DN$14,DN$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DN$14-$B887-1),0)","v":0},{"$f":" DN887-IF(AND($B887<DO$14,DO$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DO$14-$B887-1),0)","v":0},{"$f":" DO887-IF(AND($B887<DP$14,DP$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DP$14-$B887-1),0)","v":0},{"$f":" DP887-IF(AND($B887<DQ$14,DQ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DQ$14-$B887-1),0)","v":0},{"$f":" DQ887-IF(AND($B887<DR$14,DR$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DR$14-$B887-1),0)","v":0},{"$f":" DR887-IF(AND($B887<DS$14,DS$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DS$14-$B887-1),0)","v":0}]
[{"$f":"Calcs!A944","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E944),1,Calcs!E944)*Periods,0)","v":0},{"$f":"ROUND(MAX(B944,Input!Z944*Periods),0)","v":0},null,null,0,{"$f":" F944-IF(AND($B944<G$14,G$14-$B944<$C$5),OFFSET(Input!$BJ944,0,G$14-$B944-1),0)","v":0},{"$f":" G944-IF(AND($B944<H$14,H$14-$B944<$C$5),OFFSET(Input!$BJ944,0,H$14-$B944-1),0)","v":0},{"$f":" H944-IF(AND($B944<I$14,I$14-$B944<$C$5),OFFSET(Input!$BJ944,0,I$14-$B944-1),0)","v":0},{"$f":" I944-IF(AND($B944<J$14,J$14-$B944<$C$5),OFFSET(Input!$BJ944,0,J$14-$B944-1),0)","v":0},{"$f":" J944-IF(AND($B944<K$14,K$14-$B944<$C$5),OFFSET(Input!$BJ944,0,K$14-$B944-1),0)","v":0},{"$f":" K944-IF(AND($B944<L$14,L$14-$B944<$C$5),OFFSET(Input!$BJ944,0,L$14-$B944-1),0)","v":0},{"$f":" L944-IF(AND($B944<M$14,M$14-$B944<$C$5),OFFSET(Input!$BJ944,0,M$14-$B944-1),0)","v":0},{"$f":" M944-IF(AND($B944<N$14,N$14-$B944<$C$5),OFFSET(Input!$BJ944,0,N$14-$B944-1),0)","v":0},{"$f":" N944-IF(AND($B944<O$14,O$14-$B944<$C$5),OFFSET(Input!$BJ944,0,O$14-$B944-1),0)","v":0},{"$f":" O944-IF(AND($B944<P$14,P$14-$B944<$C$5),OFFSET(Input!$BJ944,0,P$14-$B944-1),0)","v":0},{"$f":" P944-IF(AND($B944<Q$14,Q$14-$B944<$C$5),OFFSET(Input!$BJ944,0,Q$14-$B944-1),0)","v":0},{"$f":" Q944-IF(AND($B944<R$14,R$14-$B944<$C$5),OFFSET(Input!$BJ944,0,R$14-$B944-1),0)","v":0},{"$f":" R944-IF(AND($B944<S$14,S$14-$B944<$C$5),OFFSET(Input!$BJ944,0,S$14-$B944-1),0)","v":0},{"$f":" S944-IF(AND($B944<T$14,T$14-$B944<$C$5),OFFSET(Input!$BJ944,0,T$14-$B944-1),0)","v":0},{"$f":" T944-IF(AND($B944<U$14,U$14-$B944<$C$5),OFFSET(Input!$BJ944,0,U$14-$B944-1),0)","v":0},{"$f":" U944-IF(AND($B944<V$14,V$14-$B944<$C$5),OFFSET(Input!$BJ944,0,V$14-$B944-1),0)","v":0},{"$f":" V944-IF(AND($B944<W$14,W$14-$B944<$C$5),OFFSET(Input!$BJ944,0,W$14-$B944-1),0)","v":0},{"$f":" W944-IF(AND($B944<X$14,X$14-$B944<$C$5),OFFSET(Input!$BJ944,0,X$14-$B944-1),0)","v":0},{"$f":" X944-IF(AND($B944<Y$14,Y$14-$B944<$C$5),OFFSET(Input!$BJ944,0,Y$14-$B944-1),0)","v":0},{"$f":" Y944-IF(AND($B944<Z$14,Z$14-$B944<$C$5),OFFSET(Input!$BJ944,0,Z$14-$B944-1),0)","v":0},{"$f":" Z944-IF(AND($B944<AA$14,AA$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AA$14-$B944-1),0)","v":0},{"$f":" AA944-IF(AND($B944<AB$14,AB$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AB$14-$B944-1),0)","v":0},{"$f":" AB944-IF(AND($B944<AC$14,AC$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AC$14-$B944-1),0)","v":0},{"$f":" AC944-IF(AND($B944<AD$14,AD$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AD$14-$B944-1),0)","v":0},{"$f":" AD944-IF(AND($B944<AE$14,AE$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AE$14-$B944-1),0)","v":0},{"$f":" AE944-IF(AND($B944<AF$14,AF$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AF$14-$B944-1),0)","v":0},{"$f":" AF944-IF(AND($B944<AG$14,AG$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AG$14-$B944-1),0)","v":0},{"$f":" AG944-IF(AND($B944<AH$14,AH$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AH$14-$B944-1),0)","v":0},{"$f":" AH944-IF(AND($B944<AI$14,AI$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AI$14-$B944-1),0)","v":0},{"$f":" AI944-IF(AND($B944<AJ$14,AJ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AJ$14-$B944-1),0)","v":0},{"$f":" AJ944-IF(AND($B944<AK$14,AK$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AK$14-$B944-1),0)","v":0},{"$f":" AK944-IF(AND($B944<AL$14,AL$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AL$14-$B944-1),0)","v":0},{"$f":" AL944-IF(AND($B944<AM$14,AM$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AM$14-$B944-1),0)","v":0},{"$f":" AM944-IF(AND($B944<AN$14,AN$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AN$14-$B944-1),0)","v":0},{"$f":" AN944-IF(AND($B944<AO$14,AO$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AO$14-$B944-1),0)","v":0},{"$f":" AO944-IF(AND($B944<AP$14,AP$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AP$14-$B944-1),0)","v":0},{"$f":" AP944-IF(AND($B944<AQ$14,AQ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AQ$14-$B944-1),0)","v":0},{"$f":" AQ944-IF(AND($B944<AR$14,AR$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AR$14-$B944-1),0)","v":0},{"$f":" AR944-IF(AND($B944<AS$14,AS$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AS$14-$B944-1),0)","v":0},{"$f":" AS944-IF(AND($B944<AT$14,AT$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AT$14-$B944-1),0)","v":0},{"$f":" AT944-IF(AND($B944<AU$14,AU$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AU$14-$B944-1),0)","v":0},{"$f":" AU944-IF(AND($B944<AV$14,AV$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AV$14-$B944-1),0)","v":0},{"$f":" AV944-IF(AND($B944<AW$14,AW$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AW$14-$B944-1),0)","v":0},{"$f":" AW944-IF(AND($B944<AX$14,AX$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AX$14-$B944-1),0)","v":0},{"$f":" AX944-IF(AND($B944<AY$14,AY$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AY$14-$B944-1),0)","v":0},{"$f":" AY944-IF(AND($B944<AZ$14,AZ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AZ$14-$B944-1),0)","v":0},{"$f":" AZ944-IF(AND($B944<BA$14,BA$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BA$14-$B944-1),0)","v":0},{"$f":" BA944-IF(AND($B944<BB$14,BB$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BB$14-$B944-1),0)","v":0},{"$f":" BB944-IF(AND($B944<BC$14,BC$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BC$14-$B944-1),0)","v":0},{"$f":" BC944-IF(AND($B944<BD$14,BD$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BD$14-$B944-1),0)","v":0},{"$f":" BD944-IF(AND($B944<BE$14,BE$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BE$14-$B944-1),0)","v":0},{"$f":" BE944-IF(AND($B944<BF$14,BF$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BF$14-$B944-1),0)","v":0},{"$f":" BF944-IF(AND($B944<BG$14,BG$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BG$14-$B944-1),0)","v":0},{"$f":" BG944-IF(AND($B944<BH$14,BH$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BH$14-$B944-1),0)","v":0},{"$f":" BH944-IF(AND($B944<BI$14,BI$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BI$14-$B944-1),0)","v":0},{"$f":" BI944-IF(AND($B944<BJ$14,BJ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BJ$14-$B944-1),0)","v":0},{"$f":" BJ944-IF(AND($B944<BK$14,BK$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BK$14-$B944-1),0)","v":0},{"$f":" BK944-IF(AND($B944<BL$14,BL$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BL$14-$B944-1),0)","v":0},{"$f":" BL944-IF(AND($B944<BM$14,BM$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BM$14-$B944-1),0)","v":0},{"$f":" BM944-IF(AND($B944<BN$14,BN$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BN$14-$B944-1),0)","v":0},{"$f":" BN944-IF(AND($B944<BO$14,BO$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BO$14-$B944-1),0)","v":0},{"$f":" BO944-IF(AND($B944<BP$14,BP$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BP$14-$B944-1),0)","v":0},{"$f":" BP944-IF(AND($B944<BQ$14,BQ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BQ$14-$B944-1),0)","v":0},{"$f":" BQ944-IF(AND($B944<BR$14,BR$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BR$14-$B944-1),0)","v":0},{"$f":" BR944-IF(AND($B944<BS$14,BS$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BS$14-$B944-1),0)","v":0},{"$f":" BS944-IF(AND($B944<BT$14,BT$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BT$14-$B944-1),0)","v":0},{"$f":" BT944-IF(AND($B944<BU$14,BU$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BU$14-$B944-1),0)","v":0},{"$f":" BU944-IF(AND($B944<BV$14,BV$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BV$14-$B944-1),0)","v":0},{"$f":" BV944-IF(AND($B944<BW$14,BW$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BW$14-$B944-1),0)","v":0},{"$f":" BW944-IF(AND($B944<BX$14,BX$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BX$14-$B944-1),0)","v":0},{"$f":" BX944-IF(AND($B944<BY$14,BY$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BY$14-$B944-1),0)","v":0},{"$f":" BY944-IF(AND($B944<BZ$14,BZ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BZ$14-$B944-1),0)","v":0},{"$f":" BZ944-IF(AND($B944<CA$14,CA$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CA$14-$B944-1),0)","v":0},{"$f":" CA944-IF(AND($B944<CB$14,CB$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CB$14-$B944-1),0)","v":0},{"$f":" CB944-IF(AND($B944<CC$14,CC$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CC$14-$B944-1),0)","v":0},{"$f":" CC944-IF(AND($B944<CD$14,CD$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CD$14-$B944-1),0)","v":0},{"$f":" CD944-IF(AND($B944<CE$14,CE$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CE$14-$B944-1),0)","v":0},{"$f":" CE944-IF(AND($B944<CF$14,CF$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CF$14-$B944-1),0)","v":0},{"$f":" CF944-IF(AND($B944<CG$14,CG$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CG$14-$B944-1),0)","v":0},{"$f":" CG944-IF(AND($B944<CH$14,CH$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CH$14-$B944-1),0)","v":0},{"$f":" CH944-IF(AND($B944<CI$14,CI$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CI$14-$B944-1),0)","v":0},{"$f":" CI944-IF(AND($B944<CJ$14,CJ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CJ$14-$B944-1),0)","v":0},{"$f":" CJ944-IF(AND($B944<CK$14,CK$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CK$14-$B944-1),0)","v":0},{"$f":" CK944-IF(AND($B944<CL$14,CL$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CL$14-$B944-1),0)","v":0},{"$f":" CL944-IF(AND($B944<CM$14,CM$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CM$14-$B944-1),0)","v":0},{"$f":" CM944-IF(AND($B944<CN$14,CN$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CN$14-$B944-1),0)","v":0},{"$f":" CN944-IF(AND($B944<CO$14,CO$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CO$14-$B944-1),0)","v":0},{"$f":" CO944-IF(AND($B944<CP$14,CP$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CP$14-$B944-1),0)","v":0},{"$f":" CP944-IF(AND($B944<CQ$14,CQ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CQ$14-$B944-1),0)","v":0},{"$f":" CQ944-IF(AND($B944<CR$14,CR$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CR$14-$B944-1),0)","v":0},{"$f":" CR944-IF(AND($B944<CS$14,CS$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CS$14-$B944-1),0)","v":0},{"$f":" CS944-IF(AND($B944<CT$14,CT$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CT$14-$B944-1),0)","v":0},{"$f":" CT944-IF(AND($B944<CU$14,CU$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CU$14-$B944-1),0)","v":0},{"$f":" CU944-IF(AND($B944<CV$14,CV$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CV$14-$B944-1),0)","v":0},{"$f":" CV944-IF(AND($B944<CW$14,CW$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CW$14-$B944-1),0)","v":0},{"$f":" CW944-IF(AND($B944<CX$14,CX$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CX$14-$B944-1),0)","v":0},{"$f":" CX944-IF(AND($B944<CY$14,CY$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CY$14-$B944-1),0)","v":0},{"$f":" CY944-IF(AND($B944<CZ$14,CZ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CZ$14-$B944-1),0)","v":0},{"$f":" CZ944-IF(AND($B944<DA$14,DA$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DA$14-$B944-1),0)","v":0},{"$f":" DA944-IF(AND($B944<DB$14,DB$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DB$14-$B944-1),0)","v":0},{"$f":" DB944-IF(AND($B944<DC$14,DC$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DC$14-$B944-1),0)","v":0},{"$f":" DC944-IF(AND($B944<DD$14,DD$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DD$14-$B944-1),0)","v":0},{"$f":" DD944-IF(AND($B944<DE$14,DE$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DE$14-$B944-1),0)","v":0},{"$f":" DE944-IF(AND($B944<DF$14,DF$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DF$14-$B944-1),0)","v":0},{"$f":" DF944-IF(AND($B944<DG$14,DG$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DG$14-$B944-1),0)","v":0},{"$f":" DG944-IF(AND($B944<DH$14,DH$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DH$14-$B944-1),0)","v":0},{"$f":" DH944-IF(AND($B944<DI$14,DI$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DI$14-$B944-1),0)","v":0},{"$f":" DI944-IF(AND($B944<DJ$14,DJ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DJ$14-$B944-1),0)","v":0},{"$f":" DJ944-IF(AND($B944<DK$14,DK$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DK$14-$B944-1),0)","v":0},{"$f":" DK944-IF(AND($B944<DL$14,DL$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DL$14-$B944-1),0)","v":0},{"$f":" DL944-IF(AND($B944<DM$14,DM$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DM$14-$B944-1),0)","v":0},{"$f":" DM944-IF(AND($B944<DN$14,DN$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DN$14-$B944-1),0)","v":0},{"$f":" DN944-IF(AND($B944<DO$14,DO$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DO$14-$B944-1),0)","v":0},{"$f":" DO944-IF(AND($B944<DP$14,DP$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DP$14-$B944-1),0)","v":0},{"$f":" DP944-IF(AND($B944<DQ$14,DQ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DQ$14-$B944-1),0)","v":0},{"$f":" DQ944-IF(AND($B944<DR$14,DR$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DR$14-$B944-1),0)","v":0},{"$f":" DR944-IF(AND($B944<DS$14,DS$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DS$14-$B944-1),0)","v":0}]
[{"$f":"Calcs!A952","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E952),1,Calcs!E952)*Periods,0)","v":0},{"$f":"ROUND(MAX(B952,Input!Z952*Periods),0)","v":0},null,null,0,{"$f":" F952-IF(AND($B952<G$14,G$14-$B952<$C$5),OFFSET(Input!$BJ952,0,G$14-$B952-1),0)","v":0},{"$f":" G952-IF(AND($B952<H$14,H$14-$B952<$C$5),OFFSET(Input!$BJ952,0,H$14-$B952-1),0)","v":0},{"$f":" H952-IF(AND($B952<I$14,I$14-$B952<$C$5),OFFSET(Input!$BJ952,0,I$14-$B952-1),0)","v":0},{"$f":" I952-IF(AND($B952<J$14,J$14-$B952<$C$5),OFFSET(Input!$BJ952,0,J$14-$B952-1),0)","v":0},{"$f":" J952-IF(AND($B952<K$14,K$14-$B952<$C$5),OFFSET(Input!$BJ952,0,K$14-$B952-1),0)","v":0},{"$f":" K952-IF(AND($B952<L$14,L$14-$B952<$C$5),OFFSET(Input!$BJ952,0,L$14-$B952-1),0)","v":0},{"$f":" L952-IF(AND($B952<M$14,M$14-$B952<$C$5),OFFSET(Input!$BJ952,0,M$14-$B952-1),0)","v":0},{"$f":" M952-IF(AND($B952<N$14,N$14-$B952<$C$5),OFFSET(Input!$BJ952,0,N$14-$B952-1),0)","v":0},{"$f":" N952-IF(AND($B952<O$14,O$14-$B952<$C$5),OFFSET(Input!$BJ952,0,O$14-$B952-1),0)","v":0},{"$f":" O952-IF(AND($B952<P$14,P$14-$B952<$C$5),OFFSET(Input!$BJ952,0,P$14-$B952-1),0)","v":0},{"$f":" P952-IF(AND($B952<Q$14,Q$14-$B952<$C$5),OFFSET(Input!$BJ952,0,Q$14-$B952-1),0)","v":0},{"$f":" Q952-IF(AND($B952<R$14,R$14-$B952<$C$5),OFFSET(Input!$BJ952,0,R$14-$B952-1),0)","v":0},{"$f":" R952-IF(AND($B952<S$14,S$14-$B952<$C$5),OFFSET(Input!$BJ952,0,S$14-$B952-1),0)","v":0},{"$f":" S952-IF(AND($B952<T$14,T$14-$B952<$C$5),OFFSET(Input!$BJ952,0,T$14-$B952-1),0)","v":0},{"$f":" T952-IF(AND($B952<U$14,U$14-$B952<$C$5),OFFSET(Input!$BJ952,0,U$14-$B952-1),0)","v":0},{"$f":" U952-IF(AND($B952<V$14,V$14-$B952<$C$5),OFFSET(Input!$BJ952,0,V$14-$B952-1),0)","v":0},{"$f":" V952-IF(AND($B952<W$14,W$14-$B952<$C$5),OFFSET(Input!$BJ952,0,W$14-$B952-1),0)","v":0},{"$f":" W952-IF(AND($B952<X$14,X$14-$B952<$C$5),OFFSET(Input!$BJ952,0,X$14-$B952-1),0)","v":0},{"$f":" X952-IF(AND($B952<Y$14,Y$14-$B952<$C$5),OFFSET(Input!$BJ952,0,Y$14-$B952-1),0)","v":0},{"$f":" Y952-IF(AND($B952<Z$14,Z$14-$B952<$C$5),OFFSET(Input!$BJ952,0,Z$14-$B952-1),0)","v":0},{"$f":" Z952-IF(AND($B952<AA$14,AA$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AA$14-$B952-1),0)","v":0},{"$f":" AA952-IF(AND($B952<AB$14,AB$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AB$14-$B952-1),0)","v":0},{"$f":" AB952-IF(AND($B952<AC$14,AC$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AC$14-$B952-1),0)","v":0},{"$f":" AC952-IF(AND($B952<AD$14,AD$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AD$14-$B952-1),0)","v":0},{"$f":" AD952-IF(AND($B952<AE$14,AE$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AE$14-$B952-1),0)","v":0},{"$f":" AE952-IF(AND($B952<AF$14,AF$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AF$14-$B952-1),0)","v":0},{"$f":" AF952-IF(AND($B952<AG$14,AG$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AG$14-$B952-1),0)","v":0},{"$f":" AG952-IF(AND($B952<AH$14,AH$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AH$14-$B952-1),0)","v":0},{"$f":" AH952-IF(AND($B952<AI$14,AI$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AI$14-$B952-1),0)","v":0},{"$f":" AI952-IF(AND($B952<AJ$14,AJ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AJ$14-$B952-1),0)","v":0},{"$f":" AJ952-IF(AND($B952<AK$14,AK$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AK$14-$B952-1),0)","v":0},{"$f":" AK952-IF(AND($B952<AL$14,AL$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AL$14-$B952-1),0)","v":0},{"$f":" AL952-IF(AND($B952<AM$14,AM$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AM$14-$B952-1),0)","v":0},{"$f":" AM952-IF(AND($B952<AN$14,AN$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AN$14-$B952-1),0)","v":0},{"$f":" AN952-IF(AND($B952<AO$14,AO$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AO$14-$B952-1),0)","v":0},{"$f":" AO952-IF(AND($B952<AP$14,AP$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AP$14-$B952-1),0)","v":0},{"$f":" AP952-IF(AND($B952<AQ$14,AQ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AQ$14-$B952-1),0)","v":0},{"$f":" AQ952-IF(AND($B952<AR$14,AR$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AR$14-$B952-1),0)","v":0},{"$f":" AR952-IF(AND($B952<AS$14,AS$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AS$14-$B952-1),0)","v":0},{"$f":" AS952-IF(AND($B952<AT$14,AT$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AT$14-$B952-1),0)","v":0},{"$f":" AT952-IF(AND($B952<AU$14,AU$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AU$14-$B952-1),0)","v":0},{"$f":" AU952-IF(AND($B952<AV$14,AV$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AV$14-$B952-1),0)","v":0},{"$f":" AV952-IF(AND($B952<AW$14,AW$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AW$14-$B952-1),0)","v":0},{"$f":" AW952-IF(AND($B952<AX$14,AX$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AX$14-$B952-1),0)","v":0},{"$f":" AX952-IF(AND($B952<AY$14,AY$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AY$14-$B952-1),0)","v":0},{"$f":" AY952-IF(AND($B952<AZ$14,AZ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AZ$14-$B952-1),0)","v":0},{"$f":" AZ952-IF(AND($B952<BA$14,BA$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BA$14-$B952-1),0)","v":0},{"$f":" BA952-IF(AND($B952<BB$14,BB$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BB$14-$B952-1),0)","v":0},{"$f":" BB952-IF(AND($B952<BC$14,BC$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BC$14-$B952-1),0)","v":0},{"$f":" BC952-IF(AND($B952<BD$14,BD$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BD$14-$B952-1),0)","v":0},{"$f":" BD952-IF(AND($B952<BE$14,BE$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BE$14-$B952-1),0)","v":0},{"$f":" BE952-IF(AND($B952<BF$14,BF$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BF$14-$B952-1),0)","v":0},{"$f":" BF952-IF(AND($B952<BG$14,BG$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BG$14-$B952-1),0)","v":0},{"$f":" BG952-IF(AND($B952<BH$14,BH$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BH$14-$B952-1),0)","v":0},{"$f":" BH952-IF(AND($B952<BI$14,BI$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BI$14-$B952-1),0)","v":0},{"$f":" BI952-IF(AND($B952<BJ$14,BJ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BJ$14-$B952-1),0)","v":0},{"$f":" BJ952-IF(AND($B952<BK$14,BK$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BK$14-$B952-1),0)","v":0},{"$f":" BK952-IF(AND($B952<BL$14,BL$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BL$14-$B952-1),0)","v":0},{"$f":" BL952-IF(AND($B952<BM$14,BM$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BM$14-$B952-1),0)","v":0},{"$f":" BM952-IF(AND($B952<BN$14,BN$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BN$14-$B952-1),0)","v":0},{"$f":" BN952-IF(AND($B952<BO$14,BO$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BO$14-$B952-1),0)","v":0},{"$f":" BO952-IF(AND($B952<BP$14,BP$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BP$14-$B952-1),0)","v":0},{"$f":" BP952-IF(AND($B952<BQ$14,BQ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BQ$14-$B952-1),0)","v":0},{"$f":" BQ952-IF(AND($B952<BR$14,BR$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BR$14-$B952-1),0)","v":0},{"$f":" BR952-IF(AND($B952<BS$14,BS$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BS$14-$B952-1),0)","v":0},{"$f":" BS952-IF(AND($B952<BT$14,BT$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BT$14-$B952-1),0)","v":0},{"$f":" BT952-IF(AND($B952<BU$14,BU$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BU$14-$B952-1),0)","v":0},{"$f":" BU952-IF(AND($B952<BV$14,BV$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BV$14-$B952-1),0)","v":0},{"$f":" BV952-IF(AND($B952<BW$14,BW$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BW$14-$B952-1),0)","v":0},{"$f":" BW952-IF(AND($B952<BX$14,BX$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BX$14-$B952-1),0)","v":0},{"$f":" BX952-IF(AND($B952<BY$14,BY$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BY$14-$B952-1),0)","v":0},{"$f":" BY952-IF(AND($B952<BZ$14,BZ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BZ$14-$B952-1),0)","v":0},{"$f":" BZ952-IF(AND($B952<CA$14,CA$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CA$14-$B952-1),0)","v":0},{"$f":" CA952-IF(AND($B952<CB$14,CB$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CB$14-$B952-1),0)","v":0},{"$f":" CB952-IF(AND($B952<CC$14,CC$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CC$14-$B952-1),0)","v":0},{"$f":" CC952-IF(AND($B952<CD$14,CD$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CD$14-$B952-1),0)","v":0},{"$f":" CD952-IF(AND($B952<CE$14,CE$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CE$14-$B952-1),0)","v":0},{"$f":" CE952-IF(AND($B952<CF$14,CF$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CF$14-$B952-1),0)","v":0},{"$f":" CF952-IF(AND($B952<CG$14,CG$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CG$14-$B952-1),0)","v":0},{"$f":" CG952-IF(AND($B952<CH$14,CH$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CH$14-$B952-1),0)","v":0},{"$f":" CH952-IF(AND($B952<CI$14,CI$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CI$14-$B952-1),0)","v":0},{"$f":" CI952-IF(AND($B952<CJ$14,CJ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CJ$14-$B952-1),0)","v":0},{"$f":" CJ952-IF(AND($B952<CK$14,CK$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CK$14-$B952-1),0)","v":0},{"$f":" CK952-IF(AND($B952<CL$14,CL$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CL$14-$B952-1),0)","v":0},{"$f":" CL952-IF(AND($B952<CM$14,CM$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CM$14-$B952-1),0)","v":0},{"$f":" CM952-IF(AND($B952<CN$14,CN$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CN$14-$B952-1),0)","v":0},{"$f":" CN952-IF(AND($B952<CO$14,CO$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CO$14-$B952-1),0)","v":0},{"$f":" CO952-IF(AND($B952<CP$14,CP$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CP$14-$B952-1),0)","v":0},{"$f":" CP952-IF(AND($B952<CQ$14,CQ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CQ$14-$B952-1),0)","v":0},{"$f":" CQ952-IF(AND($B952<CR$14,CR$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CR$14-$B952-1),0)","v":0},{"$f":" CR952-IF(AND($B952<CS$14,CS$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CS$14-$B952-1),0)","v":0},{"$f":" CS952-IF(AND($B952<CT$14,CT$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CT$14-$B952-1),0)","v":0},{"$f":" CT952-IF(AND($B952<CU$14,CU$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CU$14-$B952-1),0)","v":0},{"$f":" CU952-IF(AND($B952<CV$14,CV$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CV$14-$B952-1),0)","v":0},{"$f":" CV952-IF(AND($B952<CW$14,CW$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CW$14-$B952-1),0)","v":0},{"$f":" CW952-IF(AND($B952<CX$14,CX$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CX$14-$B952-1),0)","v":0},{"$f":" CX952-IF(AND($B952<CY$14,CY$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CY$14-$B952-1),0)","v":0},{"$f":" CY952-IF(AND($B952<CZ$14,CZ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CZ$14-$B952-1),0)","v":0},{"$f":" CZ952-IF(AND($B952<DA$14,DA$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DA$14-$B952-1),0)","v":0},{"$f":" DA952-IF(AND($B952<DB$14,DB$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DB$14-$B952-1),0)","v":0},{"$f":" DB952-IF(AND($B952<DC$14,DC$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DC$14-$B952-1),0)","v":0},{"$f":" DC952-IF(AND($B952<DD$14,DD$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DD$14-$B952-1),0)","v":0},{"$f":" DD952-IF(AND($B952<DE$14,DE$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DE$14-$B952-1),0)","v":0},{"$f":" DE952-IF(AND($B952<DF$14,DF$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DF$14-$B952-1),0)","v":0},{"$f":" DF952-IF(AND($B952<DG$14,DG$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DG$14-$B952-1),0)","v":0},{"$f":" DG952-IF(AND($B952<DH$14,DH$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DH$14-$B952-1),0)","v":0},{"$f":" DH952-IF(AND($B952<DI$14,DI$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DI$14-$B952-1),0)","v":0},{"$f":" DI952-IF(AND($B952<DJ$14,DJ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DJ$14-$B952-1),0)","v":0},{"$f":" DJ952-IF(AND($B952<DK$14,DK$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DK$14-$B952-1),0)","v":0},{"$f":" DK952-IF(AND($B952<DL$14,DL$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DL$14-$B952-1),0)","v":0},{"$f":" DL952-IF(AND($B952<DM$14,DM$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DM$14-$B952-1),0)","v":0},{"$f":" DM952-IF(AND($B952<DN$14,DN$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DN$14-$B952-1),0)","v":0},{"$f":" DN952-IF(AND($B952<DO$14,DO$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DO$14-$B952-1),0)","v":0},{"$f":" DO952-IF(AND($B952<DP$14,DP$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DP$14-$B952-1),0)","v":0},{"$f":" DP952-IF(AND($B952<DQ$14,DQ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DQ$14-$B952-1),0)","v":0},{"$f":" DQ952-IF(AND($B952<DR$14,DR$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DR$14-$B952-1),0)","v":0},{"$f":" DR952-IF(AND($B952<DS$14,DS$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DS$14-$B952-1),0)","v":0}]
[{"$f":"Calcs!A1001","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1001),1,Calcs!E1001)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1001,Input!Z1001*Periods),0)","v":0},null,null,0,{"$f":" F1001-IF(AND($B1001<G$14,G$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,G$14-$B1001-1),0)","v":0},{"$f":" G1001-IF(AND($B1001<H$14,H$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,H$14-$B1001-1),0)","v":0},{"$f":" H1001-IF(AND($B1001<I$14,I$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,I$14-$B1001-1),0)","v":0},{"$f":" I1001-IF(AND($B1001<J$14,J$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,J$14-$B1001-1),0)","v":0},{"$f":" J1001-IF(AND($B1001<K$14,K$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,K$14-$B1001-1),0)","v":0},{"$f":" K1001-IF(AND($B1001<L$14,L$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,L$14-$B1001-1),0)","v":0},{"$f":" L1001-IF(AND($B1001<M$14,M$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,M$14-$B1001-1),0)","v":0},{"$f":" M1001-IF(AND($B1001<N$14,N$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,N$14-$B1001-1),0)","v":0},{"$f":" N1001-IF(AND($B1001<O$14,O$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,O$14-$B1001-1),0)","v":0},{"$f":" O1001-IF(AND($B1001<P$14,P$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,P$14-$B1001-1),0)","v":0},{"$f":" P1001-IF(AND($B1001<Q$14,Q$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,Q$14-$B1001-1),0)","v":0},{"$f":" Q1001-IF(AND($B1001<R$14,R$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,R$14-$B1001-1),0)","v":0},{"$f":" R1001-IF(AND($B1001<S$14,S$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,S$14-$B1001-1),0)","v":0},{"$f":" S1001-IF(AND($B1001<T$14,T$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,T$14-$B1001-1),0)","v":0},{"$f":" T1001-IF(AND($B1001<U$14,U$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,U$14-$B1001-1),0)","v":0},{"$f":" U1001-IF(AND($B1001<V$14,V$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,V$14-$B1001-1),0)","v":0},{"$f":" V1001-IF(AND($B1001<W$14,W$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,W$14-$B1001-1),0)","v":0},{"$f":" W1001-IF(AND($B1001<X$14,X$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,X$14-$B1001-1),0)","v":0},{"$f":" X1001-IF(AND($B1001<Y$14,Y$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,Y$14-$B1001-1),0)","v":0},{"$f":" Y1001-IF(AND($B1001<Z$14,Z$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,Z$14-$B1001-1),0)","v":0},{"$f":" Z1001-IF(AND($B1001<AA$14,AA$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AA$14-$B1001-1),0)","v":0},{"$f":" AA1001-IF(AND($B1001<AB$14,AB$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AB$14-$B1001-1),0)","v":0},{"$f":" AB1001-IF(AND($B1001<AC$14,AC$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AC$14-$B1001-1),0)","v":0},{"$f":" AC1001-IF(AND($B1001<AD$14,AD$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AD$14-$B1001-1),0)","v":0},{"$f":" AD1001-IF(AND($B1001<AE$14,AE$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AE$14-$B1001-1),0)","v":0},{"$f":" AE1001-IF(AND($B1001<AF$14,AF$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AF$14-$B1001-1),0)","v":0},{"$f":" AF1001-IF(AND($B1001<AG$14,AG$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AG$14-$B1001-1),0)","v":0},{"$f":" AG1001-IF(AND($B1001<AH$14,AH$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AH$14-$B1001-1),0)","v":0},{"$f":" AH1001-IF(AND($B1001<AI$14,AI$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AI$14-$B1001-1),0)","v":0},{"$f":" AI1001-IF(AND($B1001<AJ$14,AJ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AJ$14-$B1001-1),0)","v":0},{"$f":" AJ1001-IF(AND($B1001<AK$14,AK$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AK$14-$B1001-1),0)","v":0},{"$f":" AK1001-IF(AND($B1001<AL$14,AL$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AL$14-$B1001-1),0)","v":0},{"$f":" AL1001-IF(AND($B1001<AM$14,AM$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AM$14-$B1001-1),0)","v":0},{"$f":" AM1001-IF(AND($B1001<AN$14,AN$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AN$14-$B1001-1),0)","v":0},{"$f":" AN1001-IF(AND($B1001<AO$14,AO$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AO$14-$B1001-1),0)","v":0},{"$f":" AO1001-IF(AND($B1001<AP$14,AP$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AP$14-$B1001-1),0)","v":0},{"$f":" AP1001-IF(AND($B1001<AQ$14,AQ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AQ$14-$B1001-1),0)","v":0},{"$f":" AQ1001-IF(AND($B1001<AR$14,AR$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AR$14-$B1001-1),0)","v":0},{"$f":" AR1001-IF(AND($B1001<AS$14,AS$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AS$14-$B1001-1),0)","v":0},{"$f":" AS1001-IF(AND($B1001<AT$14,AT$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AT$14-$B1001-1),0)","v":0},{"$f":" AT1001-IF(AND($B1001<AU$14,AU$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AU$14-$B1001-1),0)","v":0},{"$f":" AU1001-IF(AND($B1001<AV$14,AV$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AV$14-$B1001-1),0)","v":0},{"$f":" AV1001-IF(AND($B1001<AW$14,AW$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AW$14-$B1001-1),0)","v":0},{"$f":" AW1001-IF(AND($B1001<AX$14,AX$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AX$14-$B1001-1),0)","v":0},{"$f":" AX1001-IF(AND($B1001<AY$14,AY$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AY$14-$B1001-1),0)","v":0},{"$f":" AY1001-IF(AND($B1001<AZ$14,AZ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AZ$14-$B1001-1),0)","v":0},{"$f":" AZ1001-IF(AND($B1001<BA$14,BA$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BA$14-$B1001-1),0)","v":0},{"$f":" BA1001-IF(AND($B1001<BB$14,BB$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BB$14-$B1001-1),0)","v":0},{"$f":" BB1001-IF(AND($B1001<BC$14,BC$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BC$14-$B1001-1),0)","v":0},{"$f":" BC1001-IF(AND($B1001<BD$14,BD$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BD$14-$B1001-1),0)","v":0},{"$f":" BD1001-IF(AND($B1001<BE$14,BE$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BE$14-$B1001-1),0)","v":0},{"$f":" BE1001-IF(AND($B1001<BF$14,BF$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BF$14-$B1001-1),0)","v":0},{"$f":" BF1001-IF(AND($B1001<BG$14,BG$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BG$14-$B1001-1),0)","v":0},{"$f":" BG1001-IF(AND($B1001<BH$14,BH$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BH$14-$B1001-1),0)","v":0},{"$f":" BH1001-IF(AND($B1001<BI$14,BI$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BI$14-$B1001-1),0)","v":0},{"$f":" BI1001-IF(AND($B1001<BJ$14,BJ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BJ$14-$B1001-1),0)","v":0},{"$f":" BJ1001-IF(AND($B1001<BK$14,BK$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BK$14-$B1001-1),0)","v":0},{"$f":" BK1001-IF(AND($B1001<BL$14,BL$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BL$14-$B1001-1),0)","v":0},{"$f":" BL1001-IF(AND($B1001<BM$14,BM$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BM$14-$B1001-1),0)","v":0},{"$f":" BM1001-IF(AND($B1001<BN$14,BN$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BN$14-$B1001-1),0)","v":0},{"$f":" BN1001-IF(AND($B1001<BO$14,BO$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BO$14-$B1001-1),0)","v":0},{"$f":" BO1001-IF(AND($B1001<BP$14,BP$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BP$14-$B1001-1),0)","v":0},{"$f":" BP1001-IF(AND($B1001<BQ$14,BQ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BQ$14-$B1001-1),0)","v":0},{"$f":" BQ1001-IF(AND($B1001<BR$14,BR$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BR$14-$B1001-1),0)","v":0},{"$f":" BR1001-IF(AND($B1001<BS$14,BS$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BS$14-$B1001-1),0)","v":0},{"$f":" BS1001-IF(AND($B1001<BT$14,BT$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BT$14-$B1001-1),0)","v":0},{"$f":" BT1001-IF(AND($B1001<BU$14,BU$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BU$14-$B1001-1),0)","v":0},{"$f":" BU1001-IF(AND($B1001<BV$14,BV$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BV$14-$B1001-1),0)","v":0},{"$f":" BV1001-IF(AND($B1001<BW$14,BW$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BW$14-$B1001-1),0)","v":0},{"$f":" BW1001-IF(AND($B1001<BX$14,BX$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BX$14-$B1001-1),0)","v":0},{"$f":" BX1001-IF(AND($B1001<BY$14,BY$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BY$14-$B1001-1),0)","v":0},{"$f":" BY1001-IF(AND($B1001<BZ$14,BZ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BZ$14-$B1001-1),0)","v":0},{"$f":" BZ1001-IF(AND($B1001<CA$14,CA$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CA$14-$B1001-1),0)","v":0},{"$f":" CA1001-IF(AND($B1001<CB$14,CB$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CB$14-$B1001-1),0)","v":0},{"$f":" CB1001-IF(AND($B1001<CC$14,CC$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CC$14-$B1001-1),0)","v":0},{"$f":" CC1001-IF(AND($B1001<CD$14,CD$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CD$14-$B1001-1),0)","v":0},{"$f":" CD1001-IF(AND($B1001<CE$14,CE$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CE$14-$B1001-1),0)","v":0},{"$f":" CE1001-IF(AND($B1001<CF$14,CF$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CF$14-$B1001-1),0)","v":0},{"$f":" CF1001-IF(AND($B1001<CG$14,CG$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CG$14-$B1001-1),0)","v":0},{"$f":" CG1001-IF(AND($B1001<CH$14,CH$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CH$14-$B1001-1),0)","v":0},{"$f":" CH1001-IF(AND($B1001<CI$14,CI$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CI$14-$B1001-1),0)","v":0},{"$f":" CI1001-IF(AND($B1001<CJ$14,CJ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CJ$14-$B1001-1),0)","v":0},{"$f":" CJ1001-IF(AND($B1001<CK$14,CK$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CK$14-$B1001-1),0)","v":0},{"$f":" CK1001-IF(AND($B1001<CL$14,CL$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CL$14-$B1001-1),0)","v":0},{"$f":" CL1001-IF(AND($B1001<CM$14,CM$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CM$14-$B1001-1),0)","v":0},{"$f":" CM1001-IF(AND($B1001<CN$14,CN$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CN$14-$B1001-1),0)","v":0},{"$f":" CN1001-IF(AND($B1001<CO$14,CO$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CO$14-$B1001-1),0)","v":0},{"$f":" CO1001-IF(AND($B1001<CP$14,CP$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CP$14-$B1001-1),0)","v":0},{"$f":" CP1001-IF(AND($B1001<CQ$14,CQ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CQ$14-$B1001-1),0)","v":0},{"$f":" CQ1001-IF(AND($B1001<CR$14,CR$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CR$14-$B1001-1),0)","v":0},{"$f":" CR1001-IF(AND($B1001<CS$14,CS$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CS$14-$B1001-1),0)","v":0},{"$f":" CS1001-IF(AND($B1001<CT$14,CT$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CT$14-$B1001-1),0)","v":0},{"$f":" CT1001-IF(AND($B1001<CU$14,CU$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CU$14-$B1001-1),0)","v":0},{"$f":" CU1001-IF(AND($B1001<CV$14,CV$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CV$14-$B1001-1),0)","v":0},{"$f":" CV1001-IF(AND($B1001<CW$14,CW$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CW$14-$B1001-1),0)","v":0},{"$f":" CW1001-IF(AND($B1001<CX$14,CX$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CX$14-$B1001-1),0)","v":0},{"$f":" CX1001-IF(AND($B1001<CY$14,CY$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CY$14-$B1001-1),0)","v":0},{"$f":" CY1001-IF(AND($B1001<CZ$14,CZ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CZ$14-$B1001-1),0)","v":0},{"$f":" CZ1001-IF(AND($B1001<DA$14,DA$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DA$14-$B1001-1),0)","v":0},{"$f":" DA1001-IF(AND($B1001<DB$14,DB$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DB$14-$B1001-1),0)","v":0},{"$f":" DB1001-IF(AND($B1001<DC$14,DC$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DC$14-$B1001-1),0)","v":0},{"$f":" DC1001-IF(AND($B1001<DD$14,DD$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DD$14-$B1001-1),0)","v":0},{"$f":" DD1001-IF(AND($B1001<DE$14,DE$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DE$14-$B1001-1),0)","v":0},{"$f":" DE1001-IF(AND($B1001<DF$14,DF$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DF$14-$B1001-1),0)","v":0},{"$f":" DF1001-IF(AND($B1001<DG$14,DG$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DG$14-$B1001-1),0)","v":0},{"$f":" DG1001-IF(AND($B1001<DH$14,DH$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DH$14-$B1001-1),0)","v":0},{"$f":" DH1001-IF(AND($B1001<DI$14,DI$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DI$14-$B1001-1),0)","v":0},{"$f":" DI1001-IF(AND($B1001<DJ$14,DJ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DJ$14-$B1001-1),0)","v":0},{"$f":" DJ1001-IF(AND($B1001<DK$14,DK$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DK$14-$B1001-1),0)","v":0},{"$f":" DK1001-IF(AND($B1001<DL$14,DL$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DL$14-$B1001-1),0)","v":0},{"$f":" DL1001-IF(AND($B1001<DM$14,DM$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DM$14-$B1001-1),0)","v":0},{"$f":" DM1001-IF(AND($B1001<DN$14,DN$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DN$14-$B1001-1),0)","v":0},{"$f":" DN1001-IF(AND($B1001<DO$14,DO$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DO$14-$B1001-1),0)","v":0},{"$f":" DO1001-IF(AND($B1001<DP$14,DP$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DP$14-$B1001-1),0)","v":0},{"$f":" DP1001-IF(AND($B1001<DQ$14,DQ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DQ$14-$B1001-1),0)","v":0},{"$f":" DQ1001-IF(AND($B1001<DR$14,DR$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DR$14-$B1001-1),0)","v":0},{"$f":" DR1001-IF(AND($B1001<DS$14,DS$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DS$14-$B1001-1),0)","v":0}]
[{"$f":"Calcs!A1010","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1010),1,Calcs!E1010)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1010,Input!Z1010*Periods),0)","v":0},null,null,0,{"$f":" F1010-IF(AND($B1010<G$14,G$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,G$14-$B1010-1),0)","v":0},{"$f":" G1010-IF(AND($B1010<H$14,H$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,H$14-$B1010-1),0)","v":0},{"$f":" H1010-IF(AND($B1010<I$14,I$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,I$14-$B1010-1),0)","v":0},{"$f":" I1010-IF(AND($B1010<J$14,J$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,J$14-$B1010-1),0)","v":0},{"$f":" J1010-IF(AND($B1010<K$14,K$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,K$14-$B1010-1),0)","v":0},{"$f":" K1010-IF(AND($B1010<L$14,L$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,L$14-$B1010-1),0)","v":0},{"$f":" L1010-IF(AND($B1010<M$14,M$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,M$14-$B1010-1),0)","v":0},{"$f":" M1010-IF(AND($B1010<N$14,N$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,N$14-$B1010-1),0)","v":0},{"$f":" N1010-IF(AND($B1010<O$14,O$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,O$14-$B1010-1),0)","v":0},{"$f":" O1010-IF(AND($B1010<P$14,P$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,P$14-$B1010-1),0)","v":0},{"$f":" P1010-IF(AND($B1010<Q$14,Q$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,Q$14-$B1010-1),0)","v":0},{"$f":" Q1010-IF(AND($B1010<R$14,R$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,R$14-$B1010-1),0)","v":0},{"$f":" R1010-IF(AND($B1010<S$14,S$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,S$14-$B1010-1),0)","v":0},{"$f":" S1010-IF(AND($B1010<T$14,T$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,T$14-$B1010-1),0)","v":0},{"$f":" T1010-IF(AND($B1010<U$14,U$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,U$14-$B1010-1),0)","v":0},{"$f":" U1010-IF(AND($B1010<V$14,V$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,V$14-$B1010-1),0)","v":0},{"$f":" V1010-IF(AND($B1010<W$14,W$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,W$14-$B1010-1),0)","v":0},{"$f":" W1010-IF(AND($B1010<X$14,X$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,X$14-$B1010-1),0)","v":0},{"$f":" X1010-IF(AND($B1010<Y$14,Y$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,Y$14-$B1010-1),0)","v":0},{"$f":" Y1010-IF(AND($B1010<Z$14,Z$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,Z$14-$B1010-1),0)","v":0},{"$f":" Z1010-IF(AND($B1010<AA$14,AA$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AA$14-$B1010-1),0)","v":0},{"$f":" AA1010-IF(AND($B1010<AB$14,AB$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AB$14-$B1010-1),0)","v":0},{"$f":" AB1010-IF(AND($B1010<AC$14,AC$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AC$14-$B1010-1),0)","v":0},{"$f":" AC1010-IF(AND($B1010<AD$14,AD$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AD$14-$B1010-1),0)","v":0},{"$f":" AD1010-IF(AND($B1010<AE$14,AE$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AE$14-$B1010-1),0)","v":0},{"$f":" AE1010-IF(AND($B1010<AF$14,AF$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AF$14-$B1010-1),0)","v":0},{"$f":" AF1010-IF(AND($B1010<AG$14,AG$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AG$14-$B1010-1),0)","v":0},{"$f":" AG1010-IF(AND($B1010<AH$14,AH$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AH$14-$B1010-1),0)","v":0},{"$f":" AH1010-IF(AND($B1010<AI$14,AI$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AI$14-$B1010-1),0)","v":0},{"$f":" AI1010-IF(AND($B1010<AJ$14,AJ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AJ$14-$B1010-1),0)","v":0},{"$f":" AJ1010-IF(AND($B1010<AK$14,AK$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AK$14-$B1010-1),0)","v":0},{"$f":" AK1010-IF(AND($B1010<AL$14,AL$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AL$14-$B1010-1),0)","v":0},{"$f":" AL1010-IF(AND($B1010<AM$14,AM$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AM$14-$B1010-1),0)","v":0},{"$f":" AM1010-IF(AND($B1010<AN$14,AN$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AN$14-$B1010-1),0)","v":0},{"$f":" AN1010-IF(AND($B1010<AO$14,AO$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AO$14-$B1010-1),0)","v":0},{"$f":" AO1010-IF(AND($B1010<AP$14,AP$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AP$14-$B1010-1),0)","v":0},{"$f":" AP1010-IF(AND($B1010<AQ$14,AQ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AQ$14-$B1010-1),0)","v":0},{"$f":" AQ1010-IF(AND($B1010<AR$14,AR$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AR$14-$B1010-1),0)","v":0},{"$f":" AR1010-IF(AND($B1010<AS$14,AS$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AS$14-$B1010-1),0)","v":0},{"$f":" AS1010-IF(AND($B1010<AT$14,AT$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AT$14-$B1010-1),0)","v":0},{"$f":" AT1010-IF(AND($B1010<AU$14,AU$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AU$14-$B1010-1),0)","v":0},{"$f":" AU1010-IF(AND($B1010<AV$14,AV$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AV$14-$B1010-1),0)","v":0},{"$f":" AV1010-IF(AND($B1010<AW$14,AW$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AW$14-$B1010-1),0)","v":0},{"$f":" AW1010-IF(AND($B1010<AX$14,AX$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AX$14-$B1010-1),0)","v":0},{"$f":" AX1010-IF(AND($B1010<AY$14,AY$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AY$14-$B1010-1),0)","v":0},{"$f":" AY1010-IF(AND($B1010<AZ$14,AZ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AZ$14-$B1010-1),0)","v":0},{"$f":" AZ1010-IF(AND($B1010<BA$14,BA$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BA$14-$B1010-1),0)","v":0},{"$f":" BA1010-IF(AND($B1010<BB$14,BB$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BB$14-$B1010-1),0)","v":0},{"$f":" BB1010-IF(AND($B1010<BC$14,BC$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BC$14-$B1010-1),0)","v":0},{"$f":" BC1010-IF(AND($B1010<BD$14,BD$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BD$14-$B1010-1),0)","v":0},{"$f":" BD1010-IF(AND($B1010<BE$14,BE$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BE$14-$B1010-1),0)","v":0},{"$f":" BE1010-IF(AND($B1010<BF$14,BF$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BF$14-$B1010-1),0)","v":0},{"$f":" BF1010-IF(AND($B1010<BG$14,BG$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BG$14-$B1010-1),0)","v":0},{"$f":" BG1010-IF(AND($B1010<BH$14,BH$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BH$14-$B1010-1),0)","v":0},{"$f":" BH1010-IF(AND($B1010<BI$14,BI$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BI$14-$B1010-1),0)","v":0},{"$f":" BI1010-IF(AND($B1010<BJ$14,BJ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BJ$14-$B1010-1),0)","v":0},{"$f":" BJ1010-IF(AND($B1010<BK$14,BK$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BK$14-$B1010-1),0)","v":0},{"$f":" BK1010-IF(AND($B1010<BL$14,BL$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BL$14-$B1010-1),0)","v":0},{"$f":" BL1010-IF(AND($B1010<BM$14,BM$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BM$14-$B1010-1),0)","v":0},{"$f":" BM1010-IF(AND($B1010<BN$14,BN$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BN$14-$B1010-1),0)","v":0},{"$f":" BN1010-IF(AND($B1010<BO$14,BO$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BO$14-$B1010-1),0)","v":0},{"$f":" BO1010-IF(AND($B1010<BP$14,BP$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BP$14-$B1010-1),0)","v":0},{"$f":" BP1010-IF(AND($B1010<BQ$14,BQ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BQ$14-$B1010-1),0)","v":0},{"$f":" BQ1010-IF(AND($B1010<BR$14,BR$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BR$14-$B1010-1),0)","v":0},{"$f":" BR1010-IF(AND($B1010<BS$14,BS$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BS$14-$B1010-1),0)","v":0},{"$f":" BS1010-IF(AND($B1010<BT$14,BT$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BT$14-$B1010-1),0)","v":0},{"$f":" BT1010-IF(AND($B1010<BU$14,BU$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BU$14-$B1010-1),0)","v":0},{"$f":" BU1010-IF(AND($B1010<BV$14,BV$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BV$14-$B1010-1),0)","v":0},{"$f":" BV1010-IF(AND($B1010<BW$14,BW$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BW$14-$B1010-1),0)","v":0},{"$f":" BW1010-IF(AND($B1010<BX$14,BX$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BX$14-$B1010-1),0)","v":0},{"$f":" BX1010-IF(AND($B1010<BY$14,BY$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BY$14-$B1010-1),0)","v":0},{"$f":" BY1010-IF(AND($B1010<BZ$14,BZ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BZ$14-$B1010-1),0)","v":0},{"$f":" BZ1010-IF(AND($B1010<CA$14,CA$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CA$14-$B1010-1),0)","v":0},{"$f":" CA1010-IF(AND($B1010<CB$14,CB$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CB$14-$B1010-1),0)","v":0},{"$f":" CB1010-IF(AND($B1010<CC$14,CC$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CC$14-$B1010-1),0)","v":0},{"$f":" CC1010-IF(AND($B1010<CD$14,CD$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CD$14-$B1010-1),0)","v":0},{"$f":" CD1010-IF(AND($B1010<CE$14,CE$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CE$14-$B1010-1),0)","v":0},{"$f":" CE1010-IF(AND($B1010<CF$14,CF$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CF$14-$B1010-1),0)","v":0},{"$f":" CF1010-IF(AND($B1010<CG$14,CG$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CG$14-$B1010-1),0)","v":0},{"$f":" CG1010-IF(AND($B1010<CH$14,CH$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CH$14-$B1010-1),0)","v":0},{"$f":" CH1010-IF(AND($B1010<CI$14,CI$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CI$14-$B1010-1),0)","v":0},{"$f":" CI1010-IF(AND($B1010<CJ$14,CJ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CJ$14-$B1010-1),0)","v":0},{"$f":" CJ1010-IF(AND($B1010<CK$14,CK$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CK$14-$B1010-1),0)","v":0},{"$f":" CK1010-IF(AND($B1010<CL$14,CL$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CL$14-$B1010-1),0)","v":0},{"$f":" CL1010-IF(AND($B1010<CM$14,CM$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CM$14-$B1010-1),0)","v":0},{"$f":" CM1010-IF(AND($B1010<CN$14,CN$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CN$14-$B1010-1),0)","v":0},{"$f":" CN1010-IF(AND($B1010<CO$14,CO$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CO$14-$B1010-1),0)","v":0},{"$f":" CO1010-IF(AND($B1010<CP$14,CP$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CP$14-$B1010-1),0)","v":0},{"$f":" CP1010-IF(AND($B1010<CQ$14,CQ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CQ$14-$B1010-1),0)","v":0},{"$f":" CQ1010-IF(AND($B1010<CR$14,CR$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CR$14-$B1010-1),0)","v":0},{"$f":" CR1010-IF(AND($B1010<CS$14,CS$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CS$14-$B1010-1),0)","v":0},{"$f":" CS1010-IF(AND($B1010<CT$14,CT$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CT$14-$B1010-1),0)","v":0},{"$f":" CT1010-IF(AND($B1010<CU$14,CU$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CU$14-$B1010-1),0)","v":0},{"$f":" CU1010-IF(AND($B1010<CV$14,CV$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CV$14-$B1010-1),0)","v":0},{"$f":" CV1010-IF(AND($B1010<CW$14,CW$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CW$14-$B1010-1),0)","v":0},{"$f":" CW1010-IF(AND($B1010<CX$14,CX$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CX$14-$B1010-1),0)","v":0},{"$f":" CX1010-IF(AND($B1010<CY$14,CY$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CY$14-$B1010-1),0)","v":0},{"$f":" CY1010-IF(AND($B1010<CZ$14,CZ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CZ$14-$B1010-1),0)","v":0},{"$f":" CZ1010-IF(AND($B1010<DA$14,DA$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DA$14-$B1010-1),0)","v":0},{"$f":" DA1010-IF(AND($B1010<DB$14,DB$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DB$14-$B1010-1),0)","v":0},{"$f":" DB1010-IF(AND($B1010<DC$14,DC$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DC$14-$B1010-1),0)","v":0},{"$f":" DC1010-IF(AND($B1010<DD$14,DD$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DD$14-$B1010-1),0)","v":0},{"$f":" DD1010-IF(AND($B1010<DE$14,DE$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DE$14-$B1010-1),0)","v":0},{"$f":" DE1010-IF(AND($B1010<DF$14,DF$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DF$14-$B1010-1),0)","v":0},{"$f":" DF1010-IF(AND($B1010<DG$14,DG$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DG$14-$B1010-1),0)","v":0},{"$f":" DG1010-IF(AND($B1010<DH$14,DH$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DH$14-$B1010-1),0)","v":0},{"$f":" DH1010-IF(AND($B1010<DI$14,DI$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DI$14-$B1010-1),0)","v":0},{"$f":" DI1010-IF(AND($B1010<DJ$14,DJ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DJ$14-$B1010-1),0)","v":0},{"$f":" DJ1010-IF(AND($B1010<DK$14,DK$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DK$14-$B1010-1),0)","v":0},{"$f":" DK1010-IF(AND($B1010<DL$14,DL$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DL$14-$B1010-1),0)","v":0},{"$f":" DL1010-IF(AND($B1010<DM$14,DM$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DM$14-$B1010-1),0)","v":0},{"$f":" DM1010-IF(AND($B1010<DN$14,DN$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DN$14-$B1010-1),0)","v":0},{"$f":" DN1010-IF(AND($B1010<DO$14,DO$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DO$14-$B1010-1),0)","v":0},{"$f":" DO1010-IF(AND($B1010<DP$14,DP$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DP$14-$B1010-1),0)","v":0},{"$f":" DP1010-IF(AND($B1010<DQ$14,DQ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DQ$14-$B1010-1),0)","v":0},{"$f":" DQ1010-IF(AND($B1010<DR$14,DR$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DR$14-$B1010-1),0)","v":0},{"$f":" DR1010-IF(AND($B1010<DS$14,DS$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DS$14-$B1010-1),0)","v":0}]
[{"$f":"Calcs!A1011","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1011),1,Calcs!E1011)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1011,Input!Z1011*Periods),0)","v":0},null,null,0,{"$f":" F1011-IF(AND($B1011<G$14,G$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,G$14-$B1011-1),0)","v":0},{"$f":" G1011-IF(AND($B1011<H$14,H$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,H$14-$B1011-1),0)","v":0},{"$f":" H1011-IF(AND($B1011<I$14,I$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,I$14-$B1011-1),0)","v":0},{"$f":" I1011-IF(AND($B1011<J$14,J$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,J$14-$B1011-1),0)","v":0},{"$f":" J1011-IF(AND($B1011<K$14,K$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,K$14-$B1011-1),0)","v":0},{"$f":" K1011-IF(AND($B1011<L$14,L$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,L$14-$B1011-1),0)","v":0},{"$f":" L1011-IF(AND($B1011<M$14,M$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,M$14-$B1011-1),0)","v":0},{"$f":" M1011-IF(AND($B1011<N$14,N$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,N$14-$B1011-1),0)","v":0},{"$f":" N1011-IF(AND($B1011<O$14,O$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,O$14-$B1011-1),0)","v":0},{"$f":" O1011-IF(AND($B1011<P$14,P$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,P$14-$B1011-1),0)","v":0},{"$f":" P1011-IF(AND($B1011<Q$14,Q$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,Q$14-$B1011-1),0)","v":0},{"$f":" Q1011-IF(AND($B1011<R$14,R$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,R$14-$B1011-1),0)","v":0},{"$f":" R1011-IF(AND($B1011<S$14,S$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,S$14-$B1011-1),0)","v":0},{"$f":" S1011-IF(AND($B1011<T$14,T$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,T$14-$B1011-1),0)","v":0},{"$f":" T1011-IF(AND($B1011<U$14,U$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,U$14-$B1011-1),0)","v":0},{"$f":" U1011-IF(AND($B1011<V$14,V$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,V$14-$B1011-1),0)","v":0},{"$f":" V1011-IF(AND($B1011<W$14,W$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,W$14-$B1011-1),0)","v":0},{"$f":" W1011-IF(AND($B1011<X$14,X$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,X$14-$B1011-1),0)","v":0},{"$f":" X1011-IF(AND($B1011<Y$14,Y$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,Y$14-$B1011-1),0)","v":0},{"$f":" Y1011-IF(AND($B1011<Z$14,Z$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,Z$14-$B1011-1),0)","v":0},{"$f":" Z1011-IF(AND($B1011<AA$14,AA$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AA$14-$B1011-1),0)","v":0},{"$f":" AA1011-IF(AND($B1011<AB$14,AB$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AB$14-$B1011-1),0)","v":0},{"$f":" AB1011-IF(AND($B1011<AC$14,AC$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AC$14-$B1011-1),0)","v":0},{"$f":" AC1011-IF(AND($B1011<AD$14,AD$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AD$14-$B1011-1),0)","v":0},{"$f":" AD1011-IF(AND($B1011<AE$14,AE$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AE$14-$B1011-1),0)","v":0},{"$f":" AE1011-IF(AND($B1011<AF$14,AF$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AF$14-$B1011-1),0)","v":0},{"$f":" AF1011-IF(AND($B1011<AG$14,AG$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AG$14-$B1011-1),0)","v":0},{"$f":" AG1011-IF(AND($B1011<AH$14,AH$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AH$14-$B1011-1),0)","v":0},{"$f":" AH1011-IF(AND($B1011<AI$14,AI$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AI$14-$B1011-1),0)","v":0},{"$f":" AI1011-IF(AND($B1011<AJ$14,AJ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AJ$14-$B1011-1),0)","v":0},{"$f":" AJ1011-IF(AND($B1011<AK$14,AK$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AK$14-$B1011-1),0)","v":0},{"$f":" AK1011-IF(AND($B1011<AL$14,AL$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AL$14-$B1011-1),0)","v":0},{"$f":" AL1011-IF(AND($B1011<AM$14,AM$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AM$14-$B1011-1),0)","v":0},{"$f":" AM1011-IF(AND($B1011<AN$14,AN$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AN$14-$B1011-1),0)","v":0},{"$f":" AN1011-IF(AND($B1011<AO$14,AO$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AO$14-$B1011-1),0)","v":0},{"$f":" AO1011-IF(AND($B1011<AP$14,AP$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AP$14-$B1011-1),0)","v":0},{"$f":" AP1011-IF(AND($B1011<AQ$14,AQ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AQ$14-$B1011-1),0)","v":0},{"$f":" AQ1011-IF(AND($B1011<AR$14,AR$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AR$14-$B1011-1),0)","v":0},{"$f":" AR1011-IF(AND($B1011<AS$14,AS$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AS$14-$B1011-1),0)","v":0},{"$f":" AS1011-IF(AND($B1011<AT$14,AT$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AT$14-$B1011-1),0)","v":0},{"$f":" AT1011-IF(AND($B1011<AU$14,AU$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AU$14-$B1011-1),0)","v":0},{"$f":" AU1011-IF(AND($B1011<AV$14,AV$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AV$14-$B1011-1),0)","v":0},{"$f":" AV1011-IF(AND($B1011<AW$14,AW$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AW$14-$B1011-1),0)","v":0},{"$f":" AW1011-IF(AND($B1011<AX$14,AX$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AX$14-$B1011-1),0)","v":0},{"$f":" AX1011-IF(AND($B1011<AY$14,AY$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AY$14-$B1011-1),0)","v":0},{"$f":" AY1011-IF(AND($B1011<AZ$14,AZ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AZ$14-$B1011-1),0)","v":0},{"$f":" AZ1011-IF(AND($B1011<BA$14,BA$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BA$14-$B1011-1),0)","v":0},{"$f":" BA1011-IF(AND($B1011<BB$14,BB$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BB$14-$B1011-1),0)","v":0},{"$f":" BB1011-IF(AND($B1011<BC$14,BC$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BC$14-$B1011-1),0)","v":0},{"$f":" BC1011-IF(AND($B1011<BD$14,BD$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BD$14-$B1011-1),0)","v":0},{"$f":" BD1011-IF(AND($B1011<BE$14,BE$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BE$14-$B1011-1),0)","v":0},{"$f":" BE1011-IF(AND($B1011<BF$14,BF$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BF$14-$B1011-1),0)","v":0},{"$f":" BF1011-IF(AND($B1011<BG$14,BG$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BG$14-$B1011-1),0)","v":0},{"$f":" BG1011-IF(AND($B1011<BH$14,BH$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BH$14-$B1011-1),0)","v":0},{"$f":" BH1011-IF(AND($B1011<BI$14,BI$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BI$14-$B1011-1),0)","v":0},{"$f":" BI1011-IF(AND($B1011<BJ$14,BJ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BJ$14-$B1011-1),0)","v":0},{"$f":" BJ1011-IF(AND($B1011<BK$14,BK$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BK$14-$B1011-1),0)","v":0},{"$f":" BK1011-IF(AND($B1011<BL$14,BL$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BL$14-$B1011-1),0)","v":0},{"$f":" BL1011-IF(AND($B1011<BM$14,BM$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BM$14-$B1011-1),0)","v":0},{"$f":" BM1011-IF(AND($B1011<BN$14,BN$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BN$14-$B1011-1),0)","v":0},{"$f":" BN1011-IF(AND($B1011<BO$14,BO$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BO$14-$B1011-1),0)","v":0},{"$f":" BO1011-IF(AND($B1011<BP$14,BP$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BP$14-$B1011-1),0)","v":0},{"$f":" BP1011-IF(AND($B1011<BQ$14,BQ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BQ$14-$B1011-1),0)","v":0},{"$f":" BQ1011-IF(AND($B1011<BR$14,BR$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BR$14-$B1011-1),0)","v":0},{"$f":" BR1011-IF(AND($B1011<BS$14,BS$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BS$14-$B1011-1),0)","v":0},{"$f":" BS1011-IF(AND($B1011<BT$14,BT$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BT$14-$B1011-1),0)","v":0},{"$f":" BT1011-IF(AND($B1011<BU$14,BU$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BU$14-$B1011-1),0)","v":0},{"$f":" BU1011-IF(AND($B1011<BV$14,BV$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BV$14-$B1011-1),0)","v":0},{"$f":" BV1011-IF(AND($B1011<BW$14,BW$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BW$14-$B1011-1),0)","v":0},{"$f":" BW1011-IF(AND($B1011<BX$14,BX$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BX$14-$B1011-1),0)","v":0},{"$f":" BX1011-IF(AND($B1011<BY$14,BY$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BY$14-$B1011-1),0)","v":0},{"$f":" BY1011-IF(AND($B1011<BZ$14,BZ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BZ$14-$B1011-1),0)","v":0},{"$f":" BZ1011-IF(AND($B1011<CA$14,CA$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CA$14-$B1011-1),0)","v":0},{"$f":" CA1011-IF(AND($B1011<CB$14,CB$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CB$14-$B1011-1),0)","v":0},{"$f":" CB1011-IF(AND($B1011<CC$14,CC$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CC$14-$B1011-1),0)","v":0},{"$f":" CC1011-IF(AND($B1011<CD$14,CD$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CD$14-$B1011-1),0)","v":0},{"$f":" CD1011-IF(AND($B1011<CE$14,CE$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CE$14-$B1011-1),0)","v":0},{"$f":" CE1011-IF(AND($B1011<CF$14,CF$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CF$14-$B1011-1),0)","v":0},{"$f":" CF1011-IF(AND($B1011<CG$14,CG$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CG$14-$B1011-1),0)","v":0},{"$f":" CG1011-IF(AND($B1011<CH$14,CH$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CH$14-$B1011-1),0)","v":0},{"$f":" CH1011-IF(AND($B1011<CI$14,CI$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CI$14-$B1011-1),0)","v":0},{"$f":" CI1011-IF(AND($B1011<CJ$14,CJ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CJ$14-$B1011-1),0)","v":0},{"$f":" CJ1011-IF(AND($B1011<CK$14,CK$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CK$14-$B1011-1),0)","v":0},{"$f":" CK1011-IF(AND($B1011<CL$14,CL$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CL$14-$B1011-1),0)","v":0},{"$f":" CL1011-IF(AND($B1011<CM$14,CM$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CM$14-$B1011-1),0)","v":0},{"$f":" CM1011-IF(AND($B1011<CN$14,CN$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CN$14-$B1011-1),0)","v":0},{"$f":" CN1011-IF(AND($B1011<CO$14,CO$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CO$14-$B1011-1),0)","v":0},{"$f":" CO1011-IF(AND($B1011<CP$14,CP$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CP$14-$B1011-1),0)","v":0},{"$f":" CP1011-IF(AND($B1011<CQ$14,CQ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CQ$14-$B1011-1),0)","v":0},{"$f":" CQ1011-IF(AND($B1011<CR$14,CR$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CR$14-$B1011-1),0)","v":0},{"$f":" CR1011-IF(AND($B1011<CS$14,CS$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CS$14-$B1011-1),0)","v":0},{"$f":" CS1011-IF(AND($B1011<CT$14,CT$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CT$14-$B1011-1),0)","v":0},{"$f":" CT1011-IF(AND($B1011<CU$14,CU$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CU$14-$B1011-1),0)","v":0},{"$f":" CU1011-IF(AND($B1011<CV$14,CV$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CV$14-$B1011-1),0)","v":0},{"$f":" CV1011-IF(AND($B1011<CW$14,CW$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CW$14-$B1011-1),0)","v":0},{"$f":" CW1011-IF(AND($B1011<CX$14,CX$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CX$14-$B1011-1),0)","v":0},{"$f":" CX1011-IF(AND($B1011<CY$14,CY$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CY$14-$B1011-1),0)","v":0},{"$f":" CY1011-IF(AND($B1011<CZ$14,CZ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CZ$14-$B1011-1),0)","v":0},{"$f":" CZ1011-IF(AND($B1011<DA$14,DA$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DA$14-$B1011-1),0)","v":0},{"$f":" DA1011-IF(AND($B1011<DB$14,DB$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DB$14-$B1011-1),0)","v":0},{"$f":" DB1011-IF(AND($B1011<DC$14,DC$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DC$14-$B1011-1),0)","v":0},{"$f":" DC1011-IF(AND($B1011<DD$14,DD$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DD$14-$B1011-1),0)","v":0},{"$f":" DD1011-IF(AND($B1011<DE$14,DE$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DE$14-$B1011-1),0)","v":0},{"$f":" DE1011-IF(AND($B1011<DF$14,DF$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DF$14-$B1011-1),0)","v":0},{"$f":" DF1011-IF(AND($B1011<DG$14,DG$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DG$14-$B1011-1),0)","v":0},{"$f":" DG1011-IF(AND($B1011<DH$14,DH$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DH$14-$B1011-1),0)","v":0},{"$f":" DH1011-IF(AND($B1011<DI$14,DI$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DI$14-$B1011-1),0)","v":0},{"$f":" DI1011-IF(AND($B1011<DJ$14,DJ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DJ$14-$B1011-1),0)","v":0},{"$f":" DJ1011-IF(AND($B1011<DK$14,DK$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DK$14-$B1011-1),0)","v":0},{"$f":" DK1011-IF(AND($B1011<DL$14,DL$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DL$14-$B1011-1),0)","v":0},{"$f":" DL1011-IF(AND($B1011<DM$14,DM$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DM$14-$B1011-1),0)","v":0},{"$f":" DM1011-IF(AND($B1011<DN$14,DN$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DN$14-$B1011-1),0)","v":0},{"$f":" DN1011-IF(AND($B1011<DO$14,DO$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DO$14-$B1011-1),0)","v":0},{"$f":" DO1011-IF(AND($B1011<DP$14,DP$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DP$14-$B1011-1),0)","v":0},{"$f":" DP1011-IF(AND($B1011<DQ$14,DQ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DQ$14-$B1011-1),0)","v":0},{"$f":" DQ1011-IF(AND($B1011<DR$14,DR$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DR$14-$B1011-1),0)","v":0},{"$f":" DR1011-IF(AND($B1011<DS$14,DS$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DS$14-$B1011-1),0)","v":0}]
[{"$f":"Calcs!A1012","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1012),1,Calcs!E1012)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1012,Input!Z1012*Periods),0)","v":0},null,null,0,{"$f":" F1012-IF(AND($B1012<G$14,G$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,G$14-$B1012-1),0)","v":0},{"$f":" G1012-IF(AND($B1012<H$14,H$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,H$14-$B1012-1),0)","v":0},{"$f":" H1012-IF(AND($B1012<I$14,I$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,I$14-$B1012-1),0)","v":0},{"$f":" I1012-IF(AND($B1012<J$14,J$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,J$14-$B1012-1),0)","v":0},{"$f":" J1012-IF(AND($B1012<K$14,K$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,K$14-$B1012-1),0)","v":0},{"$f":" K1012-IF(AND($B1012<L$14,L$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,L$14-$B1012-1),0)","v":0},{"$f":" L1012-IF(AND($B1012<M$14,M$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,M$14-$B1012-1),0)","v":0},{"$f":" M1012-IF(AND($B1012<N$14,N$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,N$14-$B1012-1),0)","v":0},{"$f":" N1012-IF(AND($B1012<O$14,O$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,O$14-$B1012-1),0)","v":0},{"$f":" O1012-IF(AND($B1012<P$14,P$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,P$14-$B1012-1),0)","v":0},{"$f":" P1012-IF(AND($B1012<Q$14,Q$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,Q$14-$B1012-1),0)","v":0},{"$f":" Q1012-IF(AND($B1012<R$14,R$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,R$14-$B1012-1),0)","v":0},{"$f":" R1012-IF(AND($B1012<S$14,S$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,S$14-$B1012-1),0)","v":0},{"$f":" S1012-IF(AND($B1012<T$14,T$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,T$14-$B1012-1),0)","v":0},{"$f":" T1012-IF(AND($B1012<U$14,U$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,U$14-$B1012-1),0)","v":0},{"$f":" U1012-IF(AND($B1012<V$14,V$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,V$14-$B1012-1),0)","v":0},{"$f":" V1012-IF(AND($B1012<W$14,W$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,W$14-$B1012-1),0)","v":0},{"$f":" W1012-IF(AND($B1012<X$14,X$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,X$14-$B1012-1),0)","v":0},{"$f":" X1012-IF(AND($B1012<Y$14,Y$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,Y$14-$B1012-1),0)","v":0},{"$f":" Y1012-IF(AND($B1012<Z$14,Z$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,Z$14-$B1012-1),0)","v":0},{"$f":" Z1012-IF(AND($B1012<AA$14,AA$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AA$14-$B1012-1),0)","v":0},{"$f":" AA1012-IF(AND($B1012<AB$14,AB$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AB$14-$B1012-1),0)","v":0},{"$f":" AB1012-IF(AND($B1012<AC$14,AC$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AC$14-$B1012-1),0)","v":0},{"$f":" AC1012-IF(AND($B1012<AD$14,AD$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AD$14-$B1012-1),0)","v":0},{"$f":" AD1012-IF(AND($B1012<AE$14,AE$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AE$14-$B1012-1),0)","v":0},{"$f":" AE1012-IF(AND($B1012<AF$14,AF$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AF$14-$B1012-1),0)","v":0},{"$f":" AF1012-IF(AND($B1012<AG$14,AG$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AG$14-$B1012-1),0)","v":0},{"$f":" AG1012-IF(AND($B1012<AH$14,AH$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AH$14-$B1012-1),0)","v":0},{"$f":" AH1012-IF(AND($B1012<AI$14,AI$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AI$14-$B1012-1),0)","v":0},{"$f":" AI1012-IF(AND($B1012<AJ$14,AJ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AJ$14-$B1012-1),0)","v":0},{"$f":" AJ1012-IF(AND($B1012<AK$14,AK$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AK$14-$B1012-1),0)","v":0},{"$f":" AK1012-IF(AND($B1012<AL$14,AL$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AL$14-$B1012-1),0)","v":0},{"$f":" AL1012-IF(AND($B1012<AM$14,AM$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AM$14-$B1012-1),0)","v":0},{"$f":" AM1012-IF(AND($B1012<AN$14,AN$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AN$14-$B1012-1),0)","v":0},{"$f":" AN1012-IF(AND($B1012<AO$14,AO$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AO$14-$B1012-1),0)","v":0},{"$f":" AO1012-IF(AND($B1012<AP$14,AP$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AP$14-$B1012-1),0)","v":0},{"$f":" AP1012-IF(AND($B1012<AQ$14,AQ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AQ$14-$B1012-1),0)","v":0},{"$f":" AQ1012-IF(AND($B1012<AR$14,AR$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AR$14-$B1012-1),0)","v":0},{"$f":" AR1012-IF(AND($B1012<AS$14,AS$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AS$14-$B1012-1),0)","v":0},{"$f":" AS1012-IF(AND($B1012<AT$14,AT$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AT$14-$B1012-1),0)","v":0},{"$f":" AT1012-IF(AND($B1012<AU$14,AU$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AU$14-$B1012-1),0)","v":0},{"$f":" AU1012-IF(AND($B1012<AV$14,AV$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AV$14-$B1012-1),0)","v":0},{"$f":" AV1012-IF(AND($B1012<AW$14,AW$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AW$14-$B1012-1),0)","v":0},{"$f":" AW1012-IF(AND($B1012<AX$14,AX$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AX$14-$B1012-1),0)","v":0},{"$f":" AX1012-IF(AND($B1012<AY$14,AY$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AY$14-$B1012-1),0)","v":0},{"$f":" AY1012-IF(AND($B1012<AZ$14,AZ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AZ$14-$B1012-1),0)","v":0},{"$f":" AZ1012-IF(AND($B1012<BA$14,BA$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BA$14-$B1012-1),0)","v":0},{"$f":" BA1012-IF(AND($B1012<BB$14,BB$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BB$14-$B1012-1),0)","v":0},{"$f":" BB1012-IF(AND($B1012<BC$14,BC$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BC$14-$B1012-1),0)","v":0},{"$f":" BC1012-IF(AND($B1012<BD$14,BD$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BD$14-$B1012-1),0)","v":0},{"$f":" BD1012-IF(AND($B1012<BE$14,BE$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BE$14-$B1012-1),0)","v":0},{"$f":" BE1012-IF(AND($B1012<BF$14,BF$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BF$14-$B1012-1),0)","v":0},{"$f":" BF1012-IF(AND($B1012<BG$14,BG$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BG$14-$B1012-1),0)","v":0},{"$f":" BG1012-IF(AND($B1012<BH$14,BH$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BH$14-$B1012-1),0)","v":0},{"$f":" BH1012-IF(AND($B1012<BI$14,BI$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BI$14-$B1012-1),0)","v":0},{"$f":" BI1012-IF(AND($B1012<BJ$14,BJ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BJ$14-$B1012-1),0)","v":0},{"$f":" BJ1012-IF(AND($B1012<BK$14,BK$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BK$14-$B1012-1),0)","v":0},{"$f":" BK1012-IF(AND($B1012<BL$14,BL$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BL$14-$B1012-1),0)","v":0},{"$f":" BL1012-IF(AND($B1012<BM$14,BM$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BM$14-$B1012-1),0)","v":0},{"$f":" BM1012-IF(AND($B1012<BN$14,BN$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BN$14-$B1012-1),0)","v":0},{"$f":" BN1012-IF(AND($B1012<BO$14,BO$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BO$14-$B1012-1),0)","v":0},{"$f":" BO1012-IF(AND($B1012<BP$14,BP$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BP$14-$B1012-1),0)","v":0},{"$f":" BP1012-IF(AND($B1012<BQ$14,BQ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BQ$14-$B1012-1),0)","v":0},{"$f":" BQ1012-IF(AND($B1012<BR$14,BR$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BR$14-$B1012-1),0)","v":0},{"$f":" BR1012-IF(AND($B1012<BS$14,BS$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BS$14-$B1012-1),0)","v":0},{"$f":" BS1012-IF(AND($B1012<BT$14,BT$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BT$14-$B1012-1),0)","v":0},{"$f":" BT1012-IF(AND($B1012<BU$14,BU$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BU$14-$B1012-1),0)","v":0},{"$f":" BU1012-IF(AND($B1012<BV$14,BV$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BV$14-$B1012-1),0)","v":0},{"$f":" BV1012-IF(AND($B1012<BW$14,BW$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BW$14-$B1012-1),0)","v":0},{"$f":" BW1012-IF(AND($B1012<BX$14,BX$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BX$14-$B1012-1),0)","v":0},{"$f":" BX1012-IF(AND($B1012<BY$14,BY$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BY$14-$B1012-1),0)","v":0},{"$f":" BY1012-IF(AND($B1012<BZ$14,BZ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BZ$14-$B1012-1),0)","v":0},{"$f":" BZ1012-IF(AND($B1012<CA$14,CA$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CA$14-$B1012-1),0)","v":0},{"$f":" CA1012-IF(AND($B1012<CB$14,CB$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CB$14-$B1012-1),0)","v":0},{"$f":" CB1012-IF(AND($B1012<CC$14,CC$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CC$14-$B1012-1),0)","v":0},{"$f":" CC1012-IF(AND($B1012<CD$14,CD$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CD$14-$B1012-1),0)","v":0},{"$f":" CD1012-IF(AND($B1012<CE$14,CE$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CE$14-$B1012-1),0)","v":0},{"$f":" CE1012-IF(AND($B1012<CF$14,CF$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CF$14-$B1012-1),0)","v":0},{"$f":" CF1012-IF(AND($B1012<CG$14,CG$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CG$14-$B1012-1),0)","v":0},{"$f":" CG1012-IF(AND($B1012<CH$14,CH$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CH$14-$B1012-1),0)","v":0},{"$f":" CH1012-IF(AND($B1012<CI$14,CI$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CI$14-$B1012-1),0)","v":0},{"$f":" CI1012-IF(AND($B1012<CJ$14,CJ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CJ$14-$B1012-1),0)","v":0},{"$f":" CJ1012-IF(AND($B1012<CK$14,CK$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CK$14-$B1012-1),0)","v":0},{"$f":" CK1012-IF(AND($B1012<CL$14,CL$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CL$14-$B1012-1),0)","v":0},{"$f":" CL1012-IF(AND($B1012<CM$14,CM$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CM$14-$B1012-1),0)","v":0},{"$f":" CM1012-IF(AND($B1012<CN$14,CN$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CN$14-$B1012-1),0)","v":0},{"$f":" CN1012-IF(AND($B1012<CO$14,CO$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CO$14-$B1012-1),0)","v":0},{"$f":" CO1012-IF(AND($B1012<CP$14,CP$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CP$14-$B1012-1),0)","v":0},{"$f":" CP1012-IF(AND($B1012<CQ$14,CQ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CQ$14-$B1012-1),0)","v":0},{"$f":" CQ1012-IF(AND($B1012<CR$14,CR$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CR$14-$B1012-1),0)","v":0},{"$f":" CR1012-IF(AND($B1012<CS$14,CS$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CS$14-$B1012-1),0)","v":0},{"$f":" CS1012-IF(AND($B1012<CT$14,CT$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CT$14-$B1012-1),0)","v":0},{"$f":" CT1012-IF(AND($B1012<CU$14,CU$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CU$14-$B1012-1),0)","v":0},{"$f":" CU1012-IF(AND($B1012<CV$14,CV$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CV$14-$B1012-1),0)","v":0},{"$f":" CV1012-IF(AND($B1012<CW$14,CW$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CW$14-$B1012-1),0)","v":0},{"$f":" CW1012-IF(AND($B1012<CX$14,CX$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CX$14-$B1012-1),0)","v":0},{"$f":" CX1012-IF(AND($B1012<CY$14,CY$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CY$14-$B1012-1),0)","v":0},{"$f":" CY1012-IF(AND($B1012<CZ$14,CZ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CZ$14-$B1012-1),0)","v":0},{"$f":" CZ1012-IF(AND($B1012<DA$14,DA$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DA$14-$B1012-1),0)","v":0},{"$f":" DA1012-IF(AND($B1012<DB$14,DB$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DB$14-$B1012-1),0)","v":0},{"$f":" DB1012-IF(AND($B1012<DC$14,DC$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DC$14-$B1012-1),0)","v":0},{"$f":" DC1012-IF(AND($B1012<DD$14,DD$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DD$14-$B1012-1),0)","v":0},{"$f":" DD1012-IF(AND($B1012<DE$14,DE$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DE$14-$B1012-1),0)","v":0},{"$f":" DE1012-IF(AND($B1012<DF$14,DF$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DF$14-$B1012-1),0)","v":0},{"$f":" DF1012-IF(AND($B1012<DG$14,DG$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DG$14-$B1012-1),0)","v":0},{"$f":" DG1012-IF(AND($B1012<DH$14,DH$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DH$14-$B1012-1),0)","v":0},{"$f":" DH1012-IF(AND($B1012<DI$14,DI$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DI$14-$B1012-1),0)","v":0},{"$f":" DI1012-IF(AND($B1012<DJ$14,DJ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DJ$14-$B1012-1),0)","v":0},{"$f":" DJ1012-IF(AND($B1012<DK$14,DK$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DK$14-$B1012-1),0)","v":0},{"$f":" DK1012-IF(AND($B1012<DL$14,DL$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DL$14-$B1012-1),0)","v":0},{"$f":" DL1012-IF(AND($B1012<DM$14,DM$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DM$14-$B1012-1),0)","v":0},{"$f":" DM1012-IF(AND($B1012<DN$14,DN$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DN$14-$B1012-1),0)","v":0},{"$f":" DN1012-IF(AND($B1012<DO$14,DO$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DO$14-$B1012-1),0)","v":0},{"$f":" DO1012-IF(AND($B1012<DP$14,DP$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DP$14-$B1012-1),0)","v":0},{"$f":" DP1012-IF(AND($B1012<DQ$14,DQ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DQ$14-$B1012-1),0)","v":0},{"$f":" DQ1012-IF(AND($B1012<DR$14,DR$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DR$14-$B1012-1),0)","v":0},{"$f":" DR1012-IF(AND($B1012<DS$14,DS$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DS$14-$B1012-1),0)","v":0}]
[{"$f":"Calcs!A1013","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1013),1,Calcs!E1013)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1013,Input!Z1013*Periods),0)","v":0},null,null,0,{"$f":" F1013-IF(AND($B1013<G$14,G$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,G$14-$B1013-1),0)","v":0},{"$f":" G1013-IF(AND($B1013<H$14,H$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,H$14-$B1013-1),0)","v":0},{"$f":" H1013-IF(AND($B1013<I$14,I$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,I$14-$B1013-1),0)","v":0},{"$f":" I1013-IF(AND($B1013<J$14,J$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,J$14-$B1013-1),0)","v":0},{"$f":" J1013-IF(AND($B1013<K$14,K$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,K$14-$B1013-1),0)","v":0},{"$f":" K1013-IF(AND($B1013<L$14,L$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,L$14-$B1013-1),0)","v":0},{"$f":" L1013-IF(AND($B1013<M$14,M$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,M$14-$B1013-1),0)","v":0},{"$f":" M1013-IF(AND($B1013<N$14,N$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,N$14-$B1013-1),0)","v":0},{"$f":" N1013-IF(AND($B1013<O$14,O$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,O$14-$B1013-1),0)","v":0},{"$f":" O1013-IF(AND($B1013<P$14,P$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,P$14-$B1013-1),0)","v":0},{"$f":" P1013-IF(AND($B1013<Q$14,Q$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,Q$14-$B1013-1),0)","v":0},{"$f":" Q1013-IF(AND($B1013<R$14,R$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,R$14-$B1013-1),0)","v":0},{"$f":" R1013-IF(AND($B1013<S$14,S$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,S$14-$B1013-1),0)","v":0},{"$f":" S1013-IF(AND($B1013<T$14,T$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,T$14-$B1013-1),0)","v":0},{"$f":" T1013-IF(AND($B1013<U$14,U$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,U$14-$B1013-1),0)","v":0},{"$f":" U1013-IF(AND($B1013<V$14,V$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,V$14-$B1013-1),0)","v":0},{"$f":" V1013-IF(AND($B1013<W$14,W$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,W$14-$B1013-1),0)","v":0},{"$f":" W1013-IF(AND($B1013<X$14,X$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,X$14-$B1013-1),0)","v":0},{"$f":" X1013-IF(AND($B1013<Y$14,Y$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,Y$14-$B1013-1),0)","v":0},{"$f":" Y1013-IF(AND($B1013<Z$14,Z$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,Z$14-$B1013-1),0)","v":0},{"$f":" Z1013-IF(AND($B1013<AA$14,AA$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AA$14-$B1013-1),0)","v":0},{"$f":" AA1013-IF(AND($B1013<AB$14,AB$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AB$14-$B1013-1),0)","v":0},{"$f":" AB1013-IF(AND($B1013<AC$14,AC$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AC$14-$B1013-1),0)","v":0},{"$f":" AC1013-IF(AND($B1013<AD$14,AD$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AD$14-$B1013-1),0)","v":0},{"$f":" AD1013-IF(AND($B1013<AE$14,AE$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AE$14-$B1013-1),0)","v":0},{"$f":" AE1013-IF(AND($B1013<AF$14,AF$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AF$14-$B1013-1),0)","v":0},{"$f":" AF1013-IF(AND($B1013<AG$14,AG$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AG$14-$B1013-1),0)","v":0},{"$f":" AG1013-IF(AND($B1013<AH$14,AH$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AH$14-$B1013-1),0)","v":0},{"$f":" AH1013-IF(AND($B1013<AI$14,AI$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AI$14-$B1013-1),0)","v":0},{"$f":" AI1013-IF(AND($B1013<AJ$14,AJ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AJ$14-$B1013-1),0)","v":0},{"$f":" AJ1013-IF(AND($B1013<AK$14,AK$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AK$14-$B1013-1),0)","v":0},{"$f":" AK1013-IF(AND($B1013<AL$14,AL$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AL$14-$B1013-1),0)","v":0},{"$f":" AL1013-IF(AND($B1013<AM$14,AM$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AM$14-$B1013-1),0)","v":0},{"$f":" AM1013-IF(AND($B1013<AN$14,AN$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AN$14-$B1013-1),0)","v":0},{"$f":" AN1013-IF(AND($B1013<AO$14,AO$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AO$14-$B1013-1),0)","v":0},{"$f":" AO1013-IF(AND($B1013<AP$14,AP$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AP$14-$B1013-1),0)","v":0},{"$f":" AP1013-IF(AND($B1013<AQ$14,AQ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AQ$14-$B1013-1),0)","v":0},{"$f":" AQ1013-IF(AND($B1013<AR$14,AR$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AR$14-$B1013-1),0)","v":0},{"$f":" AR1013-IF(AND($B1013<AS$14,AS$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AS$14-$B1013-1),0)","v":0},{"$f":" AS1013-IF(AND($B1013<AT$14,AT$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AT$14-$B1013-1),0)","v":0},{"$f":" AT1013-IF(AND($B1013<AU$14,AU$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AU$14-$B1013-1),0)","v":0},{"$f":" AU1013-IF(AND($B1013<AV$14,AV$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AV$14-$B1013-1),0)","v":0},{"$f":" AV1013-IF(AND($B1013<AW$14,AW$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AW$14-$B1013-1),0)","v":0},{"$f":" AW1013-IF(AND($B1013<AX$14,AX$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AX$14-$B1013-1),0)","v":0},{"$f":" AX1013-IF(AND($B1013<AY$14,AY$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AY$14-$B1013-1),0)","v":0},{"$f":" AY1013-IF(AND($B1013<AZ$14,AZ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AZ$14-$B1013-1),0)","v":0},{"$f":" AZ1013-IF(AND($B1013<BA$14,BA$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BA$14-$B1013-1),0)","v":0},{"$f":" BA1013-IF(AND($B1013<BB$14,BB$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BB$14-$B1013-1),0)","v":0},{"$f":" BB1013-IF(AND($B1013<BC$14,BC$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BC$14-$B1013-1),0)","v":0},{"$f":" BC1013-IF(AND($B1013<BD$14,BD$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BD$14-$B1013-1),0)","v":0},{"$f":" BD1013-IF(AND($B1013<BE$14,BE$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BE$14-$B1013-1),0)","v":0},{"$f":" BE1013-IF(AND($B1013<BF$14,BF$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BF$14-$B1013-1),0)","v":0},{"$f":" BF1013-IF(AND($B1013<BG$14,BG$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BG$14-$B1013-1),0)","v":0},{"$f":" BG1013-IF(AND($B1013<BH$14,BH$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BH$14-$B1013-1),0)","v":0},{"$f":" BH1013-IF(AND($B1013<BI$14,BI$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BI$14-$B1013-1),0)","v":0},{"$f":" BI1013-IF(AND($B1013<BJ$14,BJ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BJ$14-$B1013-1),0)","v":0},{"$f":" BJ1013-IF(AND($B1013<BK$14,BK$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BK$14-$B1013-1),0)","v":0},{"$f":" BK1013-IF(AND($B1013<BL$14,BL$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BL$14-$B1013-1),0)","v":0},{"$f":" BL1013-IF(AND($B1013<BM$14,BM$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BM$14-$B1013-1),0)","v":0},{"$f":" BM1013-IF(AND($B1013<BN$14,BN$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BN$14-$B1013-1),0)","v":0},{"$f":" BN1013-IF(AND($B1013<BO$14,BO$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BO$14-$B1013-1),0)","v":0},{"$f":" BO1013-IF(AND($B1013<BP$14,BP$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BP$14-$B1013-1),0)","v":0},{"$f":" BP1013-IF(AND($B1013<BQ$14,BQ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BQ$14-$B1013-1),0)","v":0},{"$f":" BQ1013-IF(AND($B1013<BR$14,BR$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BR$14-$B1013-1),0)","v":0},{"$f":" BR1013-IF(AND($B1013<BS$14,BS$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BS$14-$B1013-1),0)","v":0},{"$f":" BS1013-IF(AND($B1013<BT$14,BT$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BT$14-$B1013-1),0)","v":0},{"$f":" BT1013-IF(AND($B1013<BU$14,BU$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BU$14-$B1013-1),0)","v":0},{"$f":" BU1013-IF(AND($B1013<BV$14,BV$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BV$14-$B1013-1),0)","v":0},{"$f":" BV1013-IF(AND($B1013<BW$14,BW$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BW$14-$B1013-1),0)","v":0},{"$f":" BW1013-IF(AND($B1013<BX$14,BX$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BX$14-$B1013-1),0)","v":0},{"$f":" BX1013-IF(AND($B1013<BY$14,BY$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BY$14-$B1013-1),0)","v":0},{"$f":" BY1013-IF(AND($B1013<BZ$14,BZ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BZ$14-$B1013-1),0)","v":0},{"$f":" BZ1013-IF(AND($B1013<CA$14,CA$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CA$14-$B1013-1),0)","v":0},{"$f":" CA1013-IF(AND($B1013<CB$14,CB$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CB$14-$B1013-1),0)","v":0},{"$f":" CB1013-IF(AND($B1013<CC$14,CC$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CC$14-$B1013-1),0)","v":0},{"$f":" CC1013-IF(AND($B1013<CD$14,CD$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CD$14-$B1013-1),0)","v":0},{"$f":" CD1013-IF(AND($B1013<CE$14,CE$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CE$14-$B1013-1),0)","v":0},{"$f":" CE1013-IF(AND($B1013<CF$14,CF$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CF$14-$B1013-1),0)","v":0},{"$f":" CF1013-IF(AND($B1013<CG$14,CG$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CG$14-$B1013-1),0)","v":0},{"$f":" CG1013-IF(AND($B1013<CH$14,CH$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CH$14-$B1013-1),0)","v":0},{"$f":" CH1013-IF(AND($B1013<CI$14,CI$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CI$14-$B1013-1),0)","v":0},{"$f":" CI1013-IF(AND($B1013<CJ$14,CJ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CJ$14-$B1013-1),0)","v":0},{"$f":" CJ1013-IF(AND($B1013<CK$14,CK$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CK$14-$B1013-1),0)","v":0},{"$f":" CK1013-IF(AND($B1013<CL$14,CL$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CL$14-$B1013-1),0)","v":0},{"$f":" CL1013-IF(AND($B1013<CM$14,CM$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CM$14-$B1013-1),0)","v":0},{"$f":" CM1013-IF(AND($B1013<CN$14,CN$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CN$14-$B1013-1),0)","v":0},{"$f":" CN1013-IF(AND($B1013<CO$14,CO$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CO$14-$B1013-1),0)","v":0},{"$f":" CO1013-IF(AND($B1013<CP$14,CP$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CP$14-$B1013-1),0)","v":0},{"$f":" CP1013-IF(AND($B1013<CQ$14,CQ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CQ$14-$B1013-1),0)","v":0},{"$f":" CQ1013-IF(AND($B1013<CR$14,CR$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CR$14-$B1013-1),0)","v":0},{"$f":" CR1013-IF(AND($B1013<CS$14,CS$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CS$14-$B1013-1),0)","v":0},{"$f":" CS1013-IF(AND($B1013<CT$14,CT$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CT$14-$B1013-1),0)","v":0},{"$f":" CT1013-IF(AND($B1013<CU$14,CU$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CU$14-$B1013-1),0)","v":0},{"$f":" CU1013-IF(AND($B1013<CV$14,CV$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CV$14-$B1013-1),0)","v":0},{"$f":" CV1013-IF(AND($B1013<CW$14,CW$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CW$14-$B1013-1),0)","v":0},{"$f":" CW1013-IF(AND($B1013<CX$14,CX$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CX$14-$B1013-1),0)","v":0},{"$f":" CX1013-IF(AND($B1013<CY$14,CY$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CY$14-$B1013-1),0)","v":0},{"$f":" CY1013-IF(AND($B1013<CZ$14,CZ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CZ$14-$B1013-1),0)","v":0},{"$f":" CZ1013-IF(AND($B1013<DA$14,DA$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DA$14-$B1013-1),0)","v":0},{"$f":" DA1013-IF(AND($B1013<DB$14,DB$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DB$14-$B1013-1),0)","v":0},{"$f":" DB1013-IF(AND($B1013<DC$14,DC$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DC$14-$B1013-1),0)","v":0},{"$f":" DC1013-IF(AND($B1013<DD$14,DD$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DD$14-$B1013-1),0)","v":0},{"$f":" DD1013-IF(AND($B1013<DE$14,DE$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DE$14-$B1013-1),0)","v":0},{"$f":" DE1013-IF(AND($B1013<DF$14,DF$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DF$14-$B1013-1),0)","v":0},{"$f":" DF1013-IF(AND($B1013<DG$14,DG$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DG$14-$B1013-1),0)","v":0},{"$f":" DG1013-IF(AND($B1013<DH$14,DH$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DH$14-$B1013-1),0)","v":0},{"$f":" DH1013-IF(AND($B1013<DI$14,DI$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DI$14-$B1013-1),0)","v":0},{"$f":" DI1013-IF(AND($B1013<DJ$14,DJ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DJ$14-$B1013-1),0)","v":0},{"$f":" DJ1013-IF(AND($B1013<DK$14,DK$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DK$14-$B1013-1),0)","v":0},{"$f":" DK1013-IF(AND($B1013<DL$14,DL$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DL$14-$B1013-1),0)","v":0},{"$f":" DL1013-IF(AND($B1013<DM$14,DM$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DM$14-$B1013-1),0)","v":0},{"$f":" DM1013-IF(AND($B1013<DN$14,DN$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DN$14-$B1013-1),0)","v":0},{"$f":" DN1013-IF(AND($B1013<DO$14,DO$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DO$14-$B1013-1),0)","v":0},{"$f":" DO1013-IF(AND($B1013<DP$14,DP$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DP$14-$B1013-1),0)","v":0},{"$f":" DP1013-IF(AND($B1013<DQ$14,DQ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DQ$14-$B1013-1),0)","v":0},{"$f":" DQ1013-IF(AND($B1013<DR$14,DR$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DR$14-$B1013-1),0)","v":0},{"$f":" DR1013-IF(AND($B1013<DS$14,DS$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DS$14-$B1013-1),0)","v":0}]
[{"$f":"Calcs!A1014","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1014),1,Calcs!E1014)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1014,Input!Z1014*Periods),0)","v":0},null,null,0,{"$f":" F1014-IF(AND($B1014<G$14,G$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,G$14-$B1014-1),0)","v":0},{"$f":" G1014-IF(AND($B1014<H$14,H$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,H$14-$B1014-1),0)","v":0},{"$f":" H1014-IF(AND($B1014<I$14,I$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,I$14-$B1014-1),0)","v":0},{"$f":" I1014-IF(AND($B1014<J$14,J$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,J$14-$B1014-1),0)","v":0},{"$f":" J1014-IF(AND($B1014<K$14,K$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,K$14-$B1014-1),0)","v":0},{"$f":" K1014-IF(AND($B1014<L$14,L$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,L$14-$B1014-1),0)","v":0},{"$f":" L1014-IF(AND($B1014<M$14,M$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,M$14-$B1014-1),0)","v":0},{"$f":" M1014-IF(AND($B1014<N$14,N$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,N$14-$B1014-1),0)","v":0},{"$f":" N1014-IF(AND($B1014<O$14,O$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,O$14-$B1014-1),0)","v":0},{"$f":" O1014-IF(AND($B1014<P$14,P$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,P$14-$B1014-1),0)","v":0},{"$f":" P1014-IF(AND($B1014<Q$14,Q$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,Q$14-$B1014-1),0)","v":0},{"$f":" Q1014-IF(AND($B1014<R$14,R$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,R$14-$B1014-1),0)","v":0},{"$f":" R1014-IF(AND($B1014<S$14,S$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,S$14-$B1014-1),0)","v":0},{"$f":" S1014-IF(AND($B1014<T$14,T$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,T$14-$B1014-1),0)","v":0},{"$f":" T1014-IF(AND($B1014<U$14,U$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,U$14-$B1014-1),0)","v":0},{"$f":" U1014-IF(AND($B1014<V$14,V$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,V$14-$B1014-1),0)","v":0},{"$f":" V1014-IF(AND($B1014<W$14,W$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,W$14-$B1014-1),0)","v":0},{"$f":" W1014-IF(AND($B1014<X$14,X$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,X$14-$B1014-1),0)","v":0},{"$f":" X1014-IF(AND($B1014<Y$14,Y$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,Y$14-$B1014-1),0)","v":0},{"$f":" Y1014-IF(AND($B1014<Z$14,Z$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,Z$14-$B1014-1),0)","v":0},{"$f":" Z1014-IF(AND($B1014<AA$14,AA$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AA$14-$B1014-1),0)","v":0},{"$f":" AA1014-IF(AND($B1014<AB$14,AB$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AB$14-$B1014-1),0)","v":0},{"$f":" AB1014-IF(AND($B1014<AC$14,AC$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AC$14-$B1014-1),0)","v":0},{"$f":" AC1014-IF(AND($B1014<AD$14,AD$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AD$14-$B1014-1),0)","v":0},{"$f":" AD1014-IF(AND($B1014<AE$14,AE$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AE$14-$B1014-1),0)","v":0},{"$f":" AE1014-IF(AND($B1014<AF$14,AF$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AF$14-$B1014-1),0)","v":0},{"$f":" AF1014-IF(AND($B1014<AG$14,AG$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AG$14-$B1014-1),0)","v":0},{"$f":" AG1014-IF(AND($B1014<AH$14,AH$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AH$14-$B1014-1),0)","v":0},{"$f":" AH1014-IF(AND($B1014<AI$14,AI$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AI$14-$B1014-1),0)","v":0},{"$f":" AI1014-IF(AND($B1014<AJ$14,AJ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AJ$14-$B1014-1),0)","v":0},{"$f":" AJ1014-IF(AND($B1014<AK$14,AK$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AK$14-$B1014-1),0)","v":0},{"$f":" AK1014-IF(AND($B1014<AL$14,AL$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AL$14-$B1014-1),0)","v":0},{"$f":" AL1014-IF(AND($B1014<AM$14,AM$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AM$14-$B1014-1),0)","v":0},{"$f":" AM1014-IF(AND($B1014<AN$14,AN$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AN$14-$B1014-1),0)","v":0},{"$f":" AN1014-IF(AND($B1014<AO$14,AO$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AO$14-$B1014-1),0)","v":0},{"$f":" AO1014-IF(AND($B1014<AP$14,AP$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AP$14-$B1014-1),0)","v":0},{"$f":" AP1014-IF(AND($B1014<AQ$14,AQ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AQ$14-$B1014-1),0)","v":0},{"$f":" AQ1014-IF(AND($B1014<AR$14,AR$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AR$14-$B1014-1),0)","v":0},{"$f":" AR1014-IF(AND($B1014<AS$14,AS$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AS$14-$B1014-1),0)","v":0},{"$f":" AS1014-IF(AND($B1014<AT$14,AT$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AT$14-$B1014-1),0)","v":0},{"$f":" AT1014-IF(AND($B1014<AU$14,AU$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AU$14-$B1014-1),0)","v":0},{"$f":" AU1014-IF(AND($B1014<AV$14,AV$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AV$14-$B1014-1),0)","v":0},{"$f":" AV1014-IF(AND($B1014<AW$14,AW$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AW$14-$B1014-1),0)","v":0},{"$f":" AW1014-IF(AND($B1014<AX$14,AX$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AX$14-$B1014-1),0)","v":0},{"$f":" AX1014-IF(AND($B1014<AY$14,AY$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AY$14-$B1014-1),0)","v":0},{"$f":" AY1014-IF(AND($B1014<AZ$14,AZ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AZ$14-$B1014-1),0)","v":0},{"$f":" AZ1014-IF(AND($B1014<BA$14,BA$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BA$14-$B1014-1),0)","v":0},{"$f":" BA1014-IF(AND($B1014<BB$14,BB$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BB$14-$B1014-1),0)","v":0},{"$f":" BB1014-IF(AND($B1014<BC$14,BC$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BC$14-$B1014-1),0)","v":0},{"$f":" BC1014-IF(AND($B1014<BD$14,BD$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BD$14-$B1014-1),0)","v":0},{"$f":" BD1014-IF(AND($B1014<BE$14,BE$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BE$14-$B1014-1),0)","v":0},{"$f":" BE1014-IF(AND($B1014<BF$14,BF$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BF$14-$B1014-1),0)","v":0},{"$f":" BF1014-IF(AND($B1014<BG$14,BG$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BG$14-$B1014-1),0)","v":0},{"$f":" BG1014-IF(AND($B1014<BH$14,BH$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BH$14-$B1014-1),0)","v":0},{"$f":" BH1014-IF(AND($B1014<BI$14,BI$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BI$14-$B1014-1),0)","v":0},{"$f":" BI1014-IF(AND($B1014<BJ$14,BJ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BJ$14-$B1014-1),0)","v":0},{"$f":" BJ1014-IF(AND($B1014<BK$14,BK$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BK$14-$B1014-1),0)","v":0},{"$f":" BK1014-IF(AND($B1014<BL$14,BL$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BL$14-$B1014-1),0)","v":0},{"$f":" BL1014-IF(AND($B1014<BM$14,BM$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BM$14-$B1014-1),0)","v":0},{"$f":" BM1014-IF(AND($B1014<BN$14,BN$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BN$14-$B1014-1),0)","v":0},{"$f":" BN1014-IF(AND($B1014<BO$14,BO$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BO$14-$B1014-1),0)","v":0},{"$f":" BO1014-IF(AND($B1014<BP$14,BP$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BP$14-$B1014-1),0)","v":0},{"$f":" BP1014-IF(AND($B1014<BQ$14,BQ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BQ$14-$B1014-1),0)","v":0},{"$f":" BQ1014-IF(AND($B1014<BR$14,BR$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BR$14-$B1014-1),0)","v":0},{"$f":" BR1014-IF(AND($B1014<BS$14,BS$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BS$14-$B1014-1),0)","v":0},{"$f":" BS1014-IF(AND($B1014<BT$14,BT$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BT$14-$B1014-1),0)","v":0},{"$f":" BT1014-IF(AND($B1014<BU$14,BU$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BU$14-$B1014-1),0)","v":0},{"$f":" BU1014-IF(AND($B1014<BV$14,BV$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BV$14-$B1014-1),0)","v":0},{"$f":" BV1014-IF(AND($B1014<BW$14,BW$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BW$14-$B1014-1),0)","v":0},{"$f":" BW1014-IF(AND($B1014<BX$14,BX$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BX$14-$B1014-1),0)","v":0},{"$f":" BX1014-IF(AND($B1014<BY$14,BY$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BY$14-$B1014-1),0)","v":0},{"$f":" BY1014-IF(AND($B1014<BZ$14,BZ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BZ$14-$B1014-1),0)","v":0},{"$f":" BZ1014-IF(AND($B1014<CA$14,CA$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CA$14-$B1014-1),0)","v":0},{"$f":" CA1014-IF(AND($B1014<CB$14,CB$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CB$14-$B1014-1),0)","v":0},{"$f":" CB1014-IF(AND($B1014<CC$14,CC$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CC$14-$B1014-1),0)","v":0},{"$f":" CC1014-IF(AND($B1014<CD$14,CD$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CD$14-$B1014-1),0)","v":0},{"$f":" CD1014-IF(AND($B1014<CE$14,CE$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CE$14-$B1014-1),0)","v":0},{"$f":" CE1014-IF(AND($B1014<CF$14,CF$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CF$14-$B1014-1),0)","v":0},{"$f":" CF1014-IF(AND($B1014<CG$14,CG$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CG$14-$B1014-1),0)","v":0},{"$f":" CG1014-IF(AND($B1014<CH$14,CH$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CH$14-$B1014-1),0)","v":0},{"$f":" CH1014-IF(AND($B1014<CI$14,CI$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CI$14-$B1014-1),0)","v":0},{"$f":" CI1014-IF(AND($B1014<CJ$14,CJ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CJ$14-$B1014-1),0)","v":0},{"$f":" CJ1014-IF(AND($B1014<CK$14,CK$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CK$14-$B1014-1),0)","v":0},{"$f":" CK1014-IF(AND($B1014<CL$14,CL$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CL$14-$B1014-1),0)","v":0},{"$f":" CL1014-IF(AND($B1014<CM$14,CM$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CM$14-$B1014-1),0)","v":0},{"$f":" CM1014-IF(AND($B1014<CN$14,CN$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CN$14-$B1014-1),0)","v":0},{"$f":" CN1014-IF(AND($B1014<CO$14,CO$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CO$14-$B1014-1),0)","v":0},{"$f":" CO1014-IF(AND($B1014<CP$14,CP$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CP$14-$B1014-1),0)","v":0},{"$f":" CP1014-IF(AND($B1014<CQ$14,CQ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CQ$14-$B1014-1),0)","v":0},{"$f":" CQ1014-IF(AND($B1014<CR$14,CR$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CR$14-$B1014-1),0)","v":0},{"$f":" CR1014-IF(AND($B1014<CS$14,CS$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CS$14-$B1014-1),0)","v":0},{"$f":" CS1014-IF(AND($B1014<CT$14,CT$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CT$14-$B1014-1),0)","v":0},{"$f":" CT1014-IF(AND($B1014<CU$14,CU$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CU$14-$B1014-1),0)","v":0},{"$f":" CU1014-IF(AND($B1014<CV$14,CV$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CV$14-$B1014-1),0)","v":0},{"$f":" CV1014-IF(AND($B1014<CW$14,CW$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CW$14-$B1014-1),0)","v":0},{"$f":" CW1014-IF(AND($B1014<CX$14,CX$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CX$14-$B1014-1),0)","v":0},{"$f":" CX1014-IF(AND($B1014<CY$14,CY$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CY$14-$B1014-1),0)","v":0},{"$f":" CY1014-IF(AND($B1014<CZ$14,CZ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CZ$14-$B1014-1),0)","v":0},{"$f":" CZ1014-IF(AND($B1014<DA$14,DA$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DA$14-$B1014-1),0)","v":0},{"$f":" DA1014-IF(AND($B1014<DB$14,DB$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DB$14-$B1014-1),0)","v":0},{"$f":" DB1014-IF(AND($B1014<DC$14,DC$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DC$14-$B1014-1),0)","v":0},{"$f":" DC1014-IF(AND($B1014<DD$14,DD$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DD$14-$B1014-1),0)","v":0},{"$f":" DD1014-IF(AND($B1014<DE$14,DE$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DE$14-$B1014-1),0)","v":0},{"$f":" DE1014-IF(AND($B1014<DF$14,DF$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DF$14-$B1014-1),0)","v":0},{"$f":" DF1014-IF(AND($B1014<DG$14,DG$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DG$14-$B1014-1),0)","v":0},{"$f":" DG1014-IF(AND($B1014<DH$14,DH$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DH$14-$B1014-1),0)","v":0},{"$f":" DH1014-IF(AND($B1014<DI$14,DI$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DI$14-$B1014-1),0)","v":0},{"$f":" DI1014-IF(AND($B1014<DJ$14,DJ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DJ$14-$B1014-1),0)","v":0},{"$f":" DJ1014-IF(AND($B1014<DK$14,DK$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DK$14-$B1014-1),0)","v":0},{"$f":" DK1014-IF(AND($B1014<DL$14,DL$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DL$14-$B1014-1),0)","v":0},{"$f":" DL1014-IF(AND($B1014<DM$14,DM$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DM$14-$B1014-1),0)","v":0},{"$f":" DM1014-IF(AND($B1014<DN$14,DN$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DN$14-$B1014-1),0)","v":0},{"$f":" DN1014-IF(AND($B1014<DO$14,DO$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DO$14-$B1014-1),0)","v":0},{"$f":" DO1014-IF(AND($B1014<DP$14,DP$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DP$14-$B1014-1),0)","v":0},{"$f":" DP1014-IF(AND($B1014<DQ$14,DQ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DQ$14-$B1014-1),0)","v":0},{"$f":" DQ1014-IF(AND($B1014<DR$14,DR$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DR$14-$B1014-1),0)","v":0},{"$f":" DR1014-IF(AND($B1014<DS$14,DS$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DS$14-$B1014-1),0)","v":0}]
[{"$f":"Calcs!A1015","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1015),1,Calcs!E1015)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1015,Input!Z1015*Periods),0)","v":0},null,null,0,{"$f":" F1015-IF(AND($B1015<G$14,G$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,G$14-$B1015-1),0)","v":0},{"$f":" G1015-IF(AND($B1015<H$14,H$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,H$14-$B1015-1),0)","v":0},{"$f":" H1015-IF(AND($B1015<I$14,I$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,I$14-$B1015-1),0)","v":0},{"$f":" I1015-IF(AND($B1015<J$14,J$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,J$14-$B1015-1),0)","v":0},{"$f":" J1015-IF(AND($B1015<K$14,K$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,K$14-$B1015-1),0)","v":0},{"$f":" K1015-IF(AND($B1015<L$14,L$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,L$14-$B1015-1),0)","v":0},{"$f":" L1015-IF(AND($B1015<M$14,M$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,M$14-$B1015-1),0)","v":0},{"$f":" M1015-IF(AND($B1015<N$14,N$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,N$14-$B1015-1),0)","v":0},{"$f":" N1015-IF(AND($B1015<O$14,O$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,O$14-$B1015-1),0)","v":0},{"$f":" O1015-IF(AND($B1015<P$14,P$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,P$14-$B1015-1),0)","v":0},{"$f":" P1015-IF(AND($B1015<Q$14,Q$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,Q$14-$B1015-1),0)","v":0},{"$f":" Q1015-IF(AND($B1015<R$14,R$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,R$14-$B1015-1),0)","v":0},{"$f":" R1015-IF(AND($B1015<S$14,S$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,S$14-$B1015-1),0)","v":0},{"$f":" S1015-IF(AND($B1015<T$14,T$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,T$14-$B1015-1),0)","v":0},{"$f":" T1015-IF(AND($B1015<U$14,U$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,U$14-$B1015-1),0)","v":0},{"$f":" U1015-IF(AND($B1015<V$14,V$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,V$14-$B1015-1),0)","v":0},{"$f":" V1015-IF(AND($B1015<W$14,W$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,W$14-$B1015-1),0)","v":0},{"$f":" W1015-IF(AND($B1015<X$14,X$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,X$14-$B1015-1),0)","v":0},{"$f":" X1015-IF(AND($B1015<Y$14,Y$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,Y$14-$B1015-1),0)","v":0},{"$f":" Y1015-IF(AND($B1015<Z$14,Z$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,Z$14-$B1015-1),0)","v":0},{"$f":" Z1015-IF(AND($B1015<AA$14,AA$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AA$14-$B1015-1),0)","v":0},{"$f":" AA1015-IF(AND($B1015<AB$14,AB$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AB$14-$B1015-1),0)","v":0},{"$f":" AB1015-IF(AND($B1015<AC$14,AC$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AC$14-$B1015-1),0)","v":0},{"$f":" AC1015-IF(AND($B1015<AD$14,AD$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AD$14-$B1015-1),0)","v":0},{"$f":" AD1015-IF(AND($B1015<AE$14,AE$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AE$14-$B1015-1),0)","v":0},{"$f":" AE1015-IF(AND($B1015<AF$14,AF$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AF$14-$B1015-1),0)","v":0},{"$f":" AF1015-IF(AND($B1015<AG$14,AG$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AG$14-$B1015-1),0)","v":0},{"$f":" AG1015-IF(AND($B1015<AH$14,AH$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AH$14-$B1015-1),0)","v":0},{"$f":" AH1015-IF(AND($B1015<AI$14,AI$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AI$14-$B1015-1),0)","v":0},{"$f":" AI1015-IF(AND($B1015<AJ$14,AJ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AJ$14-$B1015-1),0)","v":0},{"$f":" AJ1015-IF(AND($B1015<AK$14,AK$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AK$14-$B1015-1),0)","v":0},{"$f":" AK1015-IF(AND($B1015<AL$14,AL$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AL$14-$B1015-1),0)","v":0},{"$f":" AL1015-IF(AND($B1015<AM$14,AM$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AM$14-$B1015-1),0)","v":0},{"$f":" AM1015-IF(AND($B1015<AN$14,AN$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AN$14-$B1015-1),0)","v":0},{"$f":" AN1015-IF(AND($B1015<AO$14,AO$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AO$14-$B1015-1),0)","v":0},{"$f":" AO1015-IF(AND($B1015<AP$14,AP$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AP$14-$B1015-1),0)","v":0},{"$f":" AP1015-IF(AND($B1015<AQ$14,AQ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AQ$14-$B1015-1),0)","v":0},{"$f":" AQ1015-IF(AND($B1015<AR$14,AR$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AR$14-$B1015-1),0)","v":0},{"$f":" AR1015-IF(AND($B1015<AS$14,AS$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AS$14-$B1015-1),0)","v":0},{"$f":" AS1015-IF(AND($B1015<AT$14,AT$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AT$14-$B1015-1),0)","v":0},{"$f":" AT1015-IF(AND($B1015<AU$14,AU$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AU$14-$B1015-1),0)","v":0},{"$f":" AU1015-IF(AND($B1015<AV$14,AV$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AV$14-$B1015-1),0)","v":0},{"$f":" AV1015-IF(AND($B1015<AW$14,AW$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AW$14-$B1015-1),0)","v":0},{"$f":" AW1015-IF(AND($B1015<AX$14,AX$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AX$14-$B1015-1),0)","v":0},{"$f":" AX1015-IF(AND($B1015<AY$14,AY$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AY$14-$B1015-1),0)","v":0},{"$f":" AY1015-IF(AND($B1015<AZ$14,AZ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AZ$14-$B1015-1),0)","v":0},{"$f":" AZ1015-IF(AND($B1015<BA$14,BA$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BA$14-$B1015-1),0)","v":0},{"$f":" BA1015-IF(AND($B1015<BB$14,BB$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BB$14-$B1015-1),0)","v":0},{"$f":" BB1015-IF(AND($B1015<BC$14,BC$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BC$14-$B1015-1),0)","v":0},{"$f":" BC1015-IF(AND($B1015<BD$14,BD$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BD$14-$B1015-1),0)","v":0},{"$f":" BD1015-IF(AND($B1015<BE$14,BE$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BE$14-$B1015-1),0)","v":0},{"$f":" BE1015-IF(AND($B1015<BF$14,BF$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BF$14-$B1015-1),0)","v":0},{"$f":" BF1015-IF(AND($B1015<BG$14,BG$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BG$14-$B1015-1),0)","v":0},{"$f":" BG1015-IF(AND($B1015<BH$14,BH$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BH$14-$B1015-1),0)","v":0},{"$f":" BH1015-IF(AND($B1015<BI$14,BI$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BI$14-$B1015-1),0)","v":0},{"$f":" BI1015-IF(AND($B1015<BJ$14,BJ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BJ$14-$B1015-1),0)","v":0},{"$f":" BJ1015-IF(AND($B1015<BK$14,BK$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BK$14-$B1015-1),0)","v":0},{"$f":" BK1015-IF(AND($B1015<BL$14,BL$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BL$14-$B1015-1),0)","v":0},{"$f":" BL1015-IF(AND($B1015<BM$14,BM$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BM$14-$B1015-1),0)","v":0},{"$f":" BM1015-IF(AND($B1015<BN$14,BN$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BN$14-$B1015-1),0)","v":0},{"$f":" BN1015-IF(AND($B1015<BO$14,BO$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BO$14-$B1015-1),0)","v":0},{"$f":" BO1015-IF(AND($B1015<BP$14,BP$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BP$14-$B1015-1),0)","v":0},{"$f":" BP1015-IF(AND($B1015<BQ$14,BQ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BQ$14-$B1015-1),0)","v":0},{"$f":" BQ1015-IF(AND($B1015<BR$14,BR$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BR$14-$B1015-1),0)","v":0},{"$f":" BR1015-IF(AND($B1015<BS$14,BS$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BS$14-$B1015-1),0)","v":0},{"$f":" BS1015-IF(AND($B1015<BT$14,BT$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BT$14-$B1015-1),0)","v":0},{"$f":" BT1015-IF(AND($B1015<BU$14,BU$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BU$14-$B1015-1),0)","v":0},{"$f":" BU1015-IF(AND($B1015<BV$14,BV$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BV$14-$B1015-1),0)","v":0},{"$f":" BV1015-IF(AND($B1015<BW$14,BW$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BW$14-$B1015-1),0)","v":0},{"$f":" BW1015-IF(AND($B1015<BX$14,BX$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BX$14-$B1015-1),0)","v":0},{"$f":" BX1015-IF(AND($B1015<BY$14,BY$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BY$14-$B1015-1),0)","v":0},{"$f":" BY1015-IF(AND($B1015<BZ$14,BZ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BZ$14-$B1015-1),0)","v":0},{"$f":" BZ1015-IF(AND($B1015<CA$14,CA$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CA$14-$B1015-1),0)","v":0},{"$f":" CA1015-IF(AND($B1015<CB$14,CB$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CB$14-$B1015-1),0)","v":0},{"$f":" CB1015-IF(AND($B1015<CC$14,CC$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CC$14-$B1015-1),0)","v":0},{"$f":" CC1015-IF(AND($B1015<CD$14,CD$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CD$14-$B1015-1),0)","v":0},{"$f":" CD1015-IF(AND($B1015<CE$14,CE$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CE$14-$B1015-1),0)","v":0},{"$f":" CE1015-IF(AND($B1015<CF$14,CF$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CF$14-$B1015-1),0)","v":0},{"$f":" CF1015-IF(AND($B1015<CG$14,CG$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CG$14-$B1015-1),0)","v":0},{"$f":" CG1015-IF(AND($B1015<CH$14,CH$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CH$14-$B1015-1),0)","v":0},{"$f":" CH1015-IF(AND($B1015<CI$14,CI$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CI$14-$B1015-1),0)","v":0},{"$f":" CI1015-IF(AND($B1015<CJ$14,CJ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CJ$14-$B1015-1),0)","v":0},{"$f":" CJ1015-IF(AND($B1015<CK$14,CK$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CK$14-$B1015-1),0)","v":0},{"$f":" CK1015-IF(AND($B1015<CL$14,CL$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CL$14-$B1015-1),0)","v":0},{"$f":" CL1015-IF(AND($B1015<CM$14,CM$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CM$14-$B1015-1),0)","v":0},{"$f":" CM1015-IF(AND($B1015<CN$14,CN$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CN$14-$B1015-1),0)","v":0},{"$f":" CN1015-IF(AND($B1015<CO$14,CO$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CO$14-$B1015-1),0)","v":0},{"$f":" CO1015-IF(AND($B1015<CP$14,CP$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CP$14-$B1015-1),0)","v":0},{"$f":" CP1015-IF(AND($B1015<CQ$14,CQ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CQ$14-$B1015-1),0)","v":0},{"$f":" CQ1015-IF(AND($B1015<CR$14,CR$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CR$14-$B1015-1),0)","v":0},{"$f":" CR1015-IF(AND($B1015<CS$14,CS$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CS$14-$B1015-1),0)","v":0},{"$f":" CS1015-IF(AND($B1015<CT$14,CT$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CT$14-$B1015-1),0)","v":0},{"$f":" CT1015-IF(AND($B1015<CU$14,CU$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CU$14-$B1015-1),0)","v":0},{"$f":" CU1015-IF(AND($B1015<CV$14,CV$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CV$14-$B1015-1),0)","v":0},{"$f":" CV1015-IF(AND($B1015<CW$14,CW$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CW$14-$B1015-1),0)","v":0},{"$f":" CW1015-IF(AND($B1015<CX$14,CX$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CX$14-$B1015-1),0)","v":0},{"$f":" CX1015-IF(AND($B1015<CY$14,CY$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CY$14-$B1015-1),0)","v":0},{"$f":" CY1015-IF(AND($B1015<CZ$14,CZ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CZ$14-$B1015-1),0)","v":0},{"$f":" CZ1015-IF(AND($B1015<DA$14,DA$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DA$14-$B1015-1),0)","v":0},{"$f":" DA1015-IF(AND($B1015<DB$14,DB$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DB$14-$B1015-1),0)","v":0},{"$f":" DB1015-IF(AND($B1015<DC$14,DC$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DC$14-$B1015-1),0)","v":0},{"$f":" DC1015-IF(AND($B1015<DD$14,DD$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DD$14-$B1015-1),0)","v":0},{"$f":" DD1015-IF(AND($B1015<DE$14,DE$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DE$14-$B1015-1),0)","v":0},{"$f":" DE1015-IF(AND($B1015<DF$14,DF$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DF$14-$B1015-1),0)","v":0},{"$f":" DF1015-IF(AND($B1015<DG$14,DG$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DG$14-$B1015-1),0)","v":0},{"$f":" DG1015-IF(AND($B1015<DH$14,DH$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DH$14-$B1015-1),0)","v":0},{"$f":" DH1015-IF(AND($B1015<DI$14,DI$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DI$14-$B1015-1),0)","v":0},{"$f":" DI1015-IF(AND($B1015<DJ$14,DJ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DJ$14-$B1015-1),0)","v":0},{"$f":" DJ1015-IF(AND($B1015<DK$14,DK$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DK$14-$B1015-1),0)","v":0},{"$f":" DK1015-IF(AND($B1015<DL$14,DL$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DL$14-$B1015-1),0)","v":0},{"$f":" DL1015-IF(AND($B1015<DM$14,DM$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DM$14-$B1015-1),0)","v":0},{"$f":" DM1015-IF(AND($B1015<DN$14,DN$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DN$14-$B1015-1),0)","v":0},{"$f":" DN1015-IF(AND($B1015<DO$14,DO$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DO$14-$B1015-1),0)","v":0},{"$f":" DO1015-IF(AND($B1015<DP$14,DP$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DP$14-$B1015-1),0)","v":0},{"$f":" DP1015-IF(AND($B1015<DQ$14,DQ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DQ$14-$B1015-1),0)","v":0},{"$f":" DQ1015-IF(AND($B1015<DR$14,DR$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DR$14-$B1015-1),0)","v":0},{"$f":" DR1015-IF(AND($B1015<DS$14,DS$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DS$14-$B1015-1),0)","v":0}]
[{"$f":"Calcs!A1016","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1016),1,Calcs!E1016)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1016,Input!Z1016*Periods),0)","v":0},null,null,0,{"$f":" F1016-IF(AND($B1016<G$14,G$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,G$14-$B1016-1),0)","v":0},{"$f":" G1016-IF(AND($B1016<H$14,H$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,H$14-$B1016-1),0)","v":0},{"$f":" H1016-IF(AND($B1016<I$14,I$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,I$14-$B1016-1),0)","v":0},{"$f":" I1016-IF(AND($B1016<J$14,J$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,J$14-$B1016-1),0)","v":0},{"$f":" J1016-IF(AND($B1016<K$14,K$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,K$14-$B1016-1),0)","v":0},{"$f":" K1016-IF(AND($B1016<L$14,L$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,L$14-$B1016-1),0)","v":0},{"$f":" L1016-IF(AND($B1016<M$14,M$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,M$14-$B1016-1),0)","v":0},{"$f":" M1016-IF(AND($B1016<N$14,N$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,N$14-$B1016-1),0)","v":0},{"$f":" N1016-IF(AND($B1016<O$14,O$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,O$14-$B1016-1),0)","v":0},{"$f":" O1016-IF(AND($B1016<P$14,P$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,P$14-$B1016-1),0)","v":0},{"$f":" P1016-IF(AND($B1016<Q$14,Q$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,Q$14-$B1016-1),0)","v":0},{"$f":" Q1016-IF(AND($B1016<R$14,R$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,R$14-$B1016-1),0)","v":0},{"$f":" R1016-IF(AND($B1016<S$14,S$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,S$14-$B1016-1),0)","v":0},{"$f":" S1016-IF(AND($B1016<T$14,T$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,T$14-$B1016-1),0)","v":0},{"$f":" T1016-IF(AND($B1016<U$14,U$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,U$14-$B1016-1),0)","v":0},{"$f":" U1016-IF(AND($B1016<V$14,V$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,V$14-$B1016-1),0)","v":0},{"$f":" V1016-IF(AND($B1016<W$14,W$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,W$14-$B1016-1),0)","v":0},{"$f":" W1016-IF(AND($B1016<X$14,X$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,X$14-$B1016-1),0)","v":0},{"$f":" X1016-IF(AND($B1016<Y$14,Y$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,Y$14-$B1016-1),0)","v":0},{"$f":" Y1016-IF(AND($B1016<Z$14,Z$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,Z$14-$B1016-1),0)","v":0},{"$f":" Z1016-IF(AND($B1016<AA$14,AA$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AA$14-$B1016-1),0)","v":0},{"$f":" AA1016-IF(AND($B1016<AB$14,AB$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AB$14-$B1016-1),0)","v":0},{"$f":" AB1016-IF(AND($B1016<AC$14,AC$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AC$14-$B1016-1),0)","v":0},{"$f":" AC1016-IF(AND($B1016<AD$14,AD$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AD$14-$B1016-1),0)","v":0},{"$f":" AD1016-IF(AND($B1016<AE$14,AE$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AE$14-$B1016-1),0)","v":0},{"$f":" AE1016-IF(AND($B1016<AF$14,AF$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AF$14-$B1016-1),0)","v":0},{"$f":" AF1016-IF(AND($B1016<AG$14,AG$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AG$14-$B1016-1),0)","v":0},{"$f":" AG1016-IF(AND($B1016<AH$14,AH$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AH$14-$B1016-1),0)","v":0},{"$f":" AH1016-IF(AND($B1016<AI$14,AI$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AI$14-$B1016-1),0)","v":0},{"$f":" AI1016-IF(AND($B1016<AJ$14,AJ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AJ$14-$B1016-1),0)","v":0},{"$f":" AJ1016-IF(AND($B1016<AK$14,AK$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AK$14-$B1016-1),0)","v":0},{"$f":" AK1016-IF(AND($B1016<AL$14,AL$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AL$14-$B1016-1),0)","v":0},{"$f":" AL1016-IF(AND($B1016<AM$14,AM$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AM$14-$B1016-1),0)","v":0},{"$f":" AM1016-IF(AND($B1016<AN$14,AN$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AN$14-$B1016-1),0)","v":0},{"$f":" AN1016-IF(AND($B1016<AO$14,AO$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AO$14-$B1016-1),0)","v":0},{"$f":" AO1016-IF(AND($B1016<AP$14,AP$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AP$14-$B1016-1),0)","v":0},{"$f":" AP1016-IF(AND($B1016<AQ$14,AQ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AQ$14-$B1016-1),0)","v":0},{"$f":" AQ1016-IF(AND($B1016<AR$14,AR$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AR$14-$B1016-1),0)","v":0},{"$f":" AR1016-IF(AND($B1016<AS$14,AS$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AS$14-$B1016-1),0)","v":0},{"$f":" AS1016-IF(AND($B1016<AT$14,AT$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AT$14-$B1016-1),0)","v":0},{"$f":" AT1016-IF(AND($B1016<AU$14,AU$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AU$14-$B1016-1),0)","v":0},{"$f":" AU1016-IF(AND($B1016<AV$14,AV$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AV$14-$B1016-1),0)","v":0},{"$f":" AV1016-IF(AND($B1016<AW$14,AW$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AW$14-$B1016-1),0)","v":0},{"$f":" AW1016-IF(AND($B1016<AX$14,AX$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AX$14-$B1016-1),0)","v":0},{"$f":" AX1016-IF(AND($B1016<AY$14,AY$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AY$14-$B1016-1),0)","v":0},{"$f":" AY1016-IF(AND($B1016<AZ$14,AZ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AZ$14-$B1016-1),0)","v":0},{"$f":" AZ1016-IF(AND($B1016<BA$14,BA$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BA$14-$B1016-1),0)","v":0},{"$f":" BA1016-IF(AND($B1016<BB$14,BB$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BB$14-$B1016-1),0)","v":0},{"$f":" BB1016-IF(AND($B1016<BC$14,BC$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BC$14-$B1016-1),0)","v":0},{"$f":" BC1016-IF(AND($B1016<BD$14,BD$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BD$14-$B1016-1),0)","v":0},{"$f":" BD1016-IF(AND($B1016<BE$14,BE$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BE$14-$B1016-1),0)","v":0},{"$f":" BE1016-IF(AND($B1016<BF$14,BF$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BF$14-$B1016-1),0)","v":0},{"$f":" BF1016-IF(AND($B1016<BG$14,BG$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BG$14-$B1016-1),0)","v":0},{"$f":" BG1016-IF(AND($B1016<BH$14,BH$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BH$14-$B1016-1),0)","v":0},{"$f":" BH1016-IF(AND($B1016<BI$14,BI$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BI$14-$B1016-1),0)","v":0},{"$f":" BI1016-IF(AND($B1016<BJ$14,BJ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BJ$14-$B1016-1),0)","v":0},{"$f":" BJ1016-IF(AND($B1016<BK$14,BK$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BK$14-$B1016-1),0)","v":0},{"$f":" BK1016-IF(AND($B1016<BL$14,BL$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BL$14-$B1016-1),0)","v":0},{"$f":" BL1016-IF(AND($B1016<BM$14,BM$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BM$14-$B1016-1),0)","v":0},{"$f":" BM1016-IF(AND($B1016<BN$14,BN$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BN$14-$B1016-1),0)","v":0},{"$f":" BN1016-IF(AND($B1016<BO$14,BO$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BO$14-$B1016-1),0)","v":0},{"$f":" BO1016-IF(AND($B1016<BP$14,BP$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BP$14-$B1016-1),0)","v":0},{"$f":" BP1016-IF(AND($B1016<BQ$14,BQ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BQ$14-$B1016-1),0)","v":0},{"$f":" BQ1016-IF(AND($B1016<BR$14,BR$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BR$14-$B1016-1),0)","v":0},{"$f":" BR1016-IF(AND($B1016<BS$14,BS$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BS$14-$B1016-1),0)","v":0},{"$f":" BS1016-IF(AND($B1016<BT$14,BT$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BT$14-$B1016-1),0)","v":0},{"$f":" BT1016-IF(AND($B1016<BU$14,BU$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BU$14-$B1016-1),0)","v":0},{"$f":" BU1016-IF(AND($B1016<BV$14,BV$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BV$14-$B1016-1),0)","v":0},{"$f":" BV1016-IF(AND($B1016<BW$14,BW$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BW$14-$B1016-1),0)","v":0},{"$f":" BW1016-IF(AND($B1016<BX$14,BX$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BX$14-$B1016-1),0)","v":0},{"$f":" BX1016-IF(AND($B1016<BY$14,BY$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BY$14-$B1016-1),0)","v":0},{"$f":" BY1016-IF(AND($B1016<BZ$14,BZ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BZ$14-$B1016-1),0)","v":0},{"$f":" BZ1016-IF(AND($B1016<CA$14,CA$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CA$14-$B1016-1),0)","v":0},{"$f":" CA1016-IF(AND($B1016<CB$14,CB$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CB$14-$B1016-1),0)","v":0},{"$f":" CB1016-IF(AND($B1016<CC$14,CC$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CC$14-$B1016-1),0)","v":0},{"$f":" CC1016-IF(AND($B1016<CD$14,CD$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CD$14-$B1016-1),0)","v":0},{"$f":" CD1016-IF(AND($B1016<CE$14,CE$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CE$14-$B1016-1),0)","v":0},{"$f":" CE1016-IF(AND($B1016<CF$14,CF$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CF$14-$B1016-1),0)","v":0},{"$f":" CF1016-IF(AND($B1016<CG$14,CG$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CG$14-$B1016-1),0)","v":0},{"$f":" CG1016-IF(AND($B1016<CH$14,CH$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CH$14-$B1016-1),0)","v":0},{"$f":" CH1016-IF(AND($B1016<CI$14,CI$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CI$14-$B1016-1),0)","v":0},{"$f":" CI1016-IF(AND($B1016<CJ$14,CJ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CJ$14-$B1016-1),0)","v":0},{"$f":" CJ1016-IF(AND($B1016<CK$14,CK$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CK$14-$B1016-1),0)","v":0},{"$f":" CK1016-IF(AND($B1016<CL$14,CL$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CL$14-$B1016-1),0)","v":0},{"$f":" CL1016-IF(AND($B1016<CM$14,CM$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CM$14-$B1016-1),0)","v":0},{"$f":" CM1016-IF(AND($B1016<CN$14,CN$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CN$14-$B1016-1),0)","v":0},{"$f":" CN1016-IF(AND($B1016<CO$14,CO$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CO$14-$B1016-1),0)","v":0},{"$f":" CO1016-IF(AND($B1016<CP$14,CP$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CP$14-$B1016-1),0)","v":0},{"$f":" CP1016-IF(AND($B1016<CQ$14,CQ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CQ$14-$B1016-1),0)","v":0},{"$f":" CQ1016-IF(AND($B1016<CR$14,CR$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CR$14-$B1016-1),0)","v":0},{"$f":" CR1016-IF(AND($B1016<CS$14,CS$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CS$14-$B1016-1),0)","v":0},{"$f":" CS1016-IF(AND($B1016<CT$14,CT$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CT$14-$B1016-1),0)","v":0},{"$f":" CT1016-IF(AND($B1016<CU$14,CU$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CU$14-$B1016-1),0)","v":0},{"$f":" CU1016-IF(AND($B1016<CV$14,CV$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CV$14-$B1016-1),0)","v":0},{"$f":" CV1016-IF(AND($B1016<CW$14,CW$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CW$14-$B1016-1),0)","v":0},{"$f":" CW1016-IF(AND($B1016<CX$14,CX$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CX$14-$B1016-1),0)","v":0},{"$f":" CX1016-IF(AND($B1016<CY$14,CY$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CY$14-$B1016-1),0)","v":0},{"$f":" CY1016-IF(AND($B1016<CZ$14,CZ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CZ$14-$B1016-1),0)","v":0},{"$f":" CZ1016-IF(AND($B1016<DA$14,DA$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DA$14-$B1016-1),0)","v":0},{"$f":" DA1016-IF(AND($B1016<DB$14,DB$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DB$14-$B1016-1),0)","v":0},{"$f":" DB1016-IF(AND($B1016<DC$14,DC$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DC$14-$B1016-1),0)","v":0},{"$f":" DC1016-IF(AND($B1016<DD$14,DD$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DD$14-$B1016-1),0)","v":0},{"$f":" DD1016-IF(AND($B1016<DE$14,DE$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DE$14-$B1016-1),0)","v":0},{"$f":" DE1016-IF(AND($B1016<DF$14,DF$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DF$14-$B1016-1),0)","v":0},{"$f":" DF1016-IF(AND($B1016<DG$14,DG$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DG$14-$B1016-1),0)","v":0},{"$f":" DG1016-IF(AND($B1016<DH$14,DH$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DH$14-$B1016-1),0)","v":0},{"$f":" DH1016-IF(AND($B1016<DI$14,DI$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DI$14-$B1016-1),0)","v":0},{"$f":" DI1016-IF(AND($B1016<DJ$14,DJ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DJ$14-$B1016-1),0)","v":0},{"$f":" DJ1016-IF(AND($B1016<DK$14,DK$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DK$14-$B1016-1),0)","v":0},{"$f":" DK1016-IF(AND($B1016<DL$14,DL$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DL$14-$B1016-1),0)","v":0},{"$f":" DL1016-IF(AND($B1016<DM$14,DM$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DM$14-$B1016-1),0)","v":0},{"$f":" DM1016-IF(AND($B1016<DN$14,DN$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DN$14-$B1016-1),0)","v":0},{"$f":" DN1016-IF(AND($B1016<DO$14,DO$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DO$14-$B1016-1),0)","v":0},{"$f":" DO1016-IF(AND($B1016<DP$14,DP$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DP$14-$B1016-1),0)","v":0},{"$f":" DP1016-IF(AND($B1016<DQ$14,DQ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DQ$14-$B1016-1),0)","v":0},{"$f":" DQ1016-IF(AND($B1016<DR$14,DR$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DR$14-$B1016-1),0)","v":0},{"$f":" DR1016-IF(AND($B1016<DS$14,DS$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DS$14-$B1016-1),0)","v":0}]

{"sheet":"2ndStart","index":8,"n_rows":1016,"n_cols":124,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
["Number of Quarters",null,{"$f":"COLUMNS(Input!BJ16:DA16)","v":44}]
[]
[]
[null,null,null,null,"Important:  Formulas for a) the first quarter, b) quarters 2 through 12, and c) quarters 13 and later are different."]
[]
["Installation Quarter",null,null,null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"F10+1","v":2014},null,null,null,{"$f":"J10+1","v":2015},null,null,null,{"$f":"N10+1","v":2016},null,null,null,{"$f":"R10+1","v":2017},null,null,null,{"$f":"V10+1","v":2018},null,null,null,{"$f":"Z10+1","v":2019},null,null,null,{"$f":"AD10+1","v":2020},null,null,null,{"$f":"AH10+1","v":2021},null,null,null,{"$f":"AL10+1","v":2022},null,null,null,{"$f":"AP10+1","v":2023},null,null,null,{"$f":"AT10+1","v":2024},null,null,null,{"$f":"AX10+1","v":2025},null,null,null,{"$f":"BB10+1","v":2026},null,null,null,{"$f":"BF10+1","v":2027},null,null,null,{"$f":"BJ10+1","v":2028},null,null,null,{"$f":"BN10+1","v":2029},null,null,null,{"$f":"BR10+1","v":2030},null,null,null,{"$f":"BV10+1","v":2031},null,null,null,{"$f":"BZ10+1","v":2032},null,null,null,{"$f":"CD10+1","v":2033},null,null,null,{"$f":"CH10+1","v":2034},null,null,null,{"$f":"CL10+1","v":2035},null,null,null,{"$f":"CP10+1","v":2036},null,null,null,{"$f":"CT10+1","v":2037},null,null,null,{"$f":"CX10+1","v":2038},null,null,null,{"$f":"DB10+1","v":2039},null,null,null,{"$f":"DF10+1","v":2040},null,null,null,{"$f":"DJ10+1","v":2041},null,null,null,{"$f":"DN10+1","v":2042}]
[null,null,null,null,null,1,2,3,4,{"$f":"F11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BR11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,{"$f":"CZ11","v":3}]
[]
[]
["Avoided Cost Quarter",null,null,null,0,{"$f":"E14+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BQ14+1","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118]
[null,"Measure Life (qtrs)",null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"E15+1","v":2014},null,null,null,{"$f":"I15+1","v":2015},null,null,null,{"$f":"M15+1","v":2016},null,null,null,{"$f":"Q15+1","v":2017},null,null,null,{"$f":"U15+1","v":2018},null,null,null,{"$f":"Y15+1","v":2019},null,null,null,{"$f":"AC15+1","v":2020},null,null,null,{"$f":"AG15+1","v":2021},null,null,null,{"$f":"AK15+1","v":2022},null,null,null,{"$f":"AO15+1","v":2023},null,null,null,{"$f":"AS15+1","v":2024},null,null,null,{"$f":"AW15+1","v":2025},null,null,null,{"$f":"BA15+1","v":2026},null,null,null,{"$f":"BE15+1","v":2027},null,null,null,{"$f":"BI15+1","v":2028},null,null,null,{"$f":"BM15+1","v":2029},null,null,null,{"$f":"BQ15+1","v":2030},null,null,null,{"$f":"BU15+1","v":2031},null,null,null,{"$f":"BY15+1","v":2032},null,null,null,{"$f":"CC15+1","v":2033},null,null,null,{"$f":"CG15+1","v":2034},null,null,null,{"$f":"CK15+1","v":2035},null,null,null,{"$f":"CO15+1","v":2036},null,null,null,{"$f":"CS15+1","v":2037},null,null,null,{"$f":"CW15+1","v":2038},null,null,null,{"$f":"DA15+1","v":2039},null,null,null,{"$f":"DE15+1","v":2040},null,null,null,{"$f":"DI15+1","v":2041},null,null,null,{"$f":"DM15+1","v":2042}]
["Name","First","Total",null,1,2,3,4,{"$f":"E16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BQ16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3]
[{"$f":"Calcs!A17","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E17),1,Calcs!E17)*Periods,0)","v":4},{"$f":"ROUND(MAX(B17,Input!Z17*Periods),0)","v":4},null,null,0,{"$f":" F17+ IF(AND(G$14>$B17,$C17>$B17,G$14-$B17<$C$5),OFFSET(Input!$BJ17,0,G$14-$B17-1),0)","v":0},{"$f":" G17+ IF(AND(H$14>$B17,$C17>$B17,H$14-$B17<$C$5),OFFSET(Input!$BJ17,0,H$14-$B17-1),0)","v":0},{"$f":" H17+ IF(AND(I$14>$B17,$C17>$B17,I$14-$B17<$C$5),OFFSET(Input!$BJ17,0,I$14-$B17-1),0)","v":0},{"$f":" I17+ IF(AND(J$14>$B17,$C17>$B17,J$14-$B17<$C$5),OFFSET(Input!$BJ17,0,J$14-$B17-1),0)","v":0},{"$f":" J17+ IF(AND(K$14>$B17,$C17>$B17,K$14-$B17<$C$5),OFFSET(Input!$BJ17,0,K$14-$B17-1),0)","v":0},{"$f":" K17+ IF(AND(L$14>$B17,$C17>$B17,L$14-$B17<$C$5),OFFSET(Input!$BJ17,0,L$14-$B17-1),0)","v":0},{"$f":" L17+ IF(AND(M$14>$B17,$C17>$B17,M$14-$B17<$C$5),OFFSET(Input!$BJ17,0,M$14-$B17-1),0)","v":0},{"$f":" M17+ IF(AND(N$14>$B17,$C17>$B17,N$14-$B17<$C$5),OFFSET(Input!$BJ17,0,N$14-$B17-1),0)","v":0},{"$f":" N17+ IF(AND(O$14>$B17,$C17>$B17,O$14-$B17<$C$5),OFFSET(Input!$BJ17,0,O$14-$B17-1),0)","v":0},{"$f":" O17+ IF(AND(P$14>$B17,$C17>$B17,P$14-$B17<$C$5),OFFSET(Input!$BJ17,0,P$14-$B17-1),0)","v":0},{"$f":" P17+ IF(AND(Q$14>$B17,$C17>$B17,Q$14-$B17<$C$5),OFFSET(Input!$BJ17,0,Q$14-$B17-1),0)","v":0},{"$f":" Q17+ IF(AND(R$14>$B17,$C17>$B17,R$14-$B17<$C$5),OFFSET(Input!$BJ17,0,R$14-$B17-1),0)","v":0},{"$f":" R17+ IF(AND(S$14>$B17,$C17>$B17,S$14-$B17<$C$5),OFFSET(Input!$BJ17,0,S$14-$B17-1),0)","v":0},{"$f":" S17+ IF(AND(T$14>$B17,$C17>$B17,T$14-$B17<$C$5),OFFSET(Input!$BJ17,0,T$14-$B17-1),0)","v":0},{"$f":" T17+ IF(AND(U$14>$B17,$C17>$B17,U$14-$B17<$C$5),OFFSET(Input!$BJ17,0,U$14-$B17-1),0)","v":0},{"$f":" U17+ IF(AND(V$14>$B17,$C17>$B17,V$14-$B17<$C$5),OFFSET(Input!$BJ17,0,V$14-$B17-1),0)","v":0},{"$f":" V17+ IF(AND(W$14>$B17,$C17>$B17,W$14-$B17<$C$5),OFFSET(Input!$BJ17,0,W$14-$B17-1),0)","v":0},{"$f":" W17+ IF(AND(X$14>$B17,$C17>$B17,X$14-$B17<$C$5),OFFSET(Input!$BJ17,0,X$14-$B17-1),0)","v":0},{"$f":" X17+ IF(AND(Y$14>$B17,$C17>$B17,Y$14-$B17<$C$5),OFFSET(Input!$BJ17,0,Y$14-$B17-1),0)","v":0},{"$f":" Y17+ IF(AND(Z$14>$B17,$C17>$B17,Z$14-$B17<$C$5),OFFSET(Input!$BJ17,0,Z$14-$B17-1),0)","v":0},{"$f":" Z17+ IF(AND(AA$14>$B17,$C17>$B17,AA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AA$14-$B17-1),0)","v":0},{"$f":" AA17+ IF(AND(AB$14>$B17,$C17>$B17,AB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AB$14-$B17-1),0)","v":0},{"$f":" AB17+ IF(AND(AC$14>$B17,$C17>$B17,AC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AC$14-$B17-1),0)","v":0},{"$f":" AC17+ IF(AND(AD$14>$B17,$C17>$B17,AD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AD$14-$B17-1),0)","v":0},{"$f":" AD17+ IF(AND(AE$14>$B17,$C17>$B17,AE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AE$14-$B17-1),0)","v":0},{"$f":" AE17+ IF(AND(AF$14>$B17,$C17>$B17,AF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AF$14-$B17-1),0)","v":0},{"$f":" AF17+ IF(AND(AG$14>$B17,$C17>$B17,AG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AG$14-$B17-1),0)","v":0},{"$f":" AG17+ IF(AND(AH$14>$B17,$C17>$B17,AH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AH$14-$B17-1),0)","v":0},{"$f":" AH17+ IF(AND(AI$14>$B17,$C17>$B17,AI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AI$14-$B17-1),0)","v":0},{"$f":" AI17+ IF(AND(AJ$14>$B17,$C17>$B17,AJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AJ$14-$B17-1),0)","v":0},{"$f":" AJ17+ IF(AND(AK$14>$B17,$C17>$B17,AK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AK$14-$B17-1),0)","v":0},{"$f":" AK17+ IF(AND(AL$14>$B17,$C17>$B17,AL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AL$14-$B17-1),0)","v":0},{"$f":" AL17+ IF(AND(AM$14>$B17,$C17>$B17,AM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AM$14-$B17-1),0)","v":0},{"$f":" AM17+ IF(AND(AN$14>$B17,$C17>$B17,AN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AN$14-$B17-1),0)","v":0},{"$f":" AN17+ IF(AND(AO$14>$B17,$C17>$B17,AO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AO$14-$B17-1),0)","v":0},{"$f":" AO17+ IF(AND(AP$14>$B17,$C17>$B17,AP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AP$14-$B17-1),0)","v":0},{"$f":" AP17+ IF(AND(AQ$14>$B17,$C17>$B17,AQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AQ$14-$B17-1),0)","v":0},{"$f":" AQ17+ IF(AND(AR$14>$B17,$C17>$B17,AR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AR$14-$B17-1),0)","v":0},{"$f":" AR17+ IF(AND(AS$14>$B17,$C17>$B17,AS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AS$14-$B17-1),0)","v":0},{"$f":" AS17+ IF(AND(AT$14>$B17,$C17>$B17,AT$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AT$14-$B17-1),0)","v":0},{"$f":" AT17+ IF(AND(AU$14>$B17,$C17>$B17,AU$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AU$14-$B17-1),0)","v":0},{"$f":" AU17+ IF(AND(AV$14>$B17,$C17>$B17,AV$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AV$14-$B17-1),0)","v":0},{"$f":" AV17+ IF(AND(AW$14>$B17,$C17>$B17,AW$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AW$14-$B17-1),0)","v":0},{"$f":" AW17+ IF(AND(AX$14>$B17,$C17>$B17,AX$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AX$14-$B17-1),0)","v":0},{"$f":" AX17+ IF(AND(AY$14>$B17,$C17>$B17,AY$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AY$14-$B17-1),0)","v":0},{"$f":" AY17+ IF(AND(AZ$14>$B17,$C17>$B17,AZ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,AZ$14-$B17-1),0)","v":0},{"$f":" AZ17+ IF(AND(BA$14>$B17,$C17>$B17,BA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BA$14-$B17-1),0)","v":0},{"$f":" BA17+ IF(AND(BB$14>$B17,$C17>$B17,BB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BB$14-$B17-1),0)","v":0},{"$f":" BB17+ IF(AND(BC$14>$B17,$C17>$B17,BC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BC$14-$B17-1),0)","v":0},{"$f":" BC17+ IF(AND(BD$14>$B17,$C17>$B17,BD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BD$14-$B17-1),0)","v":0},{"$f":" BD17+ IF(AND(BE$14>$B17,$C17>$B17,BE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BE$14-$B17-1),0)","v":0},{"$f":" BE17+ IF(AND(BF$14>$B17,$C17>$B17,BF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BF$14-$B17-1),0)","v":0},{"$f":" BF17+ IF(AND(BG$14>$B17,$C17>$B17,BG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BG$14-$B17-1),0)","v":0},{"$f":" BG17+ IF(AND(BH$14>$B17,$C17>$B17,BH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BH$14-$B17-1),0)","v":0},{"$f":" BH17+ IF(AND(BI$14>$B17,$C17>$B17,BI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BI$14-$B17-1),0)","v":0},{"$f":" BI17+ IF(AND(BJ$14>$B17,$C17>$B17,BJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BJ$14-$B17-1),0)","v":0},{"$f":" BJ17+ IF(AND(BK$14>$B17,$C17>$B17,BK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BK$14-$B17-1),0)","v":0},{"$f":" BK17+ IF(AND(BL$14>$B17,$C17>$B17,BL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BL$14-$B17-1),0)","v":0},{"$f":" BL17+ IF(AND(BM$14>$B17,$C17>$B17,BM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BM$14-$B17-1),0)","v":0},{"$f":" BM17+ IF(AND(BN$14>$B17,$C17>$B17,BN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BN$14-$B17-1),0)","v":0},{"$f":" BN17+ IF(AND(BO$14>$B17,$C17>$B17,BO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BO$14-$B17-1),0)","v":0},{"$f":" BO17+ IF(AND(BP$14>$B17,$C17>$B17,BP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BP$14-$B17-1),0)","v":0},{"$f":" BP17+ IF(AND(BQ$14>$B17,$C17>$B17,BQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BQ$14-$B17-1),0)","v":0},{"$f":" BQ17+ IF(AND(BR$14>$B17,$C17>$B17,BR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BR$14-$B17-1),0)","v":0},{"$f":" BR17+ IF(AND(BS$14>$B17,$C17>$B17,BS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BS$14-$B17-1),0)","v":0},{"$f":" BS17+ IF(AND(BT$14>$B17,$C17>$B17,BT$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BT$14-$B17-1),0)","v":0},{"$f":" BT17+ IF(AND(BU$14>$B17,$C17>$B17,BU$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BU$14-$B17-1),0)","v":0},{"$f":" BU17+ IF(AND(BV$14>$B17,$C17>$B17,BV$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BV$14-$B17-1),0)","v":0},{"$f":" BV17+ IF(AND(BW$14>$B17,$C17>$B17,BW$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BW$14-$B17-1),0)","v":0},{"$f":" BW17+ IF(AND(BX$14>$B17,$C17>$B17,BX$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BX$14-$B17-1),0)","v":0},{"$f":" BX17+ IF(AND(BY$14>$B17,$C17>$B17,BY$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BY$14-$B17-1),0)","v":0},{"$f":" BY17+ IF(AND(BZ$14>$B17,$C17>$B17,BZ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,BZ$14-$B17-1),0)","v":0},{"$f":" BZ17+ IF(AND(CA$14>$B17,$C17>$B17,CA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CA$14-$B17-1),0)","v":0},{"$f":" CA17+ IF(AND(CB$14>$B17,$C17>$B17,CB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CB$14-$B17-1),0)","v":0},{"$f":" CB17+ IF(AND(CC$14>$B17,$C17>$B17,CC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CC$14-$B17-1),0)","v":0},{"$f":" CC17+ IF(AND(CD$14>$B17,$C17>$B17,CD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CD$14-$B17-1),0)","v":0},{"$f":" CD17+ IF(AND(CE$14>$B17,$C17>$B17,CE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CE$14-$B17-1),0)","v":0},{"$f":" CE17+ IF(AND(CF$14>$B17,$C17>$B17,CF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CF$14-$B17-1),0)","v":0},{"$f":" CF17+ IF(AND(CG$14>$B17,$C17>$B17,CG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CG$14-$B17-1),0)","v":0},{"$f":" CG17+ IF(AND(CH$14>$B17,$C17>$B17,CH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CH$14-$B17-1),0)","v":0},{"$f":" CH17+ IF(AND(CI$14>$B17,$C17>$B17,CI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CI$14-$B17-1),0)","v":0},{"$f":" CI17+ IF(AND(CJ$14>$B17,$C17>$B17,CJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CJ$14-$B17-1),0)","v":0},{"$f":" CJ17+ IF(AND(CK$14>$B17,$C17>$B17,CK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CK$14-$B17-1),0)","v":0},{"$f":" CK17+ IF(AND(CL$14>$B17,$C17>$B17,CL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CL$14-$B17-1),0)","v":0},{"$f":" CL17+ IF(AND(CM$14>$B17,$C17>$B17,CM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CM$14-$B17-1),0)","v":0},{"$f":" CM17+ IF(AND(CN$14>$B17,$C17>$B17,CN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CN$14-$B17-1),0)","v":0},{"$f":" CN17+ IF(AND(CO$14>$B17,$C17>$B17,CO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CO$14-$B17-1),0)","v":0},{"$f":" CO17+ IF(AND(CP$14>$B17,$C17>$B17,CP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CP$14-$B17-1),0)","v":0},{"$f":" CP17+ IF(AND(CQ$14>$B17,$C17>$B17,CQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CQ$14-$B17-1),0)","v":0},{"$f":" CQ17+ IF(AND(CR$14>$B17,$C17>$B17,CR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CR$14-$B17-1),0)","v":0},{"$f":" CR17+ IF(AND(CS$14>$B17,$C17>$B17,CS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CS$14-$B17-1),0)","v":0},{"$f":" CS17+ IF(AND(CT$14>$B17,$C17>$B17,CT$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CT$14-$B17-1),0)","v":0},{"$f":" CT17+ IF(AND(CU$14>$B17,$C17>$B17,CU$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CU$14-$B17-1),0)","v":0},{"$f":" CU17+ IF(AND(CV$14>$B17,$C17>$B17,CV$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CV$14-$B17-1),0)","v":0},{"$f":" CV17+ IF(AND(CW$14>$B17,$C17>$B17,CW$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CW$14-$B17-1),0)","v":0},{"$f":" CW17+ IF(AND(CX$14>$B17,$C17>$B17,CX$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CX$14-$B17-1),0)","v":0},{"$f":" CX17+ IF(AND(CY$14>$B17,$C17>$B17,CY$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CY$14-$B17-1),0)","v":0},{"$f":" CY17+ IF(AND(CZ$14>$B17,$C17>$B17,CZ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,CZ$14-$B17-1),0)","v":0},{"$f":" CZ17+ IF(AND(DA$14>$B17,$C17>$B17,DA$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DA$14-$B17-1),0)","v":0},{"$f":" DA17+ IF(AND(DB$14>$B17,$C17>$B17,DB$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DB$14-$B17-1),0)","v":0},{"$f":" DB17+ IF(AND(DC$14>$B17,$C17>$B17,DC$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DC$14-$B17-1),0)","v":0},{"$f":" DC17+ IF(AND(DD$14>$B17,$C17>$B17,DD$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DD$14-$B17-1),0)","v":0},{"$f":" DD17+ IF(AND(DE$14>$B17,$C17>$B17,DE$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DE$14-$B17-1),0)","v":0},{"$f":" DE17+ IF(AND(DF$14>$B17,$C17>$B17,DF$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DF$14-$B17-1),0)","v":0},{"$f":" DF17+ IF(AND(DG$14>$B17,$C17>$B17,DG$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DG$14-$B17-1),0)","v":0},{"$f":" DG17+ IF(AND(DH$14>$B17,$C17>$B17,DH$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DH$14-$B17-1),0)","v":0},{"$f":" DH17+ IF(AND(DI$14>$B17,$C17>$B17,DI$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DI$14-$B17-1),0)","v":0},{"$f":" DI17+ IF(AND(DJ$14>$B17,$C17>$B17,DJ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DJ$14-$B17-1),0)","v":0},{"$f":" DJ17+ IF(AND(DK$14>$B17,$C17>$B17,DK$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DK$14-$B17-1),0)","v":0},{"$f":" DK17+ IF(AND(DL$14>$B17,$C17>$B17,DL$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DL$14-$B17-1),0)","v":0},{"$f":" DL17+ IF(AND(DM$14>$B17,$C17>$B17,DM$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DM$14-$B17-1),0)","v":0},{"$f":" DM17+ IF(AND(DN$14>$B17,$C17>$B17,DN$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DN$14-$B17-1),0)","v":0},{"$f":" DN17+ IF(AND(DO$14>$B17,$C17>$B17,DO$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DO$14-$B17-1),0)","v":0},{"$f":" DO17+ IF(AND(DP$14>$B17,$C17>$B17,DP$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DP$14-$B17-1),0)","v":0},{"$f":" DP17+ IF(AND(DQ$14>$B17,$C17>$B17,DQ$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DQ$14-$B17-1),0)","v":0},{"$f":" DQ17+ IF(AND(DR$14>$B17,$C17>$B17,DR$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DR$14-$B17-1),0)","v":0},{"$f":" DR17+ IF(AND(DS$14>$B17,$C17>$B17,DS$14-$B17<$C$5),OFFSET(Input!$BJ17,0,DS$14-$B17-1),0)","v":0}]
[{"$f":"Calcs!A18","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E18),1,Calcs!E18)*Periods,0)","v":4},{"$f":"ROUND(MAX(B18,Input!Z18*Periods),0)","v":4},null,null,0,{"$f":" F18+ IF(AND(G$14>$B18,$C18>$B18,G$14-$B18<$C$5),OFFSET(Input!$BJ18,0,G$14-$B18-1),0)","v":0},{"$f":" G18+ IF(AND(H$14>$B18,$C18>$B18,H$14-$B18<$C$5),OFFSET(Input!$BJ18,0,H$14-$B18-1),0)","v":0},{"$f":" H18+ IF(AND(I$14>$B18,$C18>$B18,I$14-$B18<$C$5),OFFSET(Input!$BJ18,0,I$14-$B18-1),0)","v":0},{"$f":" I18+ IF(AND(J$14>$B18,$C18>$B18,J$14-$B18<$C$5),OFFSET(Input!$BJ18,0,J$14-$B18-1),0)","v":0},{"$f":" J18+ IF(AND(K$14>$B18,$C18>$B18,K$14-$B18<$C$5),OFFSET(Input!$BJ18,0,K$14-$B18-1),0)","v":0},{"$f":" K18+ IF(AND(L$14>$B18,$C18>$B18,L$14-$B18<$C$5),OFFSET(Input!$BJ18,0,L$14-$B18-1),0)","v":0},{"$f":" L18+ IF(AND(M$14>$B18,$C18>$B18,M$14-$B18<$C$5),OFFSET(Input!$BJ18,0,M$14-$B18-1),0)","v":0},{"$f":" M18+ IF(AND(N$14>$B18,$C18>$B18,N$14-$B18<$C$5),OFFSET(Input!$BJ18,0,N$14-$B18-1),0)","v":0},{"$f":" N18+ IF(AND(O$14>$B18,$C18>$B18,O$14-$B18<$C$5),OFFSET(Input!$BJ18,0,O$14-$B18-1),0)","v":0},{"$f":" O18+ IF(AND(P$14>$B18,$C18>$B18,P$14-$B18<$C$5),OFFSET(Input!$BJ18,0,P$14-$B18-1),0)","v":0},{"$f":" P18+ IF(AND(Q$14>$B18,$C18>$B18,Q$14-$B18<$C$5),OFFSET(Input!$BJ18,0,Q$14-$B18-1),0)","v":0},{"$f":" Q18+ IF(AND(R$14>$B18,$C18>$B18,R$14-$B18<$C$5),OFFSET(Input!$BJ18,0,R$14-$B18-1),0)","v":0},{"$f":" R18+ IF(AND(S$14>$B18,$C18>$B18,S$14-$B18<$C$5),OFFSET(Input!$BJ18,0,S$14-$B18-1),0)","v":0},{"$f":" S18+ IF(AND(T$14>$B18,$C18>$B18,T$14-$B18<$C$5),OFFSET(Input!$BJ18,0,T$14-$B18-1),0)","v":0},{"$f":" T18+ IF(AND(U$14>$B18,$C18>$B18,U$14-$B18<$C$5),OFFSET(Input!$BJ18,0,U$14-$B18-1),0)","v":0},{"$f":" U18+ IF(AND(V$14>$B18,$C18>$B18,V$14-$B18<$C$5),OFFSET(Input!$BJ18,0,V$14-$B18-1),0)","v":0},{"$f":" V18+ IF(AND(W$14>$B18,$C18>$B18,W$14-$B18<$C$5),OFFSET(Input!$BJ18,0,W$14-$B18-1),0)","v":0},{"$f":" W18+ IF(AND(X$14>$B18,$C18>$B18,X$14-$B18<$C$5),OFFSET(Input!$BJ18,0,X$14-$B18-1),0)","v":0},{"$f":" X18+ IF(AND(Y$14>$B18,$C18>$B18,Y$14-$B18<$C$5),OFFSET(Input!$BJ18,0,Y$14-$B18-1),0)","v":0},{"$f":" Y18+ IF(AND(Z$14>$B18,$C18>$B18,Z$14-$B18<$C$5),OFFSET(Input!$BJ18,0,Z$14-$B18-1),0)","v":0},{"$f":" Z18+ IF(AND(AA$14>$B18,$C18>$B18,AA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AA$14-$B18-1),0)","v":0},{"$f":" AA18+ IF(AND(AB$14>$B18,$C18>$B18,AB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AB$14-$B18-1),0)","v":0},{"$f":" AB18+ IF(AND(AC$14>$B18,$C18>$B18,AC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AC$14-$B18-1),0)","v":0},{"$f":" AC18+ IF(AND(AD$14>$B18,$C18>$B18,AD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AD$14-$B18-1),0)","v":0},{"$f":" AD18+ IF(AND(AE$14>$B18,$C18>$B18,AE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AE$14-$B18-1),0)","v":0},{"$f":" AE18+ IF(AND(AF$14>$B18,$C18>$B18,AF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AF$14-$B18-1),0)","v":0},{"$f":" AF18+ IF(AND(AG$14>$B18,$C18>$B18,AG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AG$14-$B18-1),0)","v":0},{"$f":" AG18+ IF(AND(AH$14>$B18,$C18>$B18,AH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AH$14-$B18-1),0)","v":0},{"$f":" AH18+ IF(AND(AI$14>$B18,$C18>$B18,AI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AI$14-$B18-1),0)","v":0},{"$f":" AI18+ IF(AND(AJ$14>$B18,$C18>$B18,AJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AJ$14-$B18-1),0)","v":0},{"$f":" AJ18+ IF(AND(AK$14>$B18,$C18>$B18,AK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AK$14-$B18-1),0)","v":0},{"$f":" AK18+ IF(AND(AL$14>$B18,$C18>$B18,AL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AL$14-$B18-1),0)","v":0},{"$f":" AL18+ IF(AND(AM$14>$B18,$C18>$B18,AM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AM$14-$B18-1),0)","v":0},{"$f":" AM18+ IF(AND(AN$14>$B18,$C18>$B18,AN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AN$14-$B18-1),0)","v":0},{"$f":" AN18+ IF(AND(AO$14>$B18,$C18>$B18,AO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AO$14-$B18-1),0)","v":0},{"$f":" AO18+ IF(AND(AP$14>$B18,$C18>$B18,AP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AP$14-$B18-1),0)","v":0},{"$f":" AP18+ IF(AND(AQ$14>$B18,$C18>$B18,AQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AQ$14-$B18-1),0)","v":0},{"$f":" AQ18+ IF(AND(AR$14>$B18,$C18>$B18,AR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AR$14-$B18-1),0)","v":0},{"$f":" AR18+ IF(AND(AS$14>$B18,$C18>$B18,AS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AS$14-$B18-1),0)","v":0},{"$f":" AS18+ IF(AND(AT$14>$B18,$C18>$B18,AT$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AT$14-$B18-1),0)","v":0},{"$f":" AT18+ IF(AND(AU$14>$B18,$C18>$B18,AU$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AU$14-$B18-1),0)","v":0},{"$f":" AU18+ IF(AND(AV$14>$B18,$C18>$B18,AV$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AV$14-$B18-1),0)","v":0},{"$f":" AV18+ IF(AND(AW$14>$B18,$C18>$B18,AW$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AW$14-$B18-1),0)","v":0},{"$f":" AW18+ IF(AND(AX$14>$B18,$C18>$B18,AX$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AX$14-$B18-1),0)","v":0},{"$f":" AX18+ IF(AND(AY$14>$B18,$C18>$B18,AY$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AY$14-$B18-1),0)","v":0},{"$f":" AY18+ IF(AND(AZ$14>$B18,$C18>$B18,AZ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,AZ$14-$B18-1),0)","v":0},{"$f":" AZ18+ IF(AND(BA$14>$B18,$C18>$B18,BA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BA$14-$B18-1),0)","v":0},{"$f":" BA18+ IF(AND(BB$14>$B18,$C18>$B18,BB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BB$14-$B18-1),0)","v":0},{"$f":" BB18+ IF(AND(BC$14>$B18,$C18>$B18,BC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BC$14-$B18-1),0)","v":0},{"$f":" BC18+ IF(AND(BD$14>$B18,$C18>$B18,BD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BD$14-$B18-1),0)","v":0},{"$f":" BD18+ IF(AND(BE$14>$B18,$C18>$B18,BE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BE$14-$B18-1),0)","v":0},{"$f":" BE18+ IF(AND(BF$14>$B18,$C18>$B18,BF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BF$14-$B18-1),0)","v":0},{"$f":" BF18+ IF(AND(BG$14>$B18,$C18>$B18,BG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BG$14-$B18-1),0)","v":0},{"$f":" BG18+ IF(AND(BH$14>$B18,$C18>$B18,BH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BH$14-$B18-1),0)","v":0},{"$f":" BH18+ IF(AND(BI$14>$B18,$C18>$B18,BI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BI$14-$B18-1),0)","v":0},{"$f":" BI18+ IF(AND(BJ$14>$B18,$C18>$B18,BJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BJ$14-$B18-1),0)","v":0},{"$f":" BJ18+ IF(AND(BK$14>$B18,$C18>$B18,BK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BK$14-$B18-1),0)","v":0},{"$f":" BK18+ IF(AND(BL$14>$B18,$C18>$B18,BL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BL$14-$B18-1),0)","v":0},{"$f":" BL18+ IF(AND(BM$14>$B18,$C18>$B18,BM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BM$14-$B18-1),0)","v":0},{"$f":" BM18+ IF(AND(BN$14>$B18,$C18>$B18,BN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BN$14-$B18-1),0)","v":0},{"$f":" BN18+ IF(AND(BO$14>$B18,$C18>$B18,BO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BO$14-$B18-1),0)","v":0},{"$f":" BO18+ IF(AND(BP$14>$B18,$C18>$B18,BP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BP$14-$B18-1),0)","v":0},{"$f":" BP18+ IF(AND(BQ$14>$B18,$C18>$B18,BQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BQ$14-$B18-1),0)","v":0},{"$f":" BQ18+ IF(AND(BR$14>$B18,$C18>$B18,BR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BR$14-$B18-1),0)","v":0},{"$f":" BR18+ IF(AND(BS$14>$B18,$C18>$B18,BS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BS$14-$B18-1),0)","v":0},{"$f":" BS18+ IF(AND(BT$14>$B18,$C18>$B18,BT$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BT$14-$B18-1),0)","v":0},{"$f":" BT18+ IF(AND(BU$14>$B18,$C18>$B18,BU$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BU$14-$B18-1),0)","v":0},{"$f":" BU18+ IF(AND(BV$14>$B18,$C18>$B18,BV$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BV$14-$B18-1),0)","v":0},{"$f":" BV18+ IF(AND(BW$14>$B18,$C18>$B18,BW$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BW$14-$B18-1),0)","v":0},{"$f":" BW18+ IF(AND(BX$14>$B18,$C18>$B18,BX$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BX$14-$B18-1),0)","v":0},{"$f":" BX18+ IF(AND(BY$14>$B18,$C18>$B18,BY$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BY$14-$B18-1),0)","v":0},{"$f":" BY18+ IF(AND(BZ$14>$B18,$C18>$B18,BZ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,BZ$14-$B18-1),0)","v":0},{"$f":" BZ18+ IF(AND(CA$14>$B18,$C18>$B18,CA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CA$14-$B18-1),0)","v":0},{"$f":" CA18+ IF(AND(CB$14>$B18,$C18>$B18,CB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CB$14-$B18-1),0)","v":0},{"$f":" CB18+ IF(AND(CC$14>$B18,$C18>$B18,CC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CC$14-$B18-1),0)","v":0},{"$f":" CC18+ IF(AND(CD$14>$B18,$C18>$B18,CD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CD$14-$B18-1),0)","v":0},{"$f":" CD18+ IF(AND(CE$14>$B18,$C18>$B18,CE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CE$14-$B18-1),0)","v":0},{"$f":" CE18+ IF(AND(CF$14>$B18,$C18>$B18,CF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CF$14-$B18-1),0)","v":0},{"$f":" CF18+ IF(AND(CG$14>$B18,$C18>$B18,CG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CG$14-$B18-1),0)","v":0},{"$f":" CG18+ IF(AND(CH$14>$B18,$C18>$B18,CH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CH$14-$B18-1),0)","v":0},{"$f":" CH18+ IF(AND(CI$14>$B18,$C18>$B18,CI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CI$14-$B18-1),0)","v":0},{"$f":" CI18+ IF(AND(CJ$14>$B18,$C18>$B18,CJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CJ$14-$B18-1),0)","v":0},{"$f":" CJ18+ IF(AND(CK$14>$B18,$C18>$B18,CK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CK$14-$B18-1),0)","v":0},{"$f":" CK18+ IF(AND(CL$14>$B18,$C18>$B18,CL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CL$14-$B18-1),0)","v":0},{"$f":" CL18+ IF(AND(CM$14>$B18,$C18>$B18,CM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CM$14-$B18-1),0)","v":0},{"$f":" CM18+ IF(AND(CN$14>$B18,$C18>$B18,CN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CN$14-$B18-1),0)","v":0},{"$f":" CN18+ IF(AND(CO$14>$B18,$C18>$B18,CO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CO$14-$B18-1),0)","v":0},{"$f":" CO18+ IF(AND(CP$14>$B18,$C18>$B18,CP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CP$14-$B18-1),0)","v":0},{"$f":" CP18+ IF(AND(CQ$14>$B18,$C18>$B18,CQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CQ$14-$B18-1),0)","v":0},{"$f":" CQ18+ IF(AND(CR$14>$B18,$C18>$B18,CR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CR$14-$B18-1),0)","v":0},{"$f":" CR18+ IF(AND(CS$14>$B18,$C18>$B18,CS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CS$14-$B18-1),0)","v":0},{"$f":" CS18+ IF(AND(CT$14>$B18,$C18>$B18,CT$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CT$14-$B18-1),0)","v":0},{"$f":" CT18+ IF(AND(CU$14>$B18,$C18>$B18,CU$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CU$14-$B18-1),0)","v":0},{"$f":" CU18+ IF(AND(CV$14>$B18,$C18>$B18,CV$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CV$14-$B18-1),0)","v":0},{"$f":" CV18+ IF(AND(CW$14>$B18,$C18>$B18,CW$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CW$14-$B18-1),0)","v":0},{"$f":" CW18+ IF(AND(CX$14>$B18,$C18>$B18,CX$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CX$14-$B18-1),0)","v":0},{"$f":" CX18+ IF(AND(CY$14>$B18,$C18>$B18,CY$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CY$14-$B18-1),0)","v":0},{"$f":" CY18+ IF(AND(CZ$14>$B18,$C18>$B18,CZ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,CZ$14-$B18-1),0)","v":0},{"$f":" CZ18+ IF(AND(DA$14>$B18,$C18>$B18,DA$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DA$14-$B18-1),0)","v":0},{"$f":" DA18+ IF(AND(DB$14>$B18,$C18>$B18,DB$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DB$14-$B18-1),0)","v":0},{"$f":" DB18+ IF(AND(DC$14>$B18,$C18>$B18,DC$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DC$14-$B18-1),0)","v":0},{"$f":" DC18+ IF(AND(DD$14>$B18,$C18>$B18,DD$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DD$14-$B18-1),0)","v":0},{"$f":" DD18+ IF(AND(DE$14>$B18,$C18>$B18,DE$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DE$14-$B18-1),0)","v":0},{"$f":" DE18+ IF(AND(DF$14>$B18,$C18>$B18,DF$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DF$14-$B18-1),0)","v":0},{"$f":" DF18+ IF(AND(DG$14>$B18,$C18>$B18,DG$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DG$14-$B18-1),0)","v":0},{"$f":" DG18+ IF(AND(DH$14>$B18,$C18>$B18,DH$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DH$14-$B18-1),0)","v":0},{"$f":" DH18+ IF(AND(DI$14>$B18,$C18>$B18,DI$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DI$14-$B18-1),0)","v":0},{"$f":" DI18+ IF(AND(DJ$14>$B18,$C18>$B18,DJ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DJ$14-$B18-1),0)","v":0},{"$f":" DJ18+ IF(AND(DK$14>$B18,$C18>$B18,DK$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DK$14-$B18-1),0)","v":0},{"$f":" DK18+ IF(AND(DL$14>$B18,$C18>$B18,DL$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DL$14-$B18-1),0)","v":0},{"$f":" DL18+ IF(AND(DM$14>$B18,$C18>$B18,DM$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DM$14-$B18-1),0)","v":0},{"$f":" DM18+ IF(AND(DN$14>$B18,$C18>$B18,DN$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DN$14-$B18-1),0)","v":0},{"$f":" DN18+ IF(AND(DO$14>$B18,$C18>$B18,DO$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DO$14-$B18-1),0)","v":0},{"$f":" DO18+ IF(AND(DP$14>$B18,$C18>$B18,DP$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DP$14-$B18-1),0)","v":0},{"$f":" DP18+ IF(AND(DQ$14>$B18,$C18>$B18,DQ$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DQ$14-$B18-1),0)","v":0},{"$f":" DQ18+ IF(AND(DR$14>$B18,$C18>$B18,DR$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DR$14-$B18-1),0)","v":0},{"$f":" DR18+ IF(AND(DS$14>$B18,$C18>$B18,DS$14-$B18<$C$5),OFFSET(Input!$BJ18,0,DS$14-$B18-1),0)","v":0}]
[{"$f":"Calcs!A19","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E19),1,Calcs!E19)*Periods,0)","v":57},{"$f":"ROUND(MAX(B19,Input!Z19*Periods),0)","v":57},null,null,0,{"$f":" F19+ IF(AND(G$14>$B19,$C19>$B19,G$14-$B19<$C$5),OFFSET(Input!$BJ19,0,G$14-$B19-1),0)","v":0},{"$f":" G19+ IF(AND(H$14>$B19,$C19>$B19,H$14-$B19<$C$5),OFFSET(Input!$BJ19,0,H$14-$B19-1),0)","v":0},{"$f":" H19+ IF(AND(I$14>$B19,$C19>$B19,I$14-$B19<$C$5),OFFSET(Input!$BJ19,0,I$14-$B19-1),0)","v":0},{"$f":" I19+ IF(AND(J$14>$B19,$C19>$B19,J$14-$B19<$C$5),OFFSET(Input!$BJ19,0,J$14-$B19-1),0)","v":0},{"$f":" J19+ IF(AND(K$14>$B19,$C19>$B19,K$14-$B19<$C$5),OFFSET(Input!$BJ19,0,K$14-$B19-1),0)","v":0},{"$f":" K19+ IF(AND(L$14>$B19,$C19>$B19,L$14-$B19<$C$5),OFFSET(Input!$BJ19,0,L$14-$B19-1),0)","v":0},{"$f":" L19+ IF(AND(M$14>$B19,$C19>$B19,M$14-$B19<$C$5),OFFSET(Input!$BJ19,0,M$14-$B19-1),0)","v":0},{"$f":" M19+ IF(AND(N$14>$B19,$C19>$B19,N$14-$B19<$C$5),OFFSET(Input!$BJ19,0,N$14-$B19-1),0)","v":0},{"$f":" N19+ IF(AND(O$14>$B19,$C19>$B19,O$14-$B19<$C$5),OFFSET(Input!$BJ19,0,O$14-$B19-1),0)","v":0},{"$f":" O19+ IF(AND(P$14>$B19,$C19>$B19,P$14-$B19<$C$5),OFFSET(Input!$BJ19,0,P$14-$B19-1),0)","v":0},{"$f":" P19+ IF(AND(Q$14>$B19,$C19>$B19,Q$14-$B19<$C$5),OFFSET(Input!$BJ19,0,Q$14-$B19-1),0)","v":0},{"$f":" Q19+ IF(AND(R$14>$B19,$C19>$B19,R$14-$B19<$C$5),OFFSET(Input!$BJ19,0,R$14-$B19-1),0)","v":0},{"$f":" R19+ IF(AND(S$14>$B19,$C19>$B19,S$14-$B19<$C$5),OFFSET(Input!$BJ19,0,S$14-$B19-1),0)","v":0},{"$f":" S19+ IF(AND(T$14>$B19,$C19>$B19,T$14-$B19<$C$5),OFFSET(Input!$BJ19,0,T$14-$B19-1),0)","v":0},{"$f":" T19+ IF(AND(U$14>$B19,$C19>$B19,U$14-$B19<$C$5),OFFSET(Input!$BJ19,0,U$14-$B19-1),0)","v":0},{"$f":" U19+ IF(AND(V$14>$B19,$C19>$B19,V$14-$B19<$C$5),OFFSET(Input!$BJ19,0,V$14-$B19-1),0)","v":0},{"$f":" V19+ IF(AND(W$14>$B19,$C19>$B19,W$14-$B19<$C$5),OFFSET(Input!$BJ19,0,W$14-$B19-1),0)","v":0},{"$f":" W19+ IF(AND(X$14>$B19,$C19>$B19,X$14-$B19<$C$5),OFFSET(Input!$BJ19,0,X$14-$B19-1),0)","v":0},{"$f":" X19+ IF(AND(Y$14>$B19,$C19>$B19,Y$14-$B19<$C$5),OFFSET(Input!$BJ19,0,Y$14-$B19-1),0)","v":0},{"$f":" Y19+ IF(AND(Z$14>$B19,$C19>$B19,Z$14-$B19<$C$5),OFFSET(Input!$BJ19,0,Z$14-$B19-1),0)","v":0},{"$f":" Z19+ IF(AND(AA$14>$B19,$C19>$B19,AA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AA$14-$B19-1),0)","v":0},{"$f":" AA19+ IF(AND(AB$14>$B19,$C19>$B19,AB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AB$14-$B19-1),0)","v":0},{"$f":" AB19+ IF(AND(AC$14>$B19,$C19>$B19,AC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AC$14-$B19-1),0)","v":0},{"$f":" AC19+ IF(AND(AD$14>$B19,$C19>$B19,AD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AD$14-$B19-1),0)","v":0},{"$f":" AD19+ IF(AND(AE$14>$B19,$C19>$B19,AE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AE$14-$B19-1),0)","v":0},{"$f":" AE19+ IF(AND(AF$14>$B19,$C19>$B19,AF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AF$14-$B19-1),0)","v":0},{"$f":" AF19+ IF(AND(AG$14>$B19,$C19>$B19,AG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AG$14-$B19-1),0)","v":0},{"$f":" AG19+ IF(AND(AH$14>$B19,$C19>$B19,AH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AH$14-$B19-1),0)","v":0},{"$f":" AH19+ IF(AND(AI$14>$B19,$C19>$B19,AI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AI$14-$B19-1),0)","v":0},{"$f":" AI19+ IF(AND(AJ$14>$B19,$C19>$B19,AJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AJ$14-$B19-1),0)","v":0},{"$f":" AJ19+ IF(AND(AK$14>$B19,$C19>$B19,AK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AK$14-$B19-1),0)","v":0},{"$f":" AK19+ IF(AND(AL$14>$B19,$C19>$B19,AL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AL$14-$B19-1),0)","v":0},{"$f":" AL19+ IF(AND(AM$14>$B19,$C19>$B19,AM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AM$14-$B19-1),0)","v":0},{"$f":" AM19+ IF(AND(AN$14>$B19,$C19>$B19,AN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AN$14-$B19-1),0)","v":0},{"$f":" AN19+ IF(AND(AO$14>$B19,$C19>$B19,AO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AO$14-$B19-1),0)","v":0},{"$f":" AO19+ IF(AND(AP$14>$B19,$C19>$B19,AP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AP$14-$B19-1),0)","v":0},{"$f":" AP19+ IF(AND(AQ$14>$B19,$C19>$B19,AQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AQ$14-$B19-1),0)","v":0},{"$f":" AQ19+ IF(AND(AR$14>$B19,$C19>$B19,AR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AR$14-$B19-1),0)","v":0},{"$f":" AR19+ IF(AND(AS$14>$B19,$C19>$B19,AS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AS$14-$B19-1),0)","v":0},{"$f":" AS19+ IF(AND(AT$14>$B19,$C19>$B19,AT$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AT$14-$B19-1),0)","v":0},{"$f":" AT19+ IF(AND(AU$14>$B19,$C19>$B19,AU$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AU$14-$B19-1),0)","v":0},{"$f":" AU19+ IF(AND(AV$14>$B19,$C19>$B19,AV$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AV$14-$B19-1),0)","v":0},{"$f":" AV19+ IF(AND(AW$14>$B19,$C19>$B19,AW$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AW$14-$B19-1),0)","v":0},{"$f":" AW19+ IF(AND(AX$14>$B19,$C19>$B19,AX$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AX$14-$B19-1),0)","v":0},{"$f":" AX19+ IF(AND(AY$14>$B19,$C19>$B19,AY$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AY$14-$B19-1),0)","v":0},{"$f":" AY19+ IF(AND(AZ$14>$B19,$C19>$B19,AZ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,AZ$14-$B19-1),0)","v":0},{"$f":" AZ19+ IF(AND(BA$14>$B19,$C19>$B19,BA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BA$14-$B19-1),0)","v":0},{"$f":" BA19+ IF(AND(BB$14>$B19,$C19>$B19,BB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BB$14-$B19-1),0)","v":0},{"$f":" BB19+ IF(AND(BC$14>$B19,$C19>$B19,BC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BC$14-$B19-1),0)","v":0},{"$f":" BC19+ IF(AND(BD$14>$B19,$C19>$B19,BD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BD$14-$B19-1),0)","v":0},{"$f":" BD19+ IF(AND(BE$14>$B19,$C19>$B19,BE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BE$14-$B19-1),0)","v":0},{"$f":" BE19+ IF(AND(BF$14>$B19,$C19>$B19,BF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BF$14-$B19-1),0)","v":0},{"$f":" BF19+ IF(AND(BG$14>$B19,$C19>$B19,BG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BG$14-$B19-1),0)","v":0},{"$f":" BG19+ IF(AND(BH$14>$B19,$C19>$B19,BH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BH$14-$B19-1),0)","v":0},{"$f":" BH19+ IF(AND(BI$14>$B19,$C19>$B19,BI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BI$14-$B19-1),0)","v":0},{"$f":" BI19+ IF(AND(BJ$14>$B19,$C19>$B19,BJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BJ$14-$B19-1),0)","v":0},{"$f":" BJ19+ IF(AND(BK$14>$B19,$C19>$B19,BK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BK$14-$B19-1),0)","v":0},{"$f":" BK19+ IF(AND(BL$14>$B19,$C19>$B19,BL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BL$14-$B19-1),0)","v":0},{"$f":" BL19+ IF(AND(BM$14>$B19,$C19>$B19,BM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BM$14-$B19-1),0)","v":0},{"$f":" BM19+ IF(AND(BN$14>$B19,$C19>$B19,BN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BN$14-$B19-1),0)","v":0},{"$f":" BN19+ IF(AND(BO$14>$B19,$C19>$B19,BO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BO$14-$B19-1),0)","v":0},{"$f":" BO19+ IF(AND(BP$14>$B19,$C19>$B19,BP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BP$14-$B19-1),0)","v":0},{"$f":" BP19+ IF(AND(BQ$14>$B19,$C19>$B19,BQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BQ$14-$B19-1),0)","v":0},{"$f":" BQ19+ IF(AND(BR$14>$B19,$C19>$B19,BR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BR$14-$B19-1),0)","v":0},{"$f":" BR19+ IF(AND(BS$14>$B19,$C19>$B19,BS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BS$14-$B19-1),0)","v":0},{"$f":" BS19+ IF(AND(BT$14>$B19,$C19>$B19,BT$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BT$14-$B19-1),0)","v":0},{"$f":" BT19+ IF(AND(BU$14>$B19,$C19>$B19,BU$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BU$14-$B19-1),0)","v":0},{"$f":" BU19+ IF(AND(BV$14>$B19,$C19>$B19,BV$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BV$14-$B19-1),0)","v":0},{"$f":" BV19+ IF(AND(BW$14>$B19,$C19>$B19,BW$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BW$14-$B19-1),0)","v":0},{"$f":" BW19+ IF(AND(BX$14>$B19,$C19>$B19,BX$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BX$14-$B19-1),0)","v":0},{"$f":" BX19+ IF(AND(BY$14>$B19,$C19>$B19,BY$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BY$14-$B19-1),0)","v":0},{"$f":" BY19+ IF(AND(BZ$14>$B19,$C19>$B19,BZ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,BZ$14-$B19-1),0)","v":0},{"$f":" BZ19+ IF(AND(CA$14>$B19,$C19>$B19,CA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CA$14-$B19-1),0)","v":0},{"$f":" CA19+ IF(AND(CB$14>$B19,$C19>$B19,CB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CB$14-$B19-1),0)","v":0},{"$f":" CB19+ IF(AND(CC$14>$B19,$C19>$B19,CC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CC$14-$B19-1),0)","v":0},{"$f":" CC19+ IF(AND(CD$14>$B19,$C19>$B19,CD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CD$14-$B19-1),0)","v":0},{"$f":" CD19+ IF(AND(CE$14>$B19,$C19>$B19,CE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CE$14-$B19-1),0)","v":0},{"$f":" CE19+ IF(AND(CF$14>$B19,$C19>$B19,CF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CF$14-$B19-1),0)","v":0},{"$f":" CF19+ IF(AND(CG$14>$B19,$C19>$B19,CG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CG$14-$B19-1),0)","v":0},{"$f":" CG19+ IF(AND(CH$14>$B19,$C19>$B19,CH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CH$14-$B19-1),0)","v":0},{"$f":" CH19+ IF(AND(CI$14>$B19,$C19>$B19,CI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CI$14-$B19-1),0)","v":0},{"$f":" CI19+ IF(AND(CJ$14>$B19,$C19>$B19,CJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CJ$14-$B19-1),0)","v":0},{"$f":" CJ19+ IF(AND(CK$14>$B19,$C19>$B19,CK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CK$14-$B19-1),0)","v":0},{"$f":" CK19+ IF(AND(CL$14>$B19,$C19>$B19,CL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CL$14-$B19-1),0)","v":0},{"$f":" CL19+ IF(AND(CM$14>$B19,$C19>$B19,CM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CM$14-$B19-1),0)","v":0},{"$f":" CM19+ IF(AND(CN$14>$B19,$C19>$B19,CN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CN$14-$B19-1),0)","v":0},{"$f":" CN19+ IF(AND(CO$14>$B19,$C19>$B19,CO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CO$14-$B19-1),0)","v":0},{"$f":" CO19+ IF(AND(CP$14>$B19,$C19>$B19,CP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CP$14-$B19-1),0)","v":0},{"$f":" CP19+ IF(AND(CQ$14>$B19,$C19>$B19,CQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CQ$14-$B19-1),0)","v":0},{"$f":" CQ19+ IF(AND(CR$14>$B19,$C19>$B19,CR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CR$14-$B19-1),0)","v":0},{"$f":" CR19+ IF(AND(CS$14>$B19,$C19>$B19,CS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CS$14-$B19-1),0)","v":0},{"$f":" CS19+ IF(AND(CT$14>$B19,$C19>$B19,CT$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CT$14-$B19-1),0)","v":0},{"$f":" CT19+ IF(AND(CU$14>$B19,$C19>$B19,CU$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CU$14-$B19-1),0)","v":0},{"$f":" CU19+ IF(AND(CV$14>$B19,$C19>$B19,CV$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CV$14-$B19-1),0)","v":0},{"$f":" CV19+ IF(AND(CW$14>$B19,$C19>$B19,CW$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CW$14-$B19-1),0)","v":0},{"$f":" CW19+ IF(AND(CX$14>$B19,$C19>$B19,CX$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CX$14-$B19-1),0)","v":0},{"$f":" CX19+ IF(AND(CY$14>$B19,$C19>$B19,CY$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CY$14-$B19-1),0)","v":0},{"$f":" CY19+ IF(AND(CZ$14>$B19,$C19>$B19,CZ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,CZ$14-$B19-1),0)","v":0},{"$f":" CZ19+ IF(AND(DA$14>$B19,$C19>$B19,DA$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DA$14-$B19-1),0)","v":0},{"$f":" DA19+ IF(AND(DB$14>$B19,$C19>$B19,DB$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DB$14-$B19-1),0)","v":0},{"$f":" DB19+ IF(AND(DC$14>$B19,$C19>$B19,DC$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DC$14-$B19-1),0)","v":0},{"$f":" DC19+ IF(AND(DD$14>$B19,$C19>$B19,DD$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DD$14-$B19-1),0)","v":0},{"$f":" DD19+ IF(AND(DE$14>$B19,$C19>$B19,DE$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DE$14-$B19-1),0)","v":0},{"$f":" DE19+ IF(AND(DF$14>$B19,$C19>$B19,DF$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DF$14-$B19-1),0)","v":0},{"$f":" DF19+ IF(AND(DG$14>$B19,$C19>$B19,DG$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DG$14-$B19-1),0)","v":0},{"$f":" DG19+ IF(AND(DH$14>$B19,$C19>$B19,DH$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DH$14-$B19-1),0)","v":0},{"$f":" DH19+ IF(AND(DI$14>$B19,$C19>$B19,DI$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DI$14-$B19-1),0)","v":0},{"$f":" DI19+ IF(AND(DJ$14>$B19,$C19>$B19,DJ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DJ$14-$B19-1),0)","v":0},{"$f":" DJ19+ IF(AND(DK$14>$B19,$C19>$B19,DK$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DK$14-$B19-1),0)","v":0},{"$f":" DK19+ IF(AND(DL$14>$B19,$C19>$B19,DL$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DL$14-$B19-1),0)","v":0},{"$f":" DL19+ IF(AND(DM$14>$B19,$C19>$B19,DM$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DM$14-$B19-1),0)","v":0},{"$f":" DM19+ IF(AND(DN$14>$B19,$C19>$B19,DN$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DN$14-$B19-1),0)","v":0},{"$f":" DN19+ IF(AND(DO$14>$B19,$C19>$B19,DO$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DO$14-$B19-1),0)","v":0},{"$f":" DO19+ IF(AND(DP$14>$B19,$C19>$B19,DP$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DP$14-$B19-1),0)","v":0},{"$f":" DP19+ IF(AND(DQ$14>$B19,$C19>$B19,DQ$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DQ$14-$B19-1),0)","v":0},{"$f":" DQ19+ IF(AND(DR$14>$B19,$C19>$B19,DR$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DR$14-$B19-1),0)","v":0},{"$f":" DR19+ IF(AND(DS$14>$B19,$C19>$B19,DS$14-$B19<$C$5),OFFSET(Input!$BJ19,0,DS$14-$B19-1),0)","v":0}]
[{"$f":"Calcs!A20","v":"10% (1980-2000 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E20),1,Calcs!E20)*Periods,0)","v":57},{"$f":"ROUND(MAX(B20,Input!Z20*Periods),0)","v":57},null,null,0,{"$f":" F20+ IF(AND(G$14>$B20,$C20>$B20,G$14-$B20<$C$5),OFFSET(Input!$BJ20,0,G$14-$B20-1),0)","v":0},{"$f":" G20+ IF(AND(H$14>$B20,$C20>$B20,H$14-$B20<$C$5),OFFSET(Input!$BJ20,0,H$14-$B20-1),0)","v":0},{"$f":" H20+ IF(AND(I$14>$B20,$C20>$B20,I$14-$B20<$C$5),OFFSET(Input!$BJ20,0,I$14-$B20-1),0)","v":0},{"$f":" I20+ IF(AND(J$14>$B20,$C20>$B20,J$14-$B20<$C$5),OFFSET(Input!$BJ20,0,J$14-$B20-1),0)","v":0},{"$f":" J20+ IF(AND(K$14>$B20,$C20>$B20,K$14-$B20<$C$5),OFFSET(Input!$BJ20,0,K$14-$B20-1),0)","v":0},{"$f":" K20+ IF(AND(L$14>$B20,$C20>$B20,L$14-$B20<$C$5),OFFSET(Input!$BJ20,0,L$14-$B20-1),0)","v":0},{"$f":" L20+ IF(AND(M$14>$B20,$C20>$B20,M$14-$B20<$C$5),OFFSET(Input!$BJ20,0,M$14-$B20-1),0)","v":0},{"$f":" M20+ IF(AND(N$14>$B20,$C20>$B20,N$14-$B20<$C$5),OFFSET(Input!$BJ20,0,N$14-$B20-1),0)","v":0},{"$f":" N20+ IF(AND(O$14>$B20,$C20>$B20,O$14-$B20<$C$5),OFFSET(Input!$BJ20,0,O$14-$B20-1),0)","v":0},{"$f":" O20+ IF(AND(P$14>$B20,$C20>$B20,P$14-$B20<$C$5),OFFSET(Input!$BJ20,0,P$14-$B20-1),0)","v":0},{"$f":" P20+ IF(AND(Q$14>$B20,$C20>$B20,Q$14-$B20<$C$5),OFFSET(Input!$BJ20,0,Q$14-$B20-1),0)","v":0},{"$f":" Q20+ IF(AND(R$14>$B20,$C20>$B20,R$14-$B20<$C$5),OFFSET(Input!$BJ20,0,R$14-$B20-1),0)","v":0},{"$f":" R20+ IF(AND(S$14>$B20,$C20>$B20,S$14-$B20<$C$5),OFFSET(Input!$BJ20,0,S$14-$B20-1),0)","v":0},{"$f":" S20+ IF(AND(T$14>$B20,$C20>$B20,T$14-$B20<$C$5),OFFSET(Input!$BJ20,0,T$14-$B20-1),0)","v":0},{"$f":" T20+ IF(AND(U$14>$B20,$C20>$B20,U$14-$B20<$C$5),OFFSET(Input!$BJ20,0,U$14-$B20-1),0)","v":0},{"$f":" U20+ IF(AND(V$14>$B20,$C20>$B20,V$14-$B20<$C$5),OFFSET(Input!$BJ20,0,V$14-$B20-1),0)","v":0},{"$f":" V20+ IF(AND(W$14>$B20,$C20>$B20,W$14-$B20<$C$5),OFFSET(Input!$BJ20,0,W$14-$B20-1),0)","v":0},{"$f":" W20+ IF(AND(X$14>$B20,$C20>$B20,X$14-$B20<$C$5),OFFSET(Input!$BJ20,0,X$14-$B20-1),0)","v":0},{"$f":" X20+ IF(AND(Y$14>$B20,$C20>$B20,Y$14-$B20<$C$5),OFFSET(Input!$BJ20,0,Y$14-$B20-1),0)","v":0},{"$f":" Y20+ IF(AND(Z$14>$B20,$C20>$B20,Z$14-$B20<$C$5),OFFSET(Input!$BJ20,0,Z$14-$B20-1),0)","v":0},{"$f":" Z20+ IF(AND(AA$14>$B20,$C20>$B20,AA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AA$14-$B20-1),0)","v":0},{"$f":" AA20+ IF(AND(AB$14>$B20,$C20>$B20,AB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AB$14-$B20-1),0)","v":0},{"$f":" AB20+ IF(AND(AC$14>$B20,$C20>$B20,AC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AC$14-$B20-1),0)","v":0},{"$f":" AC20+ IF(AND(AD$14>$B20,$C20>$B20,AD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AD$14-$B20-1),0)","v":0},{"$f":" AD20+ IF(AND(AE$14>$B20,$C20>$B20,AE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AE$14-$B20-1),0)","v":0},{"$f":" AE20+ IF(AND(AF$14>$B20,$C20>$B20,AF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AF$14-$B20-1),0)","v":0},{"$f":" AF20+ IF(AND(AG$14>$B20,$C20>$B20,AG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AG$14-$B20-1),0)","v":0},{"$f":" AG20+ IF(AND(AH$14>$B20,$C20>$B20,AH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AH$14-$B20-1),0)","v":0},{"$f":" AH20+ IF(AND(AI$14>$B20,$C20>$B20,AI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AI$14-$B20-1),0)","v":0},{"$f":" AI20+ IF(AND(AJ$14>$B20,$C20>$B20,AJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AJ$14-$B20-1),0)","v":0},{"$f":" AJ20+ IF(AND(AK$14>$B20,$C20>$B20,AK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AK$14-$B20-1),0)","v":0},{"$f":" AK20+ IF(AND(AL$14>$B20,$C20>$B20,AL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AL$14-$B20-1),0)","v":0},{"$f":" AL20+ IF(AND(AM$14>$B20,$C20>$B20,AM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AM$14-$B20-1),0)","v":0},{"$f":" AM20+ IF(AND(AN$14>$B20,$C20>$B20,AN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AN$14-$B20-1),0)","v":0},{"$f":" AN20+ IF(AND(AO$14>$B20,$C20>$B20,AO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AO$14-$B20-1),0)","v":0},{"$f":" AO20+ IF(AND(AP$14>$B20,$C20>$B20,AP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AP$14-$B20-1),0)","v":0},{"$f":" AP20+ IF(AND(AQ$14>$B20,$C20>$B20,AQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AQ$14-$B20-1),0)","v":0},{"$f":" AQ20+ IF(AND(AR$14>$B20,$C20>$B20,AR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AR$14-$B20-1),0)","v":0},{"$f":" AR20+ IF(AND(AS$14>$B20,$C20>$B20,AS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AS$14-$B20-1),0)","v":0},{"$f":" AS20+ IF(AND(AT$14>$B20,$C20>$B20,AT$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AT$14-$B20-1),0)","v":0},{"$f":" AT20+ IF(AND(AU$14>$B20,$C20>$B20,AU$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AU$14-$B20-1),0)","v":0},{"$f":" AU20+ IF(AND(AV$14>$B20,$C20>$B20,AV$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AV$14-$B20-1),0)","v":0},{"$f":" AV20+ IF(AND(AW$14>$B20,$C20>$B20,AW$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AW$14-$B20-1),0)","v":0},{"$f":" AW20+ IF(AND(AX$14>$B20,$C20>$B20,AX$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AX$14-$B20-1),0)","v":0},{"$f":" AX20+ IF(AND(AY$14>$B20,$C20>$B20,AY$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AY$14-$B20-1),0)","v":0},{"$f":" AY20+ IF(AND(AZ$14>$B20,$C20>$B20,AZ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,AZ$14-$B20-1),0)","v":0},{"$f":" AZ20+ IF(AND(BA$14>$B20,$C20>$B20,BA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BA$14-$B20-1),0)","v":0},{"$f":" BA20+ IF(AND(BB$14>$B20,$C20>$B20,BB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BB$14-$B20-1),0)","v":0},{"$f":" BB20+ IF(AND(BC$14>$B20,$C20>$B20,BC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BC$14-$B20-1),0)","v":0},{"$f":" BC20+ IF(AND(BD$14>$B20,$C20>$B20,BD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BD$14-$B20-1),0)","v":0},{"$f":" BD20+ IF(AND(BE$14>$B20,$C20>$B20,BE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BE$14-$B20-1),0)","v":0},{"$f":" BE20+ IF(AND(BF$14>$B20,$C20>$B20,BF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BF$14-$B20-1),0)","v":0},{"$f":" BF20+ IF(AND(BG$14>$B20,$C20>$B20,BG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BG$14-$B20-1),0)","v":0},{"$f":" BG20+ IF(AND(BH$14>$B20,$C20>$B20,BH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BH$14-$B20-1),0)","v":0},{"$f":" BH20+ IF(AND(BI$14>$B20,$C20>$B20,BI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BI$14-$B20-1),0)","v":0},{"$f":" BI20+ IF(AND(BJ$14>$B20,$C20>$B20,BJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BJ$14-$B20-1),0)","v":0},{"$f":" BJ20+ IF(AND(BK$14>$B20,$C20>$B20,BK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BK$14-$B20-1),0)","v":0},{"$f":" BK20+ IF(AND(BL$14>$B20,$C20>$B20,BL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BL$14-$B20-1),0)","v":0},{"$f":" BL20+ IF(AND(BM$14>$B20,$C20>$B20,BM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BM$14-$B20-1),0)","v":0},{"$f":" BM20+ IF(AND(BN$14>$B20,$C20>$B20,BN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BN$14-$B20-1),0)","v":0},{"$f":" BN20+ IF(AND(BO$14>$B20,$C20>$B20,BO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BO$14-$B20-1),0)","v":0},{"$f":" BO20+ IF(AND(BP$14>$B20,$C20>$B20,BP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BP$14-$B20-1),0)","v":0},{"$f":" BP20+ IF(AND(BQ$14>$B20,$C20>$B20,BQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BQ$14-$B20-1),0)","v":0},{"$f":" BQ20+ IF(AND(BR$14>$B20,$C20>$B20,BR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BR$14-$B20-1),0)","v":0},{"$f":" BR20+ IF(AND(BS$14>$B20,$C20>$B20,BS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BS$14-$B20-1),0)","v":0},{"$f":" BS20+ IF(AND(BT$14>$B20,$C20>$B20,BT$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BT$14-$B20-1),0)","v":0},{"$f":" BT20+ IF(AND(BU$14>$B20,$C20>$B20,BU$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BU$14-$B20-1),0)","v":0},{"$f":" BU20+ IF(AND(BV$14>$B20,$C20>$B20,BV$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BV$14-$B20-1),0)","v":0},{"$f":" BV20+ IF(AND(BW$14>$B20,$C20>$B20,BW$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BW$14-$B20-1),0)","v":0},{"$f":" BW20+ IF(AND(BX$14>$B20,$C20>$B20,BX$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BX$14-$B20-1),0)","v":0},{"$f":" BX20+ IF(AND(BY$14>$B20,$C20>$B20,BY$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BY$14-$B20-1),0)","v":0},{"$f":" BY20+ IF(AND(BZ$14>$B20,$C20>$B20,BZ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,BZ$14-$B20-1),0)","v":0},{"$f":" BZ20+ IF(AND(CA$14>$B20,$C20>$B20,CA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CA$14-$B20-1),0)","v":0},{"$f":" CA20+ IF(AND(CB$14>$B20,$C20>$B20,CB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CB$14-$B20-1),0)","v":0},{"$f":" CB20+ IF(AND(CC$14>$B20,$C20>$B20,CC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CC$14-$B20-1),0)","v":0},{"$f":" CC20+ IF(AND(CD$14>$B20,$C20>$B20,CD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CD$14-$B20-1),0)","v":0},{"$f":" CD20+ IF(AND(CE$14>$B20,$C20>$B20,CE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CE$14-$B20-1),0)","v":0},{"$f":" CE20+ IF(AND(CF$14>$B20,$C20>$B20,CF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CF$14-$B20-1),0)","v":0},{"$f":" CF20+ IF(AND(CG$14>$B20,$C20>$B20,CG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CG$14-$B20-1),0)","v":0},{"$f":" CG20+ IF(AND(CH$14>$B20,$C20>$B20,CH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CH$14-$B20-1),0)","v":0},{"$f":" CH20+ IF(AND(CI$14>$B20,$C20>$B20,CI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CI$14-$B20-1),0)","v":0},{"$f":" CI20+ IF(AND(CJ$14>$B20,$C20>$B20,CJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CJ$14-$B20-1),0)","v":0},{"$f":" CJ20+ IF(AND(CK$14>$B20,$C20>$B20,CK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CK$14-$B20-1),0)","v":0},{"$f":" CK20+ IF(AND(CL$14>$B20,$C20>$B20,CL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CL$14-$B20-1),0)","v":0},{"$f":" CL20+ IF(AND(CM$14>$B20,$C20>$B20,CM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CM$14-$B20-1),0)","v":0},{"$f":" CM20+ IF(AND(CN$14>$B20,$C20>$B20,CN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CN$14-$B20-1),0)","v":0},{"$f":" CN20+ IF(AND(CO$14>$B20,$C20>$B20,CO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CO$14-$B20-1),0)","v":0},{"$f":" CO20+ IF(AND(CP$14>$B20,$C20>$B20,CP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CP$14-$B20-1),0)","v":0},{"$f":" CP20+ IF(AND(CQ$14>$B20,$C20>$B20,CQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CQ$14-$B20-1),0)","v":0},{"$f":" CQ20+ IF(AND(CR$14>$B20,$C20>$B20,CR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CR$14-$B20-1),0)","v":0},{"$f":" CR20+ IF(AND(CS$14>$B20,$C20>$B20,CS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CS$14-$B20-1),0)","v":0},{"$f":" CS20+ IF(AND(CT$14>$B20,$C20>$B20,CT$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CT$14-$B20-1),0)","v":0},{"$f":" CT20+ IF(AND(CU$14>$B20,$C20>$B20,CU$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CU$14-$B20-1),0)","v":0},{"$f":" CU20+ IF(AND(CV$14>$B20,$C20>$B20,CV$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CV$14-$B20-1),0)","v":0},{"$f":" CV20+ IF(AND(CW$14>$B20,$C20>$B20,CW$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CW$14-$B20-1),0)","v":0},{"$f":" CW20+ IF(AND(CX$14>$B20,$C20>$B20,CX$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CX$14-$B20-1),0)","v":0},{"$f":" CX20+ IF(AND(CY$14>$B20,$C20>$B20,CY$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CY$14-$B20-1),0)","v":0},{"$f":" CY20+ IF(AND(CZ$14>$B20,$C20>$B20,CZ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,CZ$14-$B20-1),0)","v":0},{"$f":" CZ20+ IF(AND(DA$14>$B20,$C20>$B20,DA$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DA$14-$B20-1),0)","v":0},{"$f":" DA20+ IF(AND(DB$14>$B20,$C20>$B20,DB$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DB$14-$B20-1),0)","v":0},{"$f":" DB20+ IF(AND(DC$14>$B20,$C20>$B20,DC$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DC$14-$B20-1),0)","v":0},{"$f":" DC20+ IF(AND(DD$14>$B20,$C20>$B20,DD$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DD$14-$B20-1),0)","v":0},{"$f":" DD20+ IF(AND(DE$14>$B20,$C20>$B20,DE$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DE$14-$B20-1),0)","v":0},{"$f":" DE20+ IF(AND(DF$14>$B20,$C20>$B20,DF$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DF$14-$B20-1),0)","v":0},{"$f":" DF20+ IF(AND(DG$14>$B20,$C20>$B20,DG$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DG$14-$B20-1),0)","v":0},{"$f":" DG20+ IF(AND(DH$14>$B20,$C20>$B20,DH$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DH$14-$B20-1),0)","v":0},{"$f":" DH20+ IF(AND(DI$14>$B20,$C20>$B20,DI$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DI$14-$B20-1),0)","v":0},{"$f":" DI20+ IF(AND(DJ$14>$B20,$C20>$B20,DJ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DJ$14-$B20-1),0)","v":0},{"$f":" DJ20+ IF(AND(DK$14>$B20,$C20>$B20,DK$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DK$14-$B20-1),0)","v":0},{"$f":" DK20+ IF(AND(DL$14>$B20,$C20>$B20,DL$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DL$14-$B20-1),0)","v":0},{"$f":" DL20+ IF(AND(DM$14>$B20,$C20>$B20,DM$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DM$14-$B20-1),0)","v":0},{"$f":" DM20+ IF(AND(DN$14>$B20,$C20>$B20,DN$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DN$14-$B20-1),0)","v":0},{"$f":" DN20+ IF(AND(DO$14>$B20,$C20>$B20,DO$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DO$14-$B20-1),0)","v":0},{"$f":" DO20+ IF(AND(DP$14>$B20,$C20>$B20,DP$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DP$14-$B20-1),0)","v":0},{"$f":" DP20+ IF(AND(DQ$14>$B20,$C20>$B20,DQ$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DQ$14-$B20-1),0)","v":0},{"$f":" DQ20+ IF(AND(DR$14>$B20,$C20>$B20,DR$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DR$14-$B20-1),0)","v":0},{"$f":" DR20+ IF(AND(DS$14>$B20,$C20>$B20,DS$14-$B20<$C$5),OFFSET(Input!$BJ20,0,DS$14-$B20-1),0)","v":0}]
[{"$f":"Calcs!A21","v":"10%  (2001-2008 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E21),1,Calcs!E21)*Periods,0)","v":57},{"$f":"ROUND(MAX(B21,Input!Z21*Periods),0)","v":57},null,null,0,{"$f":" F21+ IF(AND(G$14>$B21,$C21>$B21,G$14-$B21<$C$5),OFFSET(Input!$BJ21,0,G$14-$B21-1),0)","v":0},{"$f":" G21+ IF(AND(H$14>$B21,$C21>$B21,H$14-$B21<$C$5),OFFSET(Input!$BJ21,0,H$14-$B21-1),0)","v":0},{"$f":" H21+ IF(AND(I$14>$B21,$C21>$B21,I$14-$B21<$C$5),OFFSET(Input!$BJ21,0,I$14-$B21-1),0)","v":0},{"$f":" I21+ IF(AND(J$14>$B21,$C21>$B21,J$14-$B21<$C$5),OFFSET(Input!$BJ21,0,J$14-$B21-1),0)","v":0},{"$f":" J21+ IF(AND(K$14>$B21,$C21>$B21,K$14-$B21<$C$5),OFFSET(Input!$BJ21,0,K$14-$B21-1),0)","v":0},{"$f":" K21+ IF(AND(L$14>$B21,$C21>$B21,L$14-$B21<$C$5),OFFSET(Input!$BJ21,0,L$14-$B21-1),0)","v":0},{"$f":" L21+ IF(AND(M$14>$B21,$C21>$B21,M$14-$B21<$C$5),OFFSET(Input!$BJ21,0,M$14-$B21-1),0)","v":0},{"$f":" M21+ IF(AND(N$14>$B21,$C21>$B21,N$14-$B21<$C$5),OFFSET(Input!$BJ21,0,N$14-$B21-1),0)","v":0},{"$f":" N21+ IF(AND(O$14>$B21,$C21>$B21,O$14-$B21<$C$5),OFFSET(Input!$BJ21,0,O$14-$B21-1),0)","v":0},{"$f":" O21+ IF(AND(P$14>$B21,$C21>$B21,P$14-$B21<$C$5),OFFSET(Input!$BJ21,0,P$14-$B21-1),0)","v":0},{"$f":" P21+ IF(AND(Q$14>$B21,$C21>$B21,Q$14-$B21<$C$5),OFFSET(Input!$BJ21,0,Q$14-$B21-1),0)","v":0},{"$f":" Q21+ IF(AND(R$14>$B21,$C21>$B21,R$14-$B21<$C$5),OFFSET(Input!$BJ21,0,R$14-$B21-1),0)","v":0},{"$f":" R21+ IF(AND(S$14>$B21,$C21>$B21,S$14-$B21<$C$5),OFFSET(Input!$BJ21,0,S$14-$B21-1),0)","v":0},{"$f":" S21+ IF(AND(T$14>$B21,$C21>$B21,T$14-$B21<$C$5),OFFSET(Input!$BJ21,0,T$14-$B21-1),0)","v":0},{"$f":" T21+ IF(AND(U$14>$B21,$C21>$B21,U$14-$B21<$C$5),OFFSET(Input!$BJ21,0,U$14-$B21-1),0)","v":0},{"$f":" U21+ IF(AND(V$14>$B21,$C21>$B21,V$14-$B21<$C$5),OFFSET(Input!$BJ21,0,V$14-$B21-1),0)","v":0},{"$f":" V21+ IF(AND(W$14>$B21,$C21>$B21,W$14-$B21<$C$5),OFFSET(Input!$BJ21,0,W$14-$B21-1),0)","v":0},{"$f":" W21+ IF(AND(X$14>$B21,$C21>$B21,X$14-$B21<$C$5),OFFSET(Input!$BJ21,0,X$14-$B21-1),0)","v":0},{"$f":" X21+ IF(AND(Y$14>$B21,$C21>$B21,Y$14-$B21<$C$5),OFFSET(Input!$BJ21,0,Y$14-$B21-1),0)","v":0},{"$f":" Y21+ IF(AND(Z$14>$B21,$C21>$B21,Z$14-$B21<$C$5),OFFSET(Input!$BJ21,0,Z$14-$B21-1),0)","v":0},{"$f":" Z21+ IF(AND(AA$14>$B21,$C21>$B21,AA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AA$14-$B21-1),0)","v":0},{"$f":" AA21+ IF(AND(AB$14>$B21,$C21>$B21,AB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AB$14-$B21-1),0)","v":0},{"$f":" AB21+ IF(AND(AC$14>$B21,$C21>$B21,AC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AC$14-$B21-1),0)","v":0},{"$f":" AC21+ IF(AND(AD$14>$B21,$C21>$B21,AD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AD$14-$B21-1),0)","v":0},{"$f":" AD21+ IF(AND(AE$14>$B21,$C21>$B21,AE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AE$14-$B21-1),0)","v":0},{"$f":" AE21+ IF(AND(AF$14>$B21,$C21>$B21,AF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AF$14-$B21-1),0)","v":0},{"$f":" AF21+ IF(AND(AG$14>$B21,$C21>$B21,AG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AG$14-$B21-1),0)","v":0},{"$f":" AG21+ IF(AND(AH$14>$B21,$C21>$B21,AH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AH$14-$B21-1),0)","v":0},{"$f":" AH21+ IF(AND(AI$14>$B21,$C21>$B21,AI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AI$14-$B21-1),0)","v":0},{"$f":" AI21+ IF(AND(AJ$14>$B21,$C21>$B21,AJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AJ$14-$B21-1),0)","v":0},{"$f":" AJ21+ IF(AND(AK$14>$B21,$C21>$B21,AK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AK$14-$B21-1),0)","v":0},{"$f":" AK21+ IF(AND(AL$14>$B21,$C21>$B21,AL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AL$14-$B21-1),0)","v":0},{"$f":" AL21+ IF(AND(AM$14>$B21,$C21>$B21,AM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AM$14-$B21-1),0)","v":0},{"$f":" AM21+ IF(AND(AN$14>$B21,$C21>$B21,AN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AN$14-$B21-1),0)","v":0},{"$f":" AN21+ IF(AND(AO$14>$B21,$C21>$B21,AO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AO$14-$B21-1),0)","v":0},{"$f":" AO21+ IF(AND(AP$14>$B21,$C21>$B21,AP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AP$14-$B21-1),0)","v":0},{"$f":" AP21+ IF(AND(AQ$14>$B21,$C21>$B21,AQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AQ$14-$B21-1),0)","v":0},{"$f":" AQ21+ IF(AND(AR$14>$B21,$C21>$B21,AR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AR$14-$B21-1),0)","v":0},{"$f":" AR21+ IF(AND(AS$14>$B21,$C21>$B21,AS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AS$14-$B21-1),0)","v":0},{"$f":" AS21+ IF(AND(AT$14>$B21,$C21>$B21,AT$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AT$14-$B21-1),0)","v":0},{"$f":" AT21+ IF(AND(AU$14>$B21,$C21>$B21,AU$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AU$14-$B21-1),0)","v":0},{"$f":" AU21+ IF(AND(AV$14>$B21,$C21>$B21,AV$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AV$14-$B21-1),0)","v":0},{"$f":" AV21+ IF(AND(AW$14>$B21,$C21>$B21,AW$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AW$14-$B21-1),0)","v":0},{"$f":" AW21+ IF(AND(AX$14>$B21,$C21>$B21,AX$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AX$14-$B21-1),0)","v":0},{"$f":" AX21+ IF(AND(AY$14>$B21,$C21>$B21,AY$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AY$14-$B21-1),0)","v":0},{"$f":" AY21+ IF(AND(AZ$14>$B21,$C21>$B21,AZ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,AZ$14-$B21-1),0)","v":0},{"$f":" AZ21+ IF(AND(BA$14>$B21,$C21>$B21,BA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BA$14-$B21-1),0)","v":0},{"$f":" BA21+ IF(AND(BB$14>$B21,$C21>$B21,BB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BB$14-$B21-1),0)","v":0},{"$f":" BB21+ IF(AND(BC$14>$B21,$C21>$B21,BC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BC$14-$B21-1),0)","v":0},{"$f":" BC21+ IF(AND(BD$14>$B21,$C21>$B21,BD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BD$14-$B21-1),0)","v":0},{"$f":" BD21+ IF(AND(BE$14>$B21,$C21>$B21,BE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BE$14-$B21-1),0)","v":0},{"$f":" BE21+ IF(AND(BF$14>$B21,$C21>$B21,BF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BF$14-$B21-1),0)","v":0},{"$f":" BF21+ IF(AND(BG$14>$B21,$C21>$B21,BG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BG$14-$B21-1),0)","v":0},{"$f":" BG21+ IF(AND(BH$14>$B21,$C21>$B21,BH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BH$14-$B21-1),0)","v":0},{"$f":" BH21+ IF(AND(BI$14>$B21,$C21>$B21,BI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BI$14-$B21-1),0)","v":0},{"$f":" BI21+ IF(AND(BJ$14>$B21,$C21>$B21,BJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BJ$14-$B21-1),0)","v":0},{"$f":" BJ21+ IF(AND(BK$14>$B21,$C21>$B21,BK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BK$14-$B21-1),0)","v":0},{"$f":" BK21+ IF(AND(BL$14>$B21,$C21>$B21,BL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BL$14-$B21-1),0)","v":0},{"$f":" BL21+ IF(AND(BM$14>$B21,$C21>$B21,BM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BM$14-$B21-1),0)","v":0},{"$f":" BM21+ IF(AND(BN$14>$B21,$C21>$B21,BN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BN$14-$B21-1),0)","v":0},{"$f":" BN21+ IF(AND(BO$14>$B21,$C21>$B21,BO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BO$14-$B21-1),0)","v":0},{"$f":" BO21+ IF(AND(BP$14>$B21,$C21>$B21,BP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BP$14-$B21-1),0)","v":0},{"$f":" BP21+ IF(AND(BQ$14>$B21,$C21>$B21,BQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BQ$14-$B21-1),0)","v":0},{"$f":" BQ21+ IF(AND(BR$14>$B21,$C21>$B21,BR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BR$14-$B21-1),0)","v":0},{"$f":" BR21+ IF(AND(BS$14>$B21,$C21>$B21,BS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BS$14-$B21-1),0)","v":0},{"$f":" BS21+ IF(AND(BT$14>$B21,$C21>$B21,BT$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BT$14-$B21-1),0)","v":0},{"$f":" BT21+ IF(AND(BU$14>$B21,$C21>$B21,BU$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BU$14-$B21-1),0)","v":0},{"$f":" BU21+ IF(AND(BV$14>$B21,$C21>$B21,BV$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BV$14-$B21-1),0)","v":0},{"$f":" BV21+ IF(AND(BW$14>$B21,$C21>$B21,BW$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BW$14-$B21-1),0)","v":0},{"$f":" BW21+ IF(AND(BX$14>$B21,$C21>$B21,BX$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BX$14-$B21-1),0)","v":0},{"$f":" BX21+ IF(AND(BY$14>$B21,$C21>$B21,BY$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BY$14-$B21-1),0)","v":0},{"$f":" BY21+ IF(AND(BZ$14>$B21,$C21>$B21,BZ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,BZ$14-$B21-1),0)","v":0},{"$f":" BZ21+ IF(AND(CA$14>$B21,$C21>$B21,CA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CA$14-$B21-1),0)","v":0},{"$f":" CA21+ IF(AND(CB$14>$B21,$C21>$B21,CB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CB$14-$B21-1),0)","v":0},{"$f":" CB21+ IF(AND(CC$14>$B21,$C21>$B21,CC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CC$14-$B21-1),0)","v":0},{"$f":" CC21+ IF(AND(CD$14>$B21,$C21>$B21,CD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CD$14-$B21-1),0)","v":0},{"$f":" CD21+ IF(AND(CE$14>$B21,$C21>$B21,CE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CE$14-$B21-1),0)","v":0},{"$f":" CE21+ IF(AND(CF$14>$B21,$C21>$B21,CF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CF$14-$B21-1),0)","v":0},{"$f":" CF21+ IF(AND(CG$14>$B21,$C21>$B21,CG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CG$14-$B21-1),0)","v":0},{"$f":" CG21+ IF(AND(CH$14>$B21,$C21>$B21,CH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CH$14-$B21-1),0)","v":0},{"$f":" CH21+ IF(AND(CI$14>$B21,$C21>$B21,CI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CI$14-$B21-1),0)","v":0},{"$f":" CI21+ IF(AND(CJ$14>$B21,$C21>$B21,CJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CJ$14-$B21-1),0)","v":0},{"$f":" CJ21+ IF(AND(CK$14>$B21,$C21>$B21,CK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CK$14-$B21-1),0)","v":0},{"$f":" CK21+ IF(AND(CL$14>$B21,$C21>$B21,CL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CL$14-$B21-1),0)","v":0},{"$f":" CL21+ IF(AND(CM$14>$B21,$C21>$B21,CM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CM$14-$B21-1),0)","v":0},{"$f":" CM21+ IF(AND(CN$14>$B21,$C21>$B21,CN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CN$14-$B21-1),0)","v":0},{"$f":" CN21+ IF(AND(CO$14>$B21,$C21>$B21,CO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CO$14-$B21-1),0)","v":0},{"$f":" CO21+ IF(AND(CP$14>$B21,$C21>$B21,CP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CP$14-$B21-1),0)","v":0},{"$f":" CP21+ IF(AND(CQ$14>$B21,$C21>$B21,CQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CQ$14-$B21-1),0)","v":0},{"$f":" CQ21+ IF(AND(CR$14>$B21,$C21>$B21,CR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CR$14-$B21-1),0)","v":0},{"$f":" CR21+ IF(AND(CS$14>$B21,$C21>$B21,CS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CS$14-$B21-1),0)","v":0},{"$f":" CS21+ IF(AND(CT$14>$B21,$C21>$B21,CT$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CT$14-$B21-1),0)","v":0},{"$f":" CT21+ IF(AND(CU$14>$B21,$C21>$B21,CU$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CU$14-$B21-1),0)","v":0},{"$f":" CU21+ IF(AND(CV$14>$B21,$C21>$B21,CV$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CV$14-$B21-1),0)","v":0},{"$f":" CV21+ IF(AND(CW$14>$B21,$C21>$B21,CW$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CW$14-$B21-1),0)","v":0},{"$f":" CW21+ IF(AND(CX$14>$B21,$C21>$B21,CX$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CX$14-$B21-1),0)","v":0},{"$f":" CX21+ IF(AND(CY$14>$B21,$C21>$B21,CY$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CY$14-$B21-1),0)","v":0},{"$f":" CY21+ IF(AND(CZ$14>$B21,$C21>$B21,CZ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,CZ$14-$B21-1),0)","v":0},{"$f":" CZ21+ IF(AND(DA$14>$B21,$C21>$B21,DA$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DA$14-$B21-1),0)","v":0},{"$f":" DA21+ IF(AND(DB$14>$B21,$C21>$B21,DB$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DB$14-$B21-1),0)","v":0},{"$f":" DB21+ IF(AND(DC$14>$B21,$C21>$B21,DC$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DC$14-$B21-1),0)","v":0},{"$f":" DC21+ IF(AND(DD$14>$B21,$C21>$B21,DD$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DD$14-$B21-1),0)","v":0},{"$f":" DD21+ IF(AND(DE$14>$B21,$C21>$B21,DE$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DE$14-$B21-1),0)","v":0},{"$f":" DE21+ IF(AND(DF$14>$B21,$C21>$B21,DF$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DF$14-$B21-1),0)","v":0},{"$f":" DF21+ IF(AND(DG$14>$B21,$C21>$B21,DG$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DG$14-$B21-1),0)","v":0},{"$f":" DG21+ IF(AND(DH$14>$B21,$C21>$B21,DH$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DH$14-$B21-1),0)","v":0},{"$f":" DH21+ IF(AND(DI$14>$B21,$C21>$B21,DI$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DI$14-$B21-1),0)","v":0},{"$f":" DI21+ IF(AND(DJ$14>$B21,$C21>$B21,DJ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DJ$14-$B21-1),0)","v":0},{"$f":" DJ21+ IF(AND(DK$14>$B21,$C21>$B21,DK$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DK$14-$B21-1),0)","v":0},{"$f":" DK21+ IF(AND(DL$14>$B21,$C21>$B21,DL$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DL$14-$B21-1),0)","v":0},{"$f":" DL21+ IF(AND(DM$14>$B21,$C21>$B21,DM$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DM$14-$B21-1),0)","v":0},{"$f":" DM21+ IF(AND(DN$14>$B21,$C21>$B21,DN$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DN$14-$B21-1),0)","v":0},{"$f":" DN21+ IF(AND(DO$14>$B21,$C21>$B21,DO$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DO$14-$B21-1),0)","v":0},{"$f":" DO21+ IF(AND(DP$14>$B21,$C21>$B21,DP$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DP$14-$B21-1),0)","v":0},{"$f":" DP21+ IF(AND(DQ$14>$B21,$C21>$B21,DQ$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DQ$14-$B21-1),0)","v":0},{"$f":" DQ21+ IF(AND(DR$14>$B21,$C21>$B21,DR$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DR$14-$B21-1),0)","v":0},{"$f":" DR21+ IF(AND(DS$14>$B21,$C21>$B21,DS$14-$B21<$C$5),OFFSET(Input!$BJ21,0,DS$14-$B21-1),0)","v":0}]
[{"$f":"Calcs!A22","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E22),1,Calcs!E22)*Periods,0)","v":57},{"$f":"ROUND(MAX(B22,Input!Z22*Periods),0)","v":57},null,null,0,{"$f":" F22+ IF(AND(G$14>$B22,$C22>$B22,G$14-$B22<$C$5),OFFSET(Input!$BJ22,0,G$14-$B22-1),0)","v":0},{"$f":" G22+ IF(AND(H$14>$B22,$C22>$B22,H$14-$B22<$C$5),OFFSET(Input!$BJ22,0,H$14-$B22-1),0)","v":0},{"$f":" H22+ IF(AND(I$14>$B22,$C22>$B22,I$14-$B22<$C$5),OFFSET(Input!$BJ22,0,I$14-$B22-1),0)","v":0},{"$f":" I22+ IF(AND(J$14>$B22,$C22>$B22,J$14-$B22<$C$5),OFFSET(Input!$BJ22,0,J$14-$B22-1),0)","v":0},{"$f":" J22+ IF(AND(K$14>$B22,$C22>$B22,K$14-$B22<$C$5),OFFSET(Input!$BJ22,0,K$14-$B22-1),0)","v":0},{"$f":" K22+ IF(AND(L$14>$B22,$C22>$B22,L$14-$B22<$C$5),OFFSET(Input!$BJ22,0,L$14-$B22-1),0)","v":0},{"$f":" L22+ IF(AND(M$14>$B22,$C22>$B22,M$14-$B22<$C$5),OFFSET(Input!$BJ22,0,M$14-$B22-1),0)","v":0},{"$f":" M22+ IF(AND(N$14>$B22,$C22>$B22,N$14-$B22<$C$5),OFFSET(Input!$BJ22,0,N$14-$B22-1),0)","v":0},{"$f":" N22+ IF(AND(O$14>$B22,$C22>$B22,O$14-$B22<$C$5),OFFSET(Input!$BJ22,0,O$14-$B22-1),0)","v":0},{"$f":" O22+ IF(AND(P$14>$B22,$C22>$B22,P$14-$B22<$C$5),OFFSET(Input!$BJ22,0,P$14-$B22-1),0)","v":0},{"$f":" P22+ IF(AND(Q$14>$B22,$C22>$B22,Q$14-$B22<$C$5),OFFSET(Input!$BJ22,0,Q$14-$B22-1),0)","v":0},{"$f":" Q22+ IF(AND(R$14>$B22,$C22>$B22,R$14-$B22<$C$5),OFFSET(Input!$BJ22,0,R$14-$B22-1),0)","v":0},{"$f":" R22+ IF(AND(S$14>$B22,$C22>$B22,S$14-$B22<$C$5),OFFSET(Input!$BJ22,0,S$14-$B22-1),0)","v":0},{"$f":" S22+ IF(AND(T$14>$B22,$C22>$B22,T$14-$B22<$C$5),OFFSET(Input!$BJ22,0,T$14-$B22-1),0)","v":0},{"$f":" T22+ IF(AND(U$14>$B22,$C22>$B22,U$14-$B22<$C$5),OFFSET(Input!$BJ22,0,U$14-$B22-1),0)","v":0},{"$f":" U22+ IF(AND(V$14>$B22,$C22>$B22,V$14-$B22<$C$5),OFFSET(Input!$BJ22,0,V$14-$B22-1),0)","v":0},{"$f":" V22+ IF(AND(W$14>$B22,$C22>$B22,W$14-$B22<$C$5),OFFSET(Input!$BJ22,0,W$14-$B22-1),0)","v":0},{"$f":" W22+ IF(AND(X$14>$B22,$C22>$B22,X$14-$B22<$C$5),OFFSET(Input!$BJ22,0,X$14-$B22-1),0)","v":0},{"$f":" X22+ IF(AND(Y$14>$B22,$C22>$B22,Y$14-$B22<$C$5),OFFSET(Input!$BJ22,0,Y$14-$B22-1),0)","v":0},{"$f":" Y22+ IF(AND(Z$14>$B22,$C22>$B22,Z$14-$B22<$C$5),OFFSET(Input!$BJ22,0,Z$14-$B22-1),0)","v":0},{"$f":" Z22+ IF(AND(AA$14>$B22,$C22>$B22,AA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AA$14-$B22-1),0)","v":0},{"$f":" AA22+ IF(AND(AB$14>$B22,$C22>$B22,AB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AB$14-$B22-1),0)","v":0},{"$f":" AB22+ IF(AND(AC$14>$B22,$C22>$B22,AC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AC$14-$B22-1),0)","v":0},{"$f":" AC22+ IF(AND(AD$14>$B22,$C22>$B22,AD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AD$14-$B22-1),0)","v":0},{"$f":" AD22+ IF(AND(AE$14>$B22,$C22>$B22,AE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AE$14-$B22-1),0)","v":0},{"$f":" AE22+ IF(AND(AF$14>$B22,$C22>$B22,AF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AF$14-$B22-1),0)","v":0},{"$f":" AF22+ IF(AND(AG$14>$B22,$C22>$B22,AG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AG$14-$B22-1),0)","v":0},{"$f":" AG22+ IF(AND(AH$14>$B22,$C22>$B22,AH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AH$14-$B22-1),0)","v":0},{"$f":" AH22+ IF(AND(AI$14>$B22,$C22>$B22,AI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AI$14-$B22-1),0)","v":0},{"$f":" AI22+ IF(AND(AJ$14>$B22,$C22>$B22,AJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AJ$14-$B22-1),0)","v":0},{"$f":" AJ22+ IF(AND(AK$14>$B22,$C22>$B22,AK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AK$14-$B22-1),0)","v":0},{"$f":" AK22+ IF(AND(AL$14>$B22,$C22>$B22,AL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AL$14-$B22-1),0)","v":0},{"$f":" AL22+ IF(AND(AM$14>$B22,$C22>$B22,AM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AM$14-$B22-1),0)","v":0},{"$f":" AM22+ IF(AND(AN$14>$B22,$C22>$B22,AN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AN$14-$B22-1),0)","v":0},{"$f":" AN22+ IF(AND(AO$14>$B22,$C22>$B22,AO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AO$14-$B22-1),0)","v":0},{"$f":" AO22+ IF(AND(AP$14>$B22,$C22>$B22,AP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AP$14-$B22-1),0)","v":0},{"$f":" AP22+ IF(AND(AQ$14>$B22,$C22>$B22,AQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AQ$14-$B22-1),0)","v":0},{"$f":" AQ22+ IF(AND(AR$14>$B22,$C22>$B22,AR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AR$14-$B22-1),0)","v":0},{"$f":" AR22+ IF(AND(AS$14>$B22,$C22>$B22,AS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AS$14-$B22-1),0)","v":0},{"$f":" AS22+ IF(AND(AT$14>$B22,$C22>$B22,AT$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AT$14-$B22-1),0)","v":0},{"$f":" AT22+ IF(AND(AU$14>$B22,$C22>$B22,AU$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AU$14-$B22-1),0)","v":0},{"$f":" AU22+ IF(AND(AV$14>$B22,$C22>$B22,AV$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AV$14-$B22-1),0)","v":0},{"$f":" AV22+ IF(AND(AW$14>$B22,$C22>$B22,AW$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AW$14-$B22-1),0)","v":0},{"$f":" AW22+ IF(AND(AX$14>$B22,$C22>$B22,AX$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AX$14-$B22-1),0)","v":0},{"$f":" AX22+ IF(AND(AY$14>$B22,$C22>$B22,AY$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AY$14-$B22-1),0)","v":0},{"$f":" AY22+ IF(AND(AZ$14>$B22,$C22>$B22,AZ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,AZ$14-$B22-1),0)","v":0},{"$f":" AZ22+ IF(AND(BA$14>$B22,$C22>$B22,BA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BA$14-$B22-1),0)","v":0},{"$f":" BA22+ IF(AND(BB$14>$B22,$C22>$B22,BB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BB$14-$B22-1),0)","v":0},{"$f":" BB22+ IF(AND(BC$14>$B22,$C22>$B22,BC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BC$14-$B22-1),0)","v":0},{"$f":" BC22+ IF(AND(BD$14>$B22,$C22>$B22,BD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BD$14-$B22-1),0)","v":0},{"$f":" BD22+ IF(AND(BE$14>$B22,$C22>$B22,BE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BE$14-$B22-1),0)","v":0},{"$f":" BE22+ IF(AND(BF$14>$B22,$C22>$B22,BF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BF$14-$B22-1),0)","v":0},{"$f":" BF22+ IF(AND(BG$14>$B22,$C22>$B22,BG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BG$14-$B22-1),0)","v":0},{"$f":" BG22+ IF(AND(BH$14>$B22,$C22>$B22,BH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BH$14-$B22-1),0)","v":0},{"$f":" BH22+ IF(AND(BI$14>$B22,$C22>$B22,BI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BI$14-$B22-1),0)","v":0},{"$f":" BI22+ IF(AND(BJ$14>$B22,$C22>$B22,BJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BJ$14-$B22-1),0)","v":0},{"$f":" BJ22+ IF(AND(BK$14>$B22,$C22>$B22,BK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BK$14-$B22-1),0)","v":0},{"$f":" BK22+ IF(AND(BL$14>$B22,$C22>$B22,BL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BL$14-$B22-1),0)","v":0},{"$f":" BL22+ IF(AND(BM$14>$B22,$C22>$B22,BM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BM$14-$B22-1),0)","v":0},{"$f":" BM22+ IF(AND(BN$14>$B22,$C22>$B22,BN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BN$14-$B22-1),0)","v":0},{"$f":" BN22+ IF(AND(BO$14>$B22,$C22>$B22,BO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BO$14-$B22-1),0)","v":0},{"$f":" BO22+ IF(AND(BP$14>$B22,$C22>$B22,BP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BP$14-$B22-1),0)","v":0},{"$f":" BP22+ IF(AND(BQ$14>$B22,$C22>$B22,BQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BQ$14-$B22-1),0)","v":0},{"$f":" BQ22+ IF(AND(BR$14>$B22,$C22>$B22,BR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BR$14-$B22-1),0)","v":0},{"$f":" BR22+ IF(AND(BS$14>$B22,$C22>$B22,BS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BS$14-$B22-1),0)","v":0},{"$f":" BS22+ IF(AND(BT$14>$B22,$C22>$B22,BT$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BT$14-$B22-1),0)","v":0},{"$f":" BT22+ IF(AND(BU$14>$B22,$C22>$B22,BU$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BU$14-$B22-1),0)","v":0},{"$f":" BU22+ IF(AND(BV$14>$B22,$C22>$B22,BV$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BV$14-$B22-1),0)","v":0},{"$f":" BV22+ IF(AND(BW$14>$B22,$C22>$B22,BW$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BW$14-$B22-1),0)","v":0},{"$f":" BW22+ IF(AND(BX$14>$B22,$C22>$B22,BX$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BX$14-$B22-1),0)","v":0},{"$f":" BX22+ IF(AND(BY$14>$B22,$C22>$B22,BY$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BY$14-$B22-1),0)","v":0},{"$f":" BY22+ IF(AND(BZ$14>$B22,$C22>$B22,BZ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,BZ$14-$B22-1),0)","v":0},{"$f":" BZ22+ IF(AND(CA$14>$B22,$C22>$B22,CA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CA$14-$B22-1),0)","v":0},{"$f":" CA22+ IF(AND(CB$14>$B22,$C22>$B22,CB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CB$14-$B22-1),0)","v":0},{"$f":" CB22+ IF(AND(CC$14>$B22,$C22>$B22,CC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CC$14-$B22-1),0)","v":0},{"$f":" CC22+ IF(AND(CD$14>$B22,$C22>$B22,CD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CD$14-$B22-1),0)","v":0},{"$f":" CD22+ IF(AND(CE$14>$B22,$C22>$B22,CE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CE$14-$B22-1),0)","v":0},{"$f":" CE22+ IF(AND(CF$14>$B22,$C22>$B22,CF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CF$14-$B22-1),0)","v":0},{"$f":" CF22+ IF(AND(CG$14>$B22,$C22>$B22,CG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CG$14-$B22-1),0)","v":0},{"$f":" CG22+ IF(AND(CH$14>$B22,$C22>$B22,CH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CH$14-$B22-1),0)","v":0},{"$f":" CH22+ IF(AND(CI$14>$B22,$C22>$B22,CI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CI$14-$B22-1),0)","v":0},{"$f":" CI22+ IF(AND(CJ$14>$B22,$C22>$B22,CJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CJ$14-$B22-1),0)","v":0},{"$f":" CJ22+ IF(AND(CK$14>$B22,$C22>$B22,CK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CK$14-$B22-1),0)","v":0},{"$f":" CK22+ IF(AND(CL$14>$B22,$C22>$B22,CL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CL$14-$B22-1),0)","v":0},{"$f":" CL22+ IF(AND(CM$14>$B22,$C22>$B22,CM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CM$14-$B22-1),0)","v":0},{"$f":" CM22+ IF(AND(CN$14>$B22,$C22>$B22,CN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CN$14-$B22-1),0)","v":0},{"$f":" CN22+ IF(AND(CO$14>$B22,$C22>$B22,CO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CO$14-$B22-1),0)","v":0},{"$f":" CO22+ IF(AND(CP$14>$B22,$C22>$B22,CP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CP$14-$B22-1),0)","v":0},{"$f":" CP22+ IF(AND(CQ$14>$B22,$C22>$B22,CQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CQ$14-$B22-1),0)","v":0},{"$f":" CQ22+ IF(AND(CR$14>$B22,$C22>$B22,CR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CR$14-$B22-1),0)","v":0},{"$f":" CR22+ IF(AND(CS$14>$B22,$C22>$B22,CS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CS$14-$B22-1),0)","v":0},{"$f":" CS22+ IF(AND(CT$14>$B22,$C22>$B22,CT$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CT$14-$B22-1),0)","v":0},{"$f":" CT22+ IF(AND(CU$14>$B22,$C22>$B22,CU$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CU$14-$B22-1),0)","v":0},{"$f":" CU22+ IF(AND(CV$14>$B22,$C22>$B22,CV$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CV$14-$B22-1),0)","v":0},{"$f":" CV22+ IF(AND(CW$14>$B22,$C22>$B22,CW$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CW$14-$B22-1),0)","v":0},{"$f":" CW22+ IF(AND(CX$14>$B22,$C22>$B22,CX$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CX$14-$B22-1),0)","v":0},{"$f":" CX22+ IF(AND(CY$14>$B22,$C22>$B22,CY$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CY$14-$B22-1),0)","v":0},{"$f":" CY22+ IF(AND(CZ$14>$B22,$C22>$B22,CZ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,CZ$14-$B22-1),0)","v":0},{"$f":" CZ22+ IF(AND(DA$14>$B22,$C22>$B22,DA$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DA$14-$B22-1),0)","v":0},{"$f":" DA22+ IF(AND(DB$14>$B22,$C22>$B22,DB$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DB$14-$B22-1),0)","v":0},{"$f":" DB22+ IF(AND(DC$14>$B22,$C22>$B22,DC$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DC$14-$B22-1),0)","v":0},{"$f":" DC22+ IF(AND(DD$14>$B22,$C22>$B22,DD$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DD$14-$B22-1),0)","v":0},{"$f":" DD22+ IF(AND(DE$14>$B22,$C22>$B22,DE$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DE$14-$B22-1),0)","v":0},{"$f":" DE22+ IF(AND(DF$14>$B22,$C22>$B22,DF$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DF$14-$B22-1),0)","v":0},{"$f":" DF22+ IF(AND(DG$14>$B22,$C22>$B22,DG$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DG$14-$B22-1),0)","v":0},{"$f":" DG22+ IF(AND(DH$14>$B22,$C22>$B22,DH$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DH$14-$B22-1),0)","v":0},{"$f":" DH22+ IF(AND(DI$14>$B22,$C22>$B22,DI$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DI$14-$B22-1),0)","v":0},{"$f":" DI22+ IF(AND(DJ$14>$B22,$C22>$B22,DJ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DJ$14-$B22-1),0)","v":0},{"$f":" DJ22+ IF(AND(DK$14>$B22,$C22>$B22,DK$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DK$14-$B22-1),0)","v":0},{"$f":" DK22+ IF(AND(DL$14>$B22,$C22>$B22,DL$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DL$14-$B22-1),0)","v":0},{"$f":" DL22+ IF(AND(DM$14>$B22,$C22>$B22,DM$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DM$14-$B22-1),0)","v":0},{"$f":" DM22+ IF(AND(DN$14>$B22,$C22>$B22,DN$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DN$14-$B22-1),0)","v":0},{"$f":" DN22+ IF(AND(DO$14>$B22,$C22>$B22,DO$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DO$14-$B22-1),0)","v":0},{"$f":" DO22+ IF(AND(DP$14>$B22,$C22>$B22,DP$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DP$14-$B22-1),0)","v":0},{"$f":" DP22+ IF(AND(DQ$14>$B22,$C22>$B22,DQ$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DQ$14-$B22-1),0)","v":0},{"$f":" DQ22+ IF(AND(DR$14>$B22,$C22>$B22,DR$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DR$14-$B22-1),0)","v":0},{"$f":" DR22+ IF(AND(DS$14>$B22,$C22>$B22,DS$14-$B22<$C$5),OFFSET(Input!$BJ22,0,DS$14-$B22-1),0)","v":0}]
[{"$f":"Calcs!A23","v":"10% (1980-2000 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E23),1,Calcs!E23)*Periods,0)","v":57},{"$f":"ROUND(MAX(B23,Input!Z23*Periods),0)","v":57},null,null,0,{"$f":" F23+ IF(AND(G$14>$B23,$C23>$B23,G$14-$B23<$C$5),OFFSET(Input!$BJ23,0,G$14-$B23-1),0)","v":0},{"$f":" G23+ IF(AND(H$14>$B23,$C23>$B23,H$14-$B23<$C$5),OFFSET(Input!$BJ23,0,H$14-$B23-1),0)","v":0},{"$f":" H23+ IF(AND(I$14>$B23,$C23>$B23,I$14-$B23<$C$5),OFFSET(Input!$BJ23,0,I$14-$B23-1),0)","v":0},{"$f":" I23+ IF(AND(J$14>$B23,$C23>$B23,J$14-$B23<$C$5),OFFSET(Input!$BJ23,0,J$14-$B23-1),0)","v":0},{"$f":" J23+ IF(AND(K$14>$B23,$C23>$B23,K$14-$B23<$C$5),OFFSET(Input!$BJ23,0,K$14-$B23-1),0)","v":0},{"$f":" K23+ IF(AND(L$14>$B23,$C23>$B23,L$14-$B23<$C$5),OFFSET(Input!$BJ23,0,L$14-$B23-1),0)","v":0},{"$f":" L23+ IF(AND(M$14>$B23,$C23>$B23,M$14-$B23<$C$5),OFFSET(Input!$BJ23,0,M$14-$B23-1),0)","v":0},{"$f":" M23+ IF(AND(N$14>$B23,$C23>$B23,N$14-$B23<$C$5),OFFSET(Input!$BJ23,0,N$14-$B23-1),0)","v":0},{"$f":" N23+ IF(AND(O$14>$B23,$C23>$B23,O$14-$B23<$C$5),OFFSET(Input!$BJ23,0,O$14-$B23-1),0)","v":0},{"$f":" O23+ IF(AND(P$14>$B23,$C23>$B23,P$14-$B23<$C$5),OFFSET(Input!$BJ23,0,P$14-$B23-1),0)","v":0},{"$f":" P23+ IF(AND(Q$14>$B23,$C23>$B23,Q$14-$B23<$C$5),OFFSET(Input!$BJ23,0,Q$14-$B23-1),0)","v":0},{"$f":" Q23+ IF(AND(R$14>$B23,$C23>$B23,R$14-$B23<$C$5),OFFSET(Input!$BJ23,0,R$14-$B23-1),0)","v":0},{"$f":" R23+ IF(AND(S$14>$B23,$C23>$B23,S$14-$B23<$C$5),OFFSET(Input!$BJ23,0,S$14-$B23-1),0)","v":0},{"$f":" S23+ IF(AND(T$14>$B23,$C23>$B23,T$14-$B23<$C$5),OFFSET(Input!$BJ23,0,T$14-$B23-1),0)","v":0},{"$f":" T23+ IF(AND(U$14>$B23,$C23>$B23,U$14-$B23<$C$5),OFFSET(Input!$BJ23,0,U$14-$B23-1),0)","v":0},{"$f":" U23+ IF(AND(V$14>$B23,$C23>$B23,V$14-$B23<$C$5),OFFSET(Input!$BJ23,0,V$14-$B23-1),0)","v":0},{"$f":" V23+ IF(AND(W$14>$B23,$C23>$B23,W$14-$B23<$C$5),OFFSET(Input!$BJ23,0,W$14-$B23-1),0)","v":0},{"$f":" W23+ IF(AND(X$14>$B23,$C23>$B23,X$14-$B23<$C$5),OFFSET(Input!$BJ23,0,X$14-$B23-1),0)","v":0},{"$f":" X23+ IF(AND(Y$14>$B23,$C23>$B23,Y$14-$B23<$C$5),OFFSET(Input!$BJ23,0,Y$14-$B23-1),0)","v":0},{"$f":" Y23+ IF(AND(Z$14>$B23,$C23>$B23,Z$14-$B23<$C$5),OFFSET(Input!$BJ23,0,Z$14-$B23-1),0)","v":0},{"$f":" Z23+ IF(AND(AA$14>$B23,$C23>$B23,AA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AA$14-$B23-1),0)","v":0},{"$f":" AA23+ IF(AND(AB$14>$B23,$C23>$B23,AB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AB$14-$B23-1),0)","v":0},{"$f":" AB23+ IF(AND(AC$14>$B23,$C23>$B23,AC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AC$14-$B23-1),0)","v":0},{"$f":" AC23+ IF(AND(AD$14>$B23,$C23>$B23,AD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AD$14-$B23-1),0)","v":0},{"$f":" AD23+ IF(AND(AE$14>$B23,$C23>$B23,AE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AE$14-$B23-1),0)","v":0},{"$f":" AE23+ IF(AND(AF$14>$B23,$C23>$B23,AF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AF$14-$B23-1),0)","v":0},{"$f":" AF23+ IF(AND(AG$14>$B23,$C23>$B23,AG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AG$14-$B23-1),0)","v":0},{"$f":" AG23+ IF(AND(AH$14>$B23,$C23>$B23,AH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AH$14-$B23-1),0)","v":0},{"$f":" AH23+ IF(AND(AI$14>$B23,$C23>$B23,AI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AI$14-$B23-1),0)","v":0},{"$f":" AI23+ IF(AND(AJ$14>$B23,$C23>$B23,AJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AJ$14-$B23-1),0)","v":0},{"$f":" AJ23+ IF(AND(AK$14>$B23,$C23>$B23,AK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AK$14-$B23-1),0)","v":0},{"$f":" AK23+ IF(AND(AL$14>$B23,$C23>$B23,AL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AL$14-$B23-1),0)","v":0},{"$f":" AL23+ IF(AND(AM$14>$B23,$C23>$B23,AM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AM$14-$B23-1),0)","v":0},{"$f":" AM23+ IF(AND(AN$14>$B23,$C23>$B23,AN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AN$14-$B23-1),0)","v":0},{"$f":" AN23+ IF(AND(AO$14>$B23,$C23>$B23,AO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AO$14-$B23-1),0)","v":0},{"$f":" AO23+ IF(AND(AP$14>$B23,$C23>$B23,AP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AP$14-$B23-1),0)","v":0},{"$f":" AP23+ IF(AND(AQ$14>$B23,$C23>$B23,AQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AQ$14-$B23-1),0)","v":0},{"$f":" AQ23+ IF(AND(AR$14>$B23,$C23>$B23,AR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AR$14-$B23-1),0)","v":0},{"$f":" AR23+ IF(AND(AS$14>$B23,$C23>$B23,AS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AS$14-$B23-1),0)","v":0},{"$f":" AS23+ IF(AND(AT$14>$B23,$C23>$B23,AT$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AT$14-$B23-1),0)","v":0},{"$f":" AT23+ IF(AND(AU$14>$B23,$C23>$B23,AU$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AU$14-$B23-1),0)","v":0},{"$f":" AU23+ IF(AND(AV$14>$B23,$C23>$B23,AV$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AV$14-$B23-1),0)","v":0},{"$f":" AV23+ IF(AND(AW$14>$B23,$C23>$B23,AW$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AW$14-$B23-1),0)","v":0},{"$f":" AW23+ IF(AND(AX$14>$B23,$C23>$B23,AX$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AX$14-$B23-1),0)","v":0},{"$f":" AX23+ IF(AND(AY$14>$B23,$C23>$B23,AY$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AY$14-$B23-1),0)","v":0},{"$f":" AY23+ IF(AND(AZ$14>$B23,$C23>$B23,AZ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,AZ$14-$B23-1),0)","v":0},{"$f":" AZ23+ IF(AND(BA$14>$B23,$C23>$B23,BA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BA$14-$B23-1),0)","v":0},{"$f":" BA23+ IF(AND(BB$14>$B23,$C23>$B23,BB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BB$14-$B23-1),0)","v":0},{"$f":" BB23+ IF(AND(BC$14>$B23,$C23>$B23,BC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BC$14-$B23-1),0)","v":0},{"$f":" BC23+ IF(AND(BD$14>$B23,$C23>$B23,BD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BD$14-$B23-1),0)","v":0},{"$f":" BD23+ IF(AND(BE$14>$B23,$C23>$B23,BE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BE$14-$B23-1),0)","v":0},{"$f":" BE23+ IF(AND(BF$14>$B23,$C23>$B23,BF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BF$14-$B23-1),0)","v":0},{"$f":" BF23+ IF(AND(BG$14>$B23,$C23>$B23,BG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BG$14-$B23-1),0)","v":0},{"$f":" BG23+ IF(AND(BH$14>$B23,$C23>$B23,BH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BH$14-$B23-1),0)","v":0},{"$f":" BH23+ IF(AND(BI$14>$B23,$C23>$B23,BI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BI$14-$B23-1),0)","v":0},{"$f":" BI23+ IF(AND(BJ$14>$B23,$C23>$B23,BJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BJ$14-$B23-1),0)","v":0},{"$f":" BJ23+ IF(AND(BK$14>$B23,$C23>$B23,BK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BK$14-$B23-1),0)","v":0},{"$f":" BK23+ IF(AND(BL$14>$B23,$C23>$B23,BL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BL$14-$B23-1),0)","v":0},{"$f":" BL23+ IF(AND(BM$14>$B23,$C23>$B23,BM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BM$14-$B23-1),0)","v":0},{"$f":" BM23+ IF(AND(BN$14>$B23,$C23>$B23,BN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BN$14-$B23-1),0)","v":0},{"$f":" BN23+ IF(AND(BO$14>$B23,$C23>$B23,BO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BO$14-$B23-1),0)","v":0},{"$f":" BO23+ IF(AND(BP$14>$B23,$C23>$B23,BP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BP$14-$B23-1),0)","v":0},{"$f":" BP23+ IF(AND(BQ$14>$B23,$C23>$B23,BQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BQ$14-$B23-1),0)","v":0},{"$f":" BQ23+ IF(AND(BR$14>$B23,$C23>$B23,BR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BR$14-$B23-1),0)","v":0},{"$f":" BR23+ IF(AND(BS$14>$B23,$C23>$B23,BS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BS$14-$B23-1),0)","v":0},{"$f":" BS23+ IF(AND(BT$14>$B23,$C23>$B23,BT$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BT$14-$B23-1),0)","v":0},{"$f":" BT23+ IF(AND(BU$14>$B23,$C23>$B23,BU$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BU$14-$B23-1),0)","v":0},{"$f":" BU23+ IF(AND(BV$14>$B23,$C23>$B23,BV$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BV$14-$B23-1),0)","v":0},{"$f":" BV23+ IF(AND(BW$14>$B23,$C23>$B23,BW$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BW$14-$B23-1),0)","v":0},{"$f":" BW23+ IF(AND(BX$14>$B23,$C23>$B23,BX$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BX$14-$B23-1),0)","v":0},{"$f":" BX23+ IF(AND(BY$14>$B23,$C23>$B23,BY$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BY$14-$B23-1),0)","v":0},{"$f":" BY23+ IF(AND(BZ$14>$B23,$C23>$B23,BZ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,BZ$14-$B23-1),0)","v":0},{"$f":" BZ23+ IF(AND(CA$14>$B23,$C23>$B23,CA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CA$14-$B23-1),0)","v":0},{"$f":" CA23+ IF(AND(CB$14>$B23,$C23>$B23,CB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CB$14-$B23-1),0)","v":0},{"$f":" CB23+ IF(AND(CC$14>$B23,$C23>$B23,CC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CC$14-$B23-1),0)","v":0},{"$f":" CC23+ IF(AND(CD$14>$B23,$C23>$B23,CD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CD$14-$B23-1),0)","v":0},{"$f":" CD23+ IF(AND(CE$14>$B23,$C23>$B23,CE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CE$14-$B23-1),0)","v":0},{"$f":" CE23+ IF(AND(CF$14>$B23,$C23>$B23,CF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CF$14-$B23-1),0)","v":0},{"$f":" CF23+ IF(AND(CG$14>$B23,$C23>$B23,CG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CG$14-$B23-1),0)","v":0},{"$f":" CG23+ IF(AND(CH$14>$B23,$C23>$B23,CH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CH$14-$B23-1),0)","v":0},{"$f":" CH23+ IF(AND(CI$14>$B23,$C23>$B23,CI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CI$14-$B23-1),0)","v":0},{"$f":" CI23+ IF(AND(CJ$14>$B23,$C23>$B23,CJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CJ$14-$B23-1),0)","v":0},{"$f":" CJ23+ IF(AND(CK$14>$B23,$C23>$B23,CK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CK$14-$B23-1),0)","v":0},{"$f":" CK23+ IF(AND(CL$14>$B23,$C23>$B23,CL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CL$14-$B23-1),0)","v":0},{"$f":" CL23+ IF(AND(CM$14>$B23,$C23>$B23,CM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CM$14-$B23-1),0)","v":0},{"$f":" CM23+ IF(AND(CN$14>$B23,$C23>$B23,CN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CN$14-$B23-1),0)","v":0},{"$f":" CN23+ IF(AND(CO$14>$B23,$C23>$B23,CO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CO$14-$B23-1),0)","v":0},{"$f":" CO23+ IF(AND(CP$14>$B23,$C23>$B23,CP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CP$14-$B23-1),0)","v":0},{"$f":" CP23+ IF(AND(CQ$14>$B23,$C23>$B23,CQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CQ$14-$B23-1),0)","v":0},{"$f":" CQ23+ IF(AND(CR$14>$B23,$C23>$B23,CR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CR$14-$B23-1),0)","v":0},{"$f":" CR23+ IF(AND(CS$14>$B23,$C23>$B23,CS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CS$14-$B23-1),0)","v":0},{"$f":" CS23+ IF(AND(CT$14>$B23,$C23>$B23,CT$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CT$14-$B23-1),0)","v":0},{"$f":" CT23+ IF(AND(CU$14>$B23,$C23>$B23,CU$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CU$14-$B23-1),0)","v":0},{"$f":" CU23+ IF(AND(CV$14>$B23,$C23>$B23,CV$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CV$14-$B23-1),0)","v":0},{"$f":" CV23+ IF(AND(CW$14>$B23,$C23>$B23,CW$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CW$14-$B23-1),0)","v":0},{"$f":" CW23+ IF(AND(CX$14>$B23,$C23>$B23,CX$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CX$14-$B23-1),0)","v":0},{"$f":" CX23+ IF(AND(CY$14>$B23,$C23>$B23,CY$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CY$14-$B23-1),0)","v":0},{"$f":" CY23+ IF(AND(CZ$14>$B23,$C23>$B23,CZ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,CZ$14-$B23-1),0)","v":0},{"$f":" CZ23+ IF(AND(DA$14>$B23,$C23>$B23,DA$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DA$14-$B23-1),0)","v":0},{"$f":" DA23+ IF(AND(DB$14>$B23,$C23>$B23,DB$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DB$14-$B23-1),0)","v":0},{"$f":" DB23+ IF(AND(DC$14>$B23,$C23>$B23,DC$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DC$14-$B23-1),0)","v":0},{"$f":" DC23+ IF(AND(DD$14>$B23,$C23>$B23,DD$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DD$14-$B23-1),0)","v":0},{"$f":" DD23+ IF(AND(DE$14>$B23,$C23>$B23,DE$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DE$14-$B23-1),0)","v":0},{"$f":" DE23+ IF(AND(DF$14>$B23,$C23>$B23,DF$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DF$14-$B23-1),0)","v":0},{"$f":" DF23+ IF(AND(DG$14>$B23,$C23>$B23,DG$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DG$14-$B23-1),0)","v":0},{"$f":" DG23+ IF(AND(DH$14>$B23,$C23>$B23,DH$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DH$14-$B23-1),0)","v":0},{"$f":" DH23+ IF(AND(DI$14>$B23,$C23>$B23,DI$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DI$14-$B23-1),0)","v":0},{"$f":" DI23+ IF(AND(DJ$14>$B23,$C23>$B23,DJ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DJ$14-$B23-1),0)","v":0},{"$f":" DJ23+ IF(AND(DK$14>$B23,$C23>$B23,DK$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DK$14-$B23-1),0)","v":0},{"$f":" DK23+ IF(AND(DL$14>$B23,$C23>$B23,DL$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DL$14-$B23-1),0)","v":0},{"$f":" DL23+ IF(AND(DM$14>$B23,$C23>$B23,DM$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DM$14-$B23-1),0)","v":0},{"$f":" DM23+ IF(AND(DN$14>$B23,$C23>$B23,DN$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DN$14-$B23-1),0)","v":0},{"$f":" DN23+ IF(AND(DO$14>$B23,$C23>$B23,DO$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DO$14-$B23-1),0)","v":0},{"$f":" DO23+ IF(AND(DP$14>$B23,$C23>$B23,DP$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DP$14-$B23-1),0)","v":0},{"$f":" DP23+ IF(AND(DQ$14>$B23,$C23>$B23,DQ$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DQ$14-$B23-1),0)","v":0},{"$f":" DQ23+ IF(AND(DR$14>$B23,$C23>$B23,DR$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DR$14-$B23-1),0)","v":0},{"$f":" DR23+ IF(AND(DS$14>$B23,$C23>$B23,DS$14-$B23<$C$5),OFFSET(Input!$BJ23,0,DS$14-$B23-1),0)","v":0}]
[{"$f":"Calcs!A24","v":"10%  (2001-2008 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E24),1,Calcs!E24)*Periods,0)","v":57},{"$f":"ROUND(MAX(B24,Input!Z24*Periods),0)","v":57},null,null,0,{"$f":" F24+ IF(AND(G$14>$B24,$C24>$B24,G$14-$B24<$C$5),OFFSET(Input!$BJ24,0,G$14-$B24-1),0)","v":0},{"$f":" G24+ IF(AND(H$14>$B24,$C24>$B24,H$14-$B24<$C$5),OFFSET(Input!$BJ24,0,H$14-$B24-1),0)","v":0},{"$f":" H24+ IF(AND(I$14>$B24,$C24>$B24,I$14-$B24<$C$5),OFFSET(Input!$BJ24,0,I$14-$B24-1),0)","v":0},{"$f":" I24+ IF(AND(J$14>$B24,$C24>$B24,J$14-$B24<$C$5),OFFSET(Input!$BJ24,0,J$14-$B24-1),0)","v":0},{"$f":" J24+ IF(AND(K$14>$B24,$C24>$B24,K$14-$B24<$C$5),OFFSET(Input!$BJ24,0,K$14-$B24-1),0)","v":0},{"$f":" K24+ IF(AND(L$14>$B24,$C24>$B24,L$14-$B24<$C$5),OFFSET(Input!$BJ24,0,L$14-$B24-1),0)","v":0},{"$f":" L24+ IF(AND(M$14>$B24,$C24>$B24,M$14-$B24<$C$5),OFFSET(Input!$BJ24,0,M$14-$B24-1),0)","v":0},{"$f":" M24+ IF(AND(N$14>$B24,$C24>$B24,N$14-$B24<$C$5),OFFSET(Input!$BJ24,0,N$14-$B24-1),0)","v":0},{"$f":" N24+ IF(AND(O$14>$B24,$C24>$B24,O$14-$B24<$C$5),OFFSET(Input!$BJ24,0,O$14-$B24-1),0)","v":0},{"$f":" O24+ IF(AND(P$14>$B24,$C24>$B24,P$14-$B24<$C$5),OFFSET(Input!$BJ24,0,P$14-$B24-1),0)","v":0},{"$f":" P24+ IF(AND(Q$14>$B24,$C24>$B24,Q$14-$B24<$C$5),OFFSET(Input!$BJ24,0,Q$14-$B24-1),0)","v":0},{"$f":" Q24+ IF(AND(R$14>$B24,$C24>$B24,R$14-$B24<$C$5),OFFSET(Input!$BJ24,0,R$14-$B24-1),0)","v":0},{"$f":" R24+ IF(AND(S$14>$B24,$C24>$B24,S$14-$B24<$C$5),OFFSET(Input!$BJ24,0,S$14-$B24-1),0)","v":0},{"$f":" S24+ IF(AND(T$14>$B24,$C24>$B24,T$14-$B24<$C$5),OFFSET(Input!$BJ24,0,T$14-$B24-1),0)","v":0},{"$f":" T24+ IF(AND(U$14>$B24,$C24>$B24,U$14-$B24<$C$5),OFFSET(Input!$BJ24,0,U$14-$B24-1),0)","v":0},{"$f":" U24+ IF(AND(V$14>$B24,$C24>$B24,V$14-$B24<$C$5),OFFSET(Input!$BJ24,0,V$14-$B24-1),0)","v":0},{"$f":" V24+ IF(AND(W$14>$B24,$C24>$B24,W$14-$B24<$C$5),OFFSET(Input!$BJ24,0,W$14-$B24-1),0)","v":0},{"$f":" W24+ IF(AND(X$14>$B24,$C24>$B24,X$14-$B24<$C$5),OFFSET(Input!$BJ24,0,X$14-$B24-1),0)","v":0},{"$f":" X24+ IF(AND(Y$14>$B24,$C24>$B24,Y$14-$B24<$C$5),OFFSET(Input!$BJ24,0,Y$14-$B24-1),0)","v":0},{"$f":" Y24+ IF(AND(Z$14>$B24,$C24>$B24,Z$14-$B24<$C$5),OFFSET(Input!$BJ24,0,Z$14-$B24-1),0)","v":0},{"$f":" Z24+ IF(AND(AA$14>$B24,$C24>$B24,AA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AA$14-$B24-1),0)","v":0},{"$f":" AA24+ IF(AND(AB$14>$B24,$C24>$B24,AB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AB$14-$B24-1),0)","v":0},{"$f":" AB24+ IF(AND(AC$14>$B24,$C24>$B24,AC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AC$14-$B24-1),0)","v":0},{"$f":" AC24+ IF(AND(AD$14>$B24,$C24>$B24,AD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AD$14-$B24-1),0)","v":0},{"$f":" AD24+ IF(AND(AE$14>$B24,$C24>$B24,AE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AE$14-$B24-1),0)","v":0},{"$f":" AE24+ IF(AND(AF$14>$B24,$C24>$B24,AF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AF$14-$B24-1),0)","v":0},{"$f":" AF24+ IF(AND(AG$14>$B24,$C24>$B24,AG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AG$14-$B24-1),0)","v":0},{"$f":" AG24+ IF(AND(AH$14>$B24,$C24>$B24,AH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AH$14-$B24-1),0)","v":0},{"$f":" AH24+ IF(AND(AI$14>$B24,$C24>$B24,AI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AI$14-$B24-1),0)","v":0},{"$f":" AI24+ IF(AND(AJ$14>$B24,$C24>$B24,AJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AJ$14-$B24-1),0)","v":0},{"$f":" AJ24+ IF(AND(AK$14>$B24,$C24>$B24,AK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AK$14-$B24-1),0)","v":0},{"$f":" AK24+ IF(AND(AL$14>$B24,$C24>$B24,AL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AL$14-$B24-1),0)","v":0},{"$f":" AL24+ IF(AND(AM$14>$B24,$C24>$B24,AM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AM$14-$B24-1),0)","v":0},{"$f":" AM24+ IF(AND(AN$14>$B24,$C24>$B24,AN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AN$14-$B24-1),0)","v":0},{"$f":" AN24+ IF(AND(AO$14>$B24,$C24>$B24,AO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AO$14-$B24-1),0)","v":0},{"$f":" AO24+ IF(AND(AP$14>$B24,$C24>$B24,AP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AP$14-$B24-1),0)","v":0},{"$f":" AP24+ IF(AND(AQ$14>$B24,$C24>$B24,AQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AQ$14-$B24-1),0)","v":0},{"$f":" AQ24+ IF(AND(AR$14>$B24,$C24>$B24,AR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AR$14-$B24-1),0)","v":0},{"$f":" AR24+ IF(AND(AS$14>$B24,$C24>$B24,AS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AS$14-$B24-1),0)","v":0},{"$f":" AS24+ IF(AND(AT$14>$B24,$C24>$B24,AT$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AT$14-$B24-1),0)","v":0},{"$f":" AT24+ IF(AND(AU$14>$B24,$C24>$B24,AU$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AU$14-$B24-1),0)","v":0},{"$f":" AU24+ IF(AND(AV$14>$B24,$C24>$B24,AV$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AV$14-$B24-1),0)","v":0},{"$f":" AV24+ IF(AND(AW$14>$B24,$C24>$B24,AW$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AW$14-$B24-1),0)","v":0},{"$f":" AW24+ IF(AND(AX$14>$B24,$C24>$B24,AX$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AX$14-$B24-1),0)","v":0},{"$f":" AX24+ IF(AND(AY$14>$B24,$C24>$B24,AY$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AY$14-$B24-1),0)","v":0},{"$f":" AY24+ IF(AND(AZ$14>$B24,$C24>$B24,AZ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,AZ$14-$B24-1),0)","v":0},{"$f":" AZ24+ IF(AND(BA$14>$B24,$C24>$B24,BA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BA$14-$B24-1),0)","v":0},{"$f":" BA24+ IF(AND(BB$14>$B24,$C24>$B24,BB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BB$14-$B24-1),0)","v":0},{"$f":" BB24+ IF(AND(BC$14>$B24,$C24>$B24,BC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BC$14-$B24-1),0)","v":0},{"$f":" BC24+ IF(AND(BD$14>$B24,$C24>$B24,BD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BD$14-$B24-1),0)","v":0},{"$f":" BD24+ IF(AND(BE$14>$B24,$C24>$B24,BE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BE$14-$B24-1),0)","v":0},{"$f":" BE24+ IF(AND(BF$14>$B24,$C24>$B24,BF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BF$14-$B24-1),0)","v":0},{"$f":" BF24+ IF(AND(BG$14>$B24,$C24>$B24,BG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BG$14-$B24-1),0)","v":0},{"$f":" BG24+ IF(AND(BH$14>$B24,$C24>$B24,BH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BH$14-$B24-1),0)","v":0},{"$f":" BH24+ IF(AND(BI$14>$B24,$C24>$B24,BI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BI$14-$B24-1),0)","v":0},{"$f":" BI24+ IF(AND(BJ$14>$B24,$C24>$B24,BJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BJ$14-$B24-1),0)","v":0},{"$f":" BJ24+ IF(AND(BK$14>$B24,$C24>$B24,BK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BK$14-$B24-1),0)","v":0},{"$f":" BK24+ IF(AND(BL$14>$B24,$C24>$B24,BL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BL$14-$B24-1),0)","v":0},{"$f":" BL24+ IF(AND(BM$14>$B24,$C24>$B24,BM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BM$14-$B24-1),0)","v":0},{"$f":" BM24+ IF(AND(BN$14>$B24,$C24>$B24,BN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BN$14-$B24-1),0)","v":0},{"$f":" BN24+ IF(AND(BO$14>$B24,$C24>$B24,BO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BO$14-$B24-1),0)","v":0},{"$f":" BO24+ IF(AND(BP$14>$B24,$C24>$B24,BP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BP$14-$B24-1),0)","v":0},{"$f":" BP24+ IF(AND(BQ$14>$B24,$C24>$B24,BQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BQ$14-$B24-1),0)","v":0},{"$f":" BQ24+ IF(AND(BR$14>$B24,$C24>$B24,BR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BR$14-$B24-1),0)","v":0},{"$f":" BR24+ IF(AND(BS$14>$B24,$C24>$B24,BS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BS$14-$B24-1),0)","v":0},{"$f":" BS24+ IF(AND(BT$14>$B24,$C24>$B24,BT$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BT$14-$B24-1),0)","v":0},{"$f":" BT24+ IF(AND(BU$14>$B24,$C24>$B24,BU$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BU$14-$B24-1),0)","v":0},{"$f":" BU24+ IF(AND(BV$14>$B24,$C24>$B24,BV$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BV$14-$B24-1),0)","v":0},{"$f":" BV24+ IF(AND(BW$14>$B24,$C24>$B24,BW$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BW$14-$B24-1),0)","v":0},{"$f":" BW24+ IF(AND(BX$14>$B24,$C24>$B24,BX$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BX$14-$B24-1),0)","v":0},{"$f":" BX24+ IF(AND(BY$14>$B24,$C24>$B24,BY$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BY$14-$B24-1),0)","v":0},{"$f":" BY24+ IF(AND(BZ$14>$B24,$C24>$B24,BZ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,BZ$14-$B24-1),0)","v":0},{"$f":" BZ24+ IF(AND(CA$14>$B24,$C24>$B24,CA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CA$14-$B24-1),0)","v":0},{"$f":" CA24+ IF(AND(CB$14>$B24,$C24>$B24,CB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CB$14-$B24-1),0)","v":0},{"$f":" CB24+ IF(AND(CC$14>$B24,$C24>$B24,CC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CC$14-$B24-1),0)","v":0},{"$f":" CC24+ IF(AND(CD$14>$B24,$C24>$B24,CD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CD$14-$B24-1),0)","v":0},{"$f":" CD24+ IF(AND(CE$14>$B24,$C24>$B24,CE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CE$14-$B24-1),0)","v":0},{"$f":" CE24+ IF(AND(CF$14>$B24,$C24>$B24,CF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CF$14-$B24-1),0)","v":0},{"$f":" CF24+ IF(AND(CG$14>$B24,$C24>$B24,CG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CG$14-$B24-1),0)","v":0},{"$f":" CG24+ IF(AND(CH$14>$B24,$C24>$B24,CH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CH$14-$B24-1),0)","v":0},{"$f":" CH24+ IF(AND(CI$14>$B24,$C24>$B24,CI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CI$14-$B24-1),0)","v":0},{"$f":" CI24+ IF(AND(CJ$14>$B24,$C24>$B24,CJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CJ$14-$B24-1),0)","v":0},{"$f":" CJ24+ IF(AND(CK$14>$B24,$C24>$B24,CK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CK$14-$B24-1),0)","v":0},{"$f":" CK24+ IF(AND(CL$14>$B24,$C24>$B24,CL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CL$14-$B24-1),0)","v":0},{"$f":" CL24+ IF(AND(CM$14>$B24,$C24>$B24,CM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CM$14-$B24-1),0)","v":0},{"$f":" CM24+ IF(AND(CN$14>$B24,$C24>$B24,CN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CN$14-$B24-1),0)","v":0},{"$f":" CN24+ IF(AND(CO$14>$B24,$C24>$B24,CO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CO$14-$B24-1),0)","v":0},{"$f":" CO24+ IF(AND(CP$14>$B24,$C24>$B24,CP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CP$14-$B24-1),0)","v":0},{"$f":" CP24+ IF(AND(CQ$14>$B24,$C24>$B24,CQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CQ$14-$B24-1),0)","v":0},{"$f":" CQ24+ IF(AND(CR$14>$B24,$C24>$B24,CR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CR$14-$B24-1),0)","v":0},{"$f":" CR24+ IF(AND(CS$14>$B24,$C24>$B24,CS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CS$14-$B24-1),0)","v":0},{"$f":" CS24+ IF(AND(CT$14>$B24,$C24>$B24,CT$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CT$14-$B24-1),0)","v":0},{"$f":" CT24+ IF(AND(CU$14>$B24,$C24>$B24,CU$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CU$14-$B24-1),0)","v":0},{"$f":" CU24+ IF(AND(CV$14>$B24,$C24>$B24,CV$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CV$14-$B24-1),0)","v":0},{"$f":" CV24+ IF(AND(CW$14>$B24,$C24>$B24,CW$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CW$14-$B24-1),0)","v":0},{"$f":" CW24+ IF(AND(CX$14>$B24,$C24>$B24,CX$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CX$14-$B24-1),0)","v":0},{"$f":" CX24+ IF(AND(CY$14>$B24,$C24>$B24,CY$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CY$14-$B24-1),0)","v":0},{"$f":" CY24+ IF(AND(CZ$14>$B24,$C24>$B24,CZ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,CZ$14-$B24-1),0)","v":0},{"$f":" CZ24+ IF(AND(DA$14>$B24,$C24>$B24,DA$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DA$14-$B24-1),0)","v":0},{"$f":" DA24+ IF(AND(DB$14>$B24,$C24>$B24,DB$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DB$14-$B24-1),0)","v":0},{"$f":" DB24+ IF(AND(DC$14>$B24,$C24>$B24,DC$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DC$14-$B24-1),0)","v":0},{"$f":" DC24+ IF(AND(DD$14>$B24,$C24>$B24,DD$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DD$14-$B24-1),0)","v":0},{"$f":" DD24+ IF(AND(DE$14>$B24,$C24>$B24,DE$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DE$14-$B24-1),0)","v":0},{"$f":" DE24+ IF(AND(DF$14>$B24,$C24>$B24,DF$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DF$14-$B24-1),0)","v":0},{"$f":" DF24+ IF(AND(DG$14>$B24,$C24>$B24,DG$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DG$14-$B24-1),0)","v":0},{"$f":" DG24+ IF(AND(DH$14>$B24,$C24>$B24,DH$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DH$14-$B24-1),0)","v":0},{"$f":" DH24+ IF(AND(DI$14>$B24,$C24>$B24,DI$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DI$14-$B24-1),0)","v":0},{"$f":" DI24+ IF(AND(DJ$14>$B24,$C24>$B24,DJ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DJ$14-$B24-1),0)","v":0},{"$f":" DJ24+ IF(AND(DK$14>$B24,$C24>$B24,DK$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DK$14-$B24-1),0)","v":0},{"$f":" DK24+ IF(AND(DL$14>$B24,$C24>$B24,DL$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DL$14-$B24-1),0)","v":0},{"$f":" DL24+ IF(AND(DM$14>$B24,$C24>$B24,DM$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DM$14-$B24-1),0)","v":0},{"$f":" DM24+ IF(AND(DN$14>$B24,$C24>$B24,DN$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DN$14-$B24-1),0)","v":0},{"$f":" DN24+ IF(AND(DO$14>$B24,$C24>$B24,DO$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DO$14-$B24-1),0)","v":0},{"$f":" DO24+ IF(AND(DP$14>$B24,$C24>$B24,DP$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DP$14-$B24-1),0)","v":0},{"$f":" DP24+ IF(AND(DQ$14>$B24,$C24>$B24,DQ$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DQ$14-$B24-1),0)","v":0},{"$f":" DQ24+ IF(AND(DR$14>$B24,$C24>$B24,DR$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DR$14-$B24-1),0)","v":0},{"$f":" DR24+ IF(AND(DS$14>$B24,$C24>$B24,DS$14-$B24<$C$5),OFFSET(Input!$BJ24,0,DS$14-$B24-1),0)","v":0}]
[{"$f":"Calcs!A25","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E25),1,Calcs!E25)*Periods,0)","v":57},{"$f":"ROUND(MAX(B25,Input!Z25*Periods),0)","v":57},null,null,0,{"$f":" F25+ IF(AND(G$14>$B25,$C25>$B25,G$14-$B25<$C$5),OFFSET(Input!$BJ25,0,G$14-$B25-1),0)","v":0},{"$f":" G25+ IF(AND(H$14>$B25,$C25>$B25,H$14-$B25<$C$5),OFFSET(Input!$BJ25,0,H$14-$B25-1),0)","v":0},{"$f":" H25+ IF(AND(I$14>$B25,$C25>$B25,I$14-$B25<$C$5),OFFSET(Input!$BJ25,0,I$14-$B25-1),0)","v":0},{"$f":" I25+ IF(AND(J$14>$B25,$C25>$B25,J$14-$B25<$C$5),OFFSET(Input!$BJ25,0,J$14-$B25-1),0)","v":0},{"$f":" J25+ IF(AND(K$14>$B25,$C25>$B25,K$14-$B25<$C$5),OFFSET(Input!$BJ25,0,K$14-$B25-1),0)","v":0},{"$f":" K25+ IF(AND(L$14>$B25,$C25>$B25,L$14-$B25<$C$5),OFFSET(Input!$BJ25,0,L$14-$B25-1),0)","v":0},{"$f":" L25+ IF(AND(M$14>$B25,$C25>$B25,M$14-$B25<$C$5),OFFSET(Input!$BJ25,0,M$14-$B25-1),0)","v":0},{"$f":" M25+ IF(AND(N$14>$B25,$C25>$B25,N$14-$B25<$C$5),OFFSET(Input!$BJ25,0,N$14-$B25-1),0)","v":0},{"$f":" N25+ IF(AND(O$14>$B25,$C25>$B25,O$14-$B25<$C$5),OFFSET(Input!$BJ25,0,O$14-$B25-1),0)","v":0},{"$f":" O25+ IF(AND(P$14>$B25,$C25>$B25,P$14-$B25<$C$5),OFFSET(Input!$BJ25,0,P$14-$B25-1),0)","v":0},{"$f":" P25+ IF(AND(Q$14>$B25,$C25>$B25,Q$14-$B25<$C$5),OFFSET(Input!$BJ25,0,Q$14-$B25-1),0)","v":0},{"$f":" Q25+ IF(AND(R$14>$B25,$C25>$B25,R$14-$B25<$C$5),OFFSET(Input!$BJ25,0,R$14-$B25-1),0)","v":0},{"$f":" R25+ IF(AND(S$14>$B25,$C25>$B25,S$14-$B25<$C$5),OFFSET(Input!$BJ25,0,S$14-$B25-1),0)","v":0},{"$f":" S25+ IF(AND(T$14>$B25,$C25>$B25,T$14-$B25<$C$5),OFFSET(Input!$BJ25,0,T$14-$B25-1),0)","v":0},{"$f":" T25+ IF(AND(U$14>$B25,$C25>$B25,U$14-$B25<$C$5),OFFSET(Input!$BJ25,0,U$14-$B25-1),0)","v":0},{"$f":" U25+ IF(AND(V$14>$B25,$C25>$B25,V$14-$B25<$C$5),OFFSET(Input!$BJ25,0,V$14-$B25-1),0)","v":0},{"$f":" V25+ IF(AND(W$14>$B25,$C25>$B25,W$14-$B25<$C$5),OFFSET(Input!$BJ25,0,W$14-$B25-1),0)","v":0},{"$f":" W25+ IF(AND(X$14>$B25,$C25>$B25,X$14-$B25<$C$5),OFFSET(Input!$BJ25,0,X$14-$B25-1),0)","v":0},{"$f":" X25+ IF(AND(Y$14>$B25,$C25>$B25,Y$14-$B25<$C$5),OFFSET(Input!$BJ25,0,Y$14-$B25-1),0)","v":0},{"$f":" Y25+ IF(AND(Z$14>$B25,$C25>$B25,Z$14-$B25<$C$5),OFFSET(Input!$BJ25,0,Z$14-$B25-1),0)","v":0},{"$f":" Z25+ IF(AND(AA$14>$B25,$C25>$B25,AA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AA$14-$B25-1),0)","v":0},{"$f":" AA25+ IF(AND(AB$14>$B25,$C25>$B25,AB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AB$14-$B25-1),0)","v":0},{"$f":" AB25+ IF(AND(AC$14>$B25,$C25>$B25,AC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AC$14-$B25-1),0)","v":0},{"$f":" AC25+ IF(AND(AD$14>$B25,$C25>$B25,AD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AD$14-$B25-1),0)","v":0},{"$f":" AD25+ IF(AND(AE$14>$B25,$C25>$B25,AE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AE$14-$B25-1),0)","v":0},{"$f":" AE25+ IF(AND(AF$14>$B25,$C25>$B25,AF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AF$14-$B25-1),0)","v":0},{"$f":" AF25+ IF(AND(AG$14>$B25,$C25>$B25,AG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AG$14-$B25-1),0)","v":0},{"$f":" AG25+ IF(AND(AH$14>$B25,$C25>$B25,AH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AH$14-$B25-1),0)","v":0},{"$f":" AH25+ IF(AND(AI$14>$B25,$C25>$B25,AI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AI$14-$B25-1),0)","v":0},{"$f":" AI25+ IF(AND(AJ$14>$B25,$C25>$B25,AJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AJ$14-$B25-1),0)","v":0},{"$f":" AJ25+ IF(AND(AK$14>$B25,$C25>$B25,AK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AK$14-$B25-1),0)","v":0},{"$f":" AK25+ IF(AND(AL$14>$B25,$C25>$B25,AL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AL$14-$B25-1),0)","v":0},{"$f":" AL25+ IF(AND(AM$14>$B25,$C25>$B25,AM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AM$14-$B25-1),0)","v":0},{"$f":" AM25+ IF(AND(AN$14>$B25,$C25>$B25,AN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AN$14-$B25-1),0)","v":0},{"$f":" AN25+ IF(AND(AO$14>$B25,$C25>$B25,AO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AO$14-$B25-1),0)","v":0},{"$f":" AO25+ IF(AND(AP$14>$B25,$C25>$B25,AP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AP$14-$B25-1),0)","v":0},{"$f":" AP25+ IF(AND(AQ$14>$B25,$C25>$B25,AQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AQ$14-$B25-1),0)","v":0},{"$f":" AQ25+ IF(AND(AR$14>$B25,$C25>$B25,AR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AR$14-$B25-1),0)","v":0},{"$f":" AR25+ IF(AND(AS$14>$B25,$C25>$B25,AS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AS$14-$B25-1),0)","v":0},{"$f":" AS25+ IF(AND(AT$14>$B25,$C25>$B25,AT$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AT$14-$B25-1),0)","v":0},{"$f":" AT25+ IF(AND(AU$14>$B25,$C25>$B25,AU$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AU$14-$B25-1),0)","v":0},{"$f":" AU25+ IF(AND(AV$14>$B25,$C25>$B25,AV$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AV$14-$B25-1),0)","v":0},{"$f":" AV25+ IF(AND(AW$14>$B25,$C25>$B25,AW$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AW$14-$B25-1),0)","v":0},{"$f":" AW25+ IF(AND(AX$14>$B25,$C25>$B25,AX$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AX$14-$B25-1),0)","v":0},{"$f":" AX25+ IF(AND(AY$14>$B25,$C25>$B25,AY$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AY$14-$B25-1),0)","v":0},{"$f":" AY25+ IF(AND(AZ$14>$B25,$C25>$B25,AZ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,AZ$14-$B25-1),0)","v":0},{"$f":" AZ25+ IF(AND(BA$14>$B25,$C25>$B25,BA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BA$14-$B25-1),0)","v":0},{"$f":" BA25+ IF(AND(BB$14>$B25,$C25>$B25,BB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BB$14-$B25-1),0)","v":0},{"$f":" BB25+ IF(AND(BC$14>$B25,$C25>$B25,BC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BC$14-$B25-1),0)","v":0},{"$f":" BC25+ IF(AND(BD$14>$B25,$C25>$B25,BD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BD$14-$B25-1),0)","v":0},{"$f":" BD25+ IF(AND(BE$14>$B25,$C25>$B25,BE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BE$14-$B25-1),0)","v":0},{"$f":" BE25+ IF(AND(BF$14>$B25,$C25>$B25,BF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BF$14-$B25-1),0)","v":0},{"$f":" BF25+ IF(AND(BG$14>$B25,$C25>$B25,BG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BG$14-$B25-1),0)","v":0},{"$f":" BG25+ IF(AND(BH$14>$B25,$C25>$B25,BH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BH$14-$B25-1),0)","v":0},{"$f":" BH25+ IF(AND(BI$14>$B25,$C25>$B25,BI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BI$14-$B25-1),0)","v":0},{"$f":" BI25+ IF(AND(BJ$14>$B25,$C25>$B25,BJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BJ$14-$B25-1),0)","v":0},{"$f":" BJ25+ IF(AND(BK$14>$B25,$C25>$B25,BK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BK$14-$B25-1),0)","v":0},{"$f":" BK25+ IF(AND(BL$14>$B25,$C25>$B25,BL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BL$14-$B25-1),0)","v":0},{"$f":" BL25+ IF(AND(BM$14>$B25,$C25>$B25,BM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BM$14-$B25-1),0)","v":0},{"$f":" BM25+ IF(AND(BN$14>$B25,$C25>$B25,BN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BN$14-$B25-1),0)","v":0},{"$f":" BN25+ IF(AND(BO$14>$B25,$C25>$B25,BO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BO$14-$B25-1),0)","v":0},{"$f":" BO25+ IF(AND(BP$14>$B25,$C25>$B25,BP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BP$14-$B25-1),0)","v":0},{"$f":" BP25+ IF(AND(BQ$14>$B25,$C25>$B25,BQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BQ$14-$B25-1),0)","v":0},{"$f":" BQ25+ IF(AND(BR$14>$B25,$C25>$B25,BR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BR$14-$B25-1),0)","v":0},{"$f":" BR25+ IF(AND(BS$14>$B25,$C25>$B25,BS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BS$14-$B25-1),0)","v":0},{"$f":" BS25+ IF(AND(BT$14>$B25,$C25>$B25,BT$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BT$14-$B25-1),0)","v":0},{"$f":" BT25+ IF(AND(BU$14>$B25,$C25>$B25,BU$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BU$14-$B25-1),0)","v":0},{"$f":" BU25+ IF(AND(BV$14>$B25,$C25>$B25,BV$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BV$14-$B25-1),0)","v":0},{"$f":" BV25+ IF(AND(BW$14>$B25,$C25>$B25,BW$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BW$14-$B25-1),0)","v":0},{"$f":" BW25+ IF(AND(BX$14>$B25,$C25>$B25,BX$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BX$14-$B25-1),0)","v":0},{"$f":" BX25+ IF(AND(BY$14>$B25,$C25>$B25,BY$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BY$14-$B25-1),0)","v":0},{"$f":" BY25+ IF(AND(BZ$14>$B25,$C25>$B25,BZ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,BZ$14-$B25-1),0)","v":0},{"$f":" BZ25+ IF(AND(CA$14>$B25,$C25>$B25,CA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CA$14-$B25-1),0)","v":0},{"$f":" CA25+ IF(AND(CB$14>$B25,$C25>$B25,CB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CB$14-$B25-1),0)","v":0},{"$f":" CB25+ IF(AND(CC$14>$B25,$C25>$B25,CC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CC$14-$B25-1),0)","v":0},{"$f":" CC25+ IF(AND(CD$14>$B25,$C25>$B25,CD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CD$14-$B25-1),0)","v":0},{"$f":" CD25+ IF(AND(CE$14>$B25,$C25>$B25,CE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CE$14-$B25-1),0)","v":0},{"$f":" CE25+ IF(AND(CF$14>$B25,$C25>$B25,CF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CF$14-$B25-1),0)","v":0},{"$f":" CF25+ IF(AND(CG$14>$B25,$C25>$B25,CG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CG$14-$B25-1),0)","v":0},{"$f":" CG25+ IF(AND(CH$14>$B25,$C25>$B25,CH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CH$14-$B25-1),0)","v":0},{"$f":" CH25+ IF(AND(CI$14>$B25,$C25>$B25,CI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CI$14-$B25-1),0)","v":0},{"$f":" CI25+ IF(AND(CJ$14>$B25,$C25>$B25,CJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CJ$14-$B25-1),0)","v":0},{"$f":" CJ25+ IF(AND(CK$14>$B25,$C25>$B25,CK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CK$14-$B25-1),0)","v":0},{"$f":" CK25+ IF(AND(CL$14>$B25,$C25>$B25,CL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CL$14-$B25-1),0)","v":0},{"$f":" CL25+ IF(AND(CM$14>$B25,$C25>$B25,CM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CM$14-$B25-1),0)","v":0},{"$f":" CM25+ IF(AND(CN$14>$B25,$C25>$B25,CN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CN$14-$B25-1),0)","v":0},{"$f":" CN25+ IF(AND(CO$14>$B25,$C25>$B25,CO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CO$14-$B25-1),0)","v":0},{"$f":" CO25+ IF(AND(CP$14>$B25,$C25>$B25,CP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CP$14-$B25-1),0)","v":0},{"$f":" CP25+ IF(AND(CQ$14>$B25,$C25>$B25,CQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CQ$14-$B25-1),0)","v":0},{"$f":" CQ25+ IF(AND(CR$14>$B25,$C25>$B25,CR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CR$14-$B25-1),0)","v":0},{"$f":" CR25+ IF(AND(CS$14>$B25,$C25>$B25,CS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CS$14-$B25-1),0)","v":0},{"$f":" CS25+ IF(AND(CT$14>$B25,$C25>$B25,CT$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CT$14-$B25-1),0)","v":0},{"$f":" CT25+ IF(AND(CU$14>$B25,$C25>$B25,CU$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CU$14-$B25-1),0)","v":0},{"$f":" CU25+ IF(AND(CV$14>$B25,$C25>$B25,CV$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CV$14-$B25-1),0)","v":0},{"$f":" CV25+ IF(AND(CW$14>$B25,$C25>$B25,CW$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CW$14-$B25-1),0)","v":0},{"$f":" CW25+ IF(AND(CX$14>$B25,$C25>$B25,CX$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CX$14-$B25-1),0)","v":0},{"$f":" CX25+ IF(AND(CY$14>$B25,$C25>$B25,CY$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CY$14-$B25-1),0)","v":0},{"$f":" CY25+ IF(AND(CZ$14>$B25,$C25>$B25,CZ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,CZ$14-$B25-1),0)","v":0},{"$f":" CZ25+ IF(AND(DA$14>$B25,$C25>$B25,DA$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DA$14-$B25-1),0)","v":0},{"$f":" DA25+ IF(AND(DB$14>$B25,$C25>$B25,DB$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DB$14-$B25-1),0)","v":0},{"$f":" DB25+ IF(AND(DC$14>$B25,$C25>$B25,DC$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DC$14-$B25-1),0)","v":0},{"$f":" DC25+ IF(AND(DD$14>$B25,$C25>$B25,DD$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DD$14-$B25-1),0)","v":0},{"$f":" DD25+ IF(AND(DE$14>$B25,$C25>$B25,DE$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DE$14-$B25-1),0)","v":0},{"$f":" DE25+ IF(AND(DF$14>$B25,$C25>$B25,DF$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DF$14-$B25-1),0)","v":0},{"$f":" DF25+ IF(AND(DG$14>$B25,$C25>$B25,DG$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DG$14-$B25-1),0)","v":0},{"$f":" DG25+ IF(AND(DH$14>$B25,$C25>$B25,DH$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DH$14-$B25-1),0)","v":0},{"$f":" DH25+ IF(AND(DI$14>$B25,$C25>$B25,DI$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DI$14-$B25-1),0)","v":0},{"$f":" DI25+ IF(AND(DJ$14>$B25,$C25>$B25,DJ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DJ$14-$B25-1),0)","v":0},{"$f":" DJ25+ IF(AND(DK$14>$B25,$C25>$B25,DK$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DK$14-$B25-1),0)","v":0},{"$f":" DK25+ IF(AND(DL$14>$B25,$C25>$B25,DL$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DL$14-$B25-1),0)","v":0},{"$f":" DL25+ IF(AND(DM$14>$B25,$C25>$B25,DM$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DM$14-$B25-1),0)","v":0},{"$f":" DM25+ IF(AND(DN$14>$B25,$C25>$B25,DN$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DN$14-$B25-1),0)","v":0},{"$f":" DN25+ IF(AND(DO$14>$B25,$C25>$B25,DO$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DO$14-$B25-1),0)","v":0},{"$f":" DO25+ IF(AND(DP$14>$B25,$C25>$B25,DP$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DP$14-$B25-1),0)","v":0},{"$f":" DP25+ IF(AND(DQ$14>$B25,$C25>$B25,DQ$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DQ$14-$B25-1),0)","v":0},{"$f":" DQ25+ IF(AND(DR$14>$B25,$C25>$B25,DR$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DR$14-$B25-1),0)","v":0},{"$f":" DR25+ IF(AND(DS$14>$B25,$C25>$B25,DS$14-$B25<$C$5),OFFSET(Input!$BJ25,0,DS$14-$B25-1),0)","v":0}]
[{"$f":"Calcs!A26","v":"10% (1980-2000 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E26),1,Calcs!E26)*Periods,0)","v":57},{"$f":"ROUND(MAX(B26,Input!Z26*Periods),0)","v":57},null,null,0,{"$f":" F26+ IF(AND(G$14>$B26,$C26>$B26,G$14-$B26<$C$5),OFFSET(Input!$BJ26,0,G$14-$B26-1),0)","v":0},{"$f":" G26+ IF(AND(H$14>$B26,$C26>$B26,H$14-$B26<$C$5),OFFSET(Input!$BJ26,0,H$14-$B26-1),0)","v":0},{"$f":" H26+ IF(AND(I$14>$B26,$C26>$B26,I$14-$B26<$C$5),OFFSET(Input!$BJ26,0,I$14-$B26-1),0)","v":0},{"$f":" I26+ IF(AND(J$14>$B26,$C26>$B26,J$14-$B26<$C$5),OFFSET(Input!$BJ26,0,J$14-$B26-1),0)","v":0},{"$f":" J26+ IF(AND(K$14>$B26,$C26>$B26,K$14-$B26<$C$5),OFFSET(Input!$BJ26,0,K$14-$B26-1),0)","v":0},{"$f":" K26+ IF(AND(L$14>$B26,$C26>$B26,L$14-$B26<$C$5),OFFSET(Input!$BJ26,0,L$14-$B26-1),0)","v":0},{"$f":" L26+ IF(AND(M$14>$B26,$C26>$B26,M$14-$B26<$C$5),OFFSET(Input!$BJ26,0,M$14-$B26-1),0)","v":0},{"$f":" M26+ IF(AND(N$14>$B26,$C26>$B26,N$14-$B26<$C$5),OFFSET(Input!$BJ26,0,N$14-$B26-1),0)","v":0},{"$f":" N26+ IF(AND(O$14>$B26,$C26>$B26,O$14-$B26<$C$5),OFFSET(Input!$BJ26,0,O$14-$B26-1),0)","v":0},{"$f":" O26+ IF(AND(P$14>$B26,$C26>$B26,P$14-$B26<$C$5),OFFSET(Input!$BJ26,0,P$14-$B26-1),0)","v":0},{"$f":" P26+ IF(AND(Q$14>$B26,$C26>$B26,Q$14-$B26<$C$5),OFFSET(Input!$BJ26,0,Q$14-$B26-1),0)","v":0},{"$f":" Q26+ IF(AND(R$14>$B26,$C26>$B26,R$14-$B26<$C$5),OFFSET(Input!$BJ26,0,R$14-$B26-1),0)","v":0},{"$f":" R26+ IF(AND(S$14>$B26,$C26>$B26,S$14-$B26<$C$5),OFFSET(Input!$BJ26,0,S$14-$B26-1),0)","v":0},{"$f":" S26+ IF(AND(T$14>$B26,$C26>$B26,T$14-$B26<$C$5),OFFSET(Input!$BJ26,0,T$14-$B26-1),0)","v":0},{"$f":" T26+ IF(AND(U$14>$B26,$C26>$B26,U$14-$B26<$C$5),OFFSET(Input!$BJ26,0,U$14-$B26-1),0)","v":0},{"$f":" U26+ IF(AND(V$14>$B26,$C26>$B26,V$14-$B26<$C$5),OFFSET(Input!$BJ26,0,V$14-$B26-1),0)","v":0},{"$f":" V26+ IF(AND(W$14>$B26,$C26>$B26,W$14-$B26<$C$5),OFFSET(Input!$BJ26,0,W$14-$B26-1),0)","v":0},{"$f":" W26+ IF(AND(X$14>$B26,$C26>$B26,X$14-$B26<$C$5),OFFSET(Input!$BJ26,0,X$14-$B26-1),0)","v":0},{"$f":" X26+ IF(AND(Y$14>$B26,$C26>$B26,Y$14-$B26<$C$5),OFFSET(Input!$BJ26,0,Y$14-$B26-1),0)","v":0},{"$f":" Y26+ IF(AND(Z$14>$B26,$C26>$B26,Z$14-$B26<$C$5),OFFSET(Input!$BJ26,0,Z$14-$B26-1),0)","v":0},{"$f":" Z26+ IF(AND(AA$14>$B26,$C26>$B26,AA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AA$14-$B26-1),0)","v":0},{"$f":" AA26+ IF(AND(AB$14>$B26,$C26>$B26,AB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AB$14-$B26-1),0)","v":0},{"$f":" AB26+ IF(AND(AC$14>$B26,$C26>$B26,AC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AC$14-$B26-1),0)","v":0},{"$f":" AC26+ IF(AND(AD$14>$B26,$C26>$B26,AD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AD$14-$B26-1),0)","v":0},{"$f":" AD26+ IF(AND(AE$14>$B26,$C26>$B26,AE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AE$14-$B26-1),0)","v":0},{"$f":" AE26+ IF(AND(AF$14>$B26,$C26>$B26,AF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AF$14-$B26-1),0)","v":0},{"$f":" AF26+ IF(AND(AG$14>$B26,$C26>$B26,AG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AG$14-$B26-1),0)","v":0},{"$f":" AG26+ IF(AND(AH$14>$B26,$C26>$B26,AH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AH$14-$B26-1),0)","v":0},{"$f":" AH26+ IF(AND(AI$14>$B26,$C26>$B26,AI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AI$14-$B26-1),0)","v":0},{"$f":" AI26+ IF(AND(AJ$14>$B26,$C26>$B26,AJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AJ$14-$B26-1),0)","v":0},{"$f":" AJ26+ IF(AND(AK$14>$B26,$C26>$B26,AK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AK$14-$B26-1),0)","v":0},{"$f":" AK26+ IF(AND(AL$14>$B26,$C26>$B26,AL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AL$14-$B26-1),0)","v":0},{"$f":" AL26+ IF(AND(AM$14>$B26,$C26>$B26,AM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AM$14-$B26-1),0)","v":0},{"$f":" AM26+ IF(AND(AN$14>$B26,$C26>$B26,AN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AN$14-$B26-1),0)","v":0},{"$f":" AN26+ IF(AND(AO$14>$B26,$C26>$B26,AO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AO$14-$B26-1),0)","v":0},{"$f":" AO26+ IF(AND(AP$14>$B26,$C26>$B26,AP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AP$14-$B26-1),0)","v":0},{"$f":" AP26+ IF(AND(AQ$14>$B26,$C26>$B26,AQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AQ$14-$B26-1),0)","v":0},{"$f":" AQ26+ IF(AND(AR$14>$B26,$C26>$B26,AR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AR$14-$B26-1),0)","v":0},{"$f":" AR26+ IF(AND(AS$14>$B26,$C26>$B26,AS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AS$14-$B26-1),0)","v":0},{"$f":" AS26+ IF(AND(AT$14>$B26,$C26>$B26,AT$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AT$14-$B26-1),0)","v":0},{"$f":" AT26+ IF(AND(AU$14>$B26,$C26>$B26,AU$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AU$14-$B26-1),0)","v":0},{"$f":" AU26+ IF(AND(AV$14>$B26,$C26>$B26,AV$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AV$14-$B26-1),0)","v":0},{"$f":" AV26+ IF(AND(AW$14>$B26,$C26>$B26,AW$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AW$14-$B26-1),0)","v":0},{"$f":" AW26+ IF(AND(AX$14>$B26,$C26>$B26,AX$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AX$14-$B26-1),0)","v":0},{"$f":" AX26+ IF(AND(AY$14>$B26,$C26>$B26,AY$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AY$14-$B26-1),0)","v":0},{"$f":" AY26+ IF(AND(AZ$14>$B26,$C26>$B26,AZ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,AZ$14-$B26-1),0)","v":0},{"$f":" AZ26+ IF(AND(BA$14>$B26,$C26>$B26,BA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BA$14-$B26-1),0)","v":0},{"$f":" BA26+ IF(AND(BB$14>$B26,$C26>$B26,BB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BB$14-$B26-1),0)","v":0},{"$f":" BB26+ IF(AND(BC$14>$B26,$C26>$B26,BC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BC$14-$B26-1),0)","v":0},{"$f":" BC26+ IF(AND(BD$14>$B26,$C26>$B26,BD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BD$14-$B26-1),0)","v":0},{"$f":" BD26+ IF(AND(BE$14>$B26,$C26>$B26,BE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BE$14-$B26-1),0)","v":0},{"$f":" BE26+ IF(AND(BF$14>$B26,$C26>$B26,BF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BF$14-$B26-1),0)","v":0},{"$f":" BF26+ IF(AND(BG$14>$B26,$C26>$B26,BG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BG$14-$B26-1),0)","v":0},{"$f":" BG26+ IF(AND(BH$14>$B26,$C26>$B26,BH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BH$14-$B26-1),0)","v":0},{"$f":" BH26+ IF(AND(BI$14>$B26,$C26>$B26,BI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BI$14-$B26-1),0)","v":0},{"$f":" BI26+ IF(AND(BJ$14>$B26,$C26>$B26,BJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BJ$14-$B26-1),0)","v":0},{"$f":" BJ26+ IF(AND(BK$14>$B26,$C26>$B26,BK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BK$14-$B26-1),0)","v":0},{"$f":" BK26+ IF(AND(BL$14>$B26,$C26>$B26,BL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BL$14-$B26-1),0)","v":0},{"$f":" BL26+ IF(AND(BM$14>$B26,$C26>$B26,BM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BM$14-$B26-1),0)","v":0},{"$f":" BM26+ IF(AND(BN$14>$B26,$C26>$B26,BN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BN$14-$B26-1),0)","v":0},{"$f":" BN26+ IF(AND(BO$14>$B26,$C26>$B26,BO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BO$14-$B26-1),0)","v":0},{"$f":" BO26+ IF(AND(BP$14>$B26,$C26>$B26,BP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BP$14-$B26-1),0)","v":0},{"$f":" BP26+ IF(AND(BQ$14>$B26,$C26>$B26,BQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BQ$14-$B26-1),0)","v":0},{"$f":" BQ26+ IF(AND(BR$14>$B26,$C26>$B26,BR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BR$14-$B26-1),0)","v":0},{"$f":" BR26+ IF(AND(BS$14>$B26,$C26>$B26,BS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BS$14-$B26-1),0)","v":0},{"$f":" BS26+ IF(AND(BT$14>$B26,$C26>$B26,BT$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BT$14-$B26-1),0)","v":0},{"$f":" BT26+ IF(AND(BU$14>$B26,$C26>$B26,BU$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BU$14-$B26-1),0)","v":0},{"$f":" BU26+ IF(AND(BV$14>$B26,$C26>$B26,BV$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BV$14-$B26-1),0)","v":0},{"$f":" BV26+ IF(AND(BW$14>$B26,$C26>$B26,BW$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BW$14-$B26-1),0)","v":0},{"$f":" BW26+ IF(AND(BX$14>$B26,$C26>$B26,BX$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BX$14-$B26-1),0)","v":0},{"$f":" BX26+ IF(AND(BY$14>$B26,$C26>$B26,BY$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BY$14-$B26-1),0)","v":0},{"$f":" BY26+ IF(AND(BZ$14>$B26,$C26>$B26,BZ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,BZ$14-$B26-1),0)","v":0},{"$f":" BZ26+ IF(AND(CA$14>$B26,$C26>$B26,CA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CA$14-$B26-1),0)","v":0},{"$f":" CA26+ IF(AND(CB$14>$B26,$C26>$B26,CB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CB$14-$B26-1),0)","v":0},{"$f":" CB26+ IF(AND(CC$14>$B26,$C26>$B26,CC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CC$14-$B26-1),0)","v":0},{"$f":" CC26+ IF(AND(CD$14>$B26,$C26>$B26,CD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CD$14-$B26-1),0)","v":0},{"$f":" CD26+ IF(AND(CE$14>$B26,$C26>$B26,CE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CE$14-$B26-1),0)","v":0},{"$f":" CE26+ IF(AND(CF$14>$B26,$C26>$B26,CF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CF$14-$B26-1),0)","v":0},{"$f":" CF26+ IF(AND(CG$14>$B26,$C26>$B26,CG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CG$14-$B26-1),0)","v":0},{"$f":" CG26+ IF(AND(CH$14>$B26,$C26>$B26,CH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CH$14-$B26-1),0)","v":0},{"$f":" CH26+ IF(AND(CI$14>$B26,$C26>$B26,CI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CI$14-$B26-1),0)","v":0},{"$f":" CI26+ IF(AND(CJ$14>$B26,$C26>$B26,CJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CJ$14-$B26-1),0)","v":0},{"$f":" CJ26+ IF(AND(CK$14>$B26,$C26>$B26,CK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CK$14-$B26-1),0)","v":0},{"$f":" CK26+ IF(AND(CL$14>$B26,$C26>$B26,CL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CL$14-$B26-1),0)","v":0},{"$f":" CL26+ IF(AND(CM$14>$B26,$C26>$B26,CM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CM$14-$B26-1),0)","v":0},{"$f":" CM26+ IF(AND(CN$14>$B26,$C26>$B26,CN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CN$14-$B26-1),0)","v":0},{"$f":" CN26+ IF(AND(CO$14>$B26,$C26>$B26,CO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CO$14-$B26-1),0)","v":0},{"$f":" CO26+ IF(AND(CP$14>$B26,$C26>$B26,CP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CP$14-$B26-1),0)","v":0},{"$f":" CP26+ IF(AND(CQ$14>$B26,$C26>$B26,CQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CQ$14-$B26-1),0)","v":0},{"$f":" CQ26+ IF(AND(CR$14>$B26,$C26>$B26,CR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CR$14-$B26-1),0)","v":0},{"$f":" CR26+ IF(AND(CS$14>$B26,$C26>$B26,CS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CS$14-$B26-1),0)","v":0},{"$f":" CS26+ IF(AND(CT$14>$B26,$C26>$B26,CT$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CT$14-$B26-1),0)","v":0},{"$f":" CT26+ IF(AND(CU$14>$B26,$C26>$B26,CU$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CU$14-$B26-1),0)","v":0},{"$f":" CU26+ IF(AND(CV$14>$B26,$C26>$B26,CV$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CV$14-$B26-1),0)","v":0},{"$f":" CV26+ IF(AND(CW$14>$B26,$C26>$B26,CW$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CW$14-$B26-1),0)","v":0},{"$f":" CW26+ IF(AND(CX$14>$B26,$C26>$B26,CX$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CX$14-$B26-1),0)","v":0},{"$f":" CX26+ IF(AND(CY$14>$B26,$C26>$B26,CY$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CY$14-$B26-1),0)","v":0},{"$f":" CY26+ IF(AND(CZ$14>$B26,$C26>$B26,CZ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,CZ$14-$B26-1),0)","v":0},{"$f":" CZ26+ IF(AND(DA$14>$B26,$C26>$B26,DA$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DA$14-$B26-1),0)","v":0},{"$f":" DA26+ IF(AND(DB$14>$B26,$C26>$B26,DB$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DB$14-$B26-1),0)","v":0},{"$f":" DB26+ IF(AND(DC$14>$B26,$C26>$B26,DC$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DC$14-$B26-1),0)","v":0},{"$f":" DC26+ IF(AND(DD$14>$B26,$C26>$B26,DD$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DD$14-$B26-1),0)","v":0},{"$f":" DD26+ IF(AND(DE$14>$B26,$C26>$B26,DE$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DE$14-$B26-1),0)","v":0},{"$f":" DE26+ IF(AND(DF$14>$B26,$C26>$B26,DF$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DF$14-$B26-1),0)","v":0},{"$f":" DF26+ IF(AND(DG$14>$B26,$C26>$B26,DG$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DG$14-$B26-1),0)","v":0},{"$f":" DG26+ IF(AND(DH$14>$B26,$C26>$B26,DH$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DH$14-$B26-1),0)","v":0},{"$f":" DH26+ IF(AND(DI$14>$B26,$C26>$B26,DI$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DI$14-$B26-1),0)","v":0},{"$f":" DI26+ IF(AND(DJ$14>$B26,$C26>$B26,DJ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DJ$14-$B26-1),0)","v":0},{"$f":" DJ26+ IF(AND(DK$14>$B26,$C26>$B26,DK$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DK$14-$B26-1),0)","v":0},{"$f":" DK26+ IF(AND(DL$14>$B26,$C26>$B26,DL$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DL$14-$B26-1),0)","v":0},{"$f":" DL26+ IF(AND(DM$14>$B26,$C26>$B26,DM$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DM$14-$B26-1),0)","v":0},{"$f":" DM26+ IF(AND(DN$14>$B26,$C26>$B26,DN$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DN$14-$B26-1),0)","v":0},{"$f":" DN26+ IF(AND(DO$14>$B26,$C26>$B26,DO$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DO$14-$B26-1),0)","v":0},{"$f":" DO26+ IF(AND(DP$14>$B26,$C26>$B26,DP$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DP$14-$B26-1),0)","v":0},{"$f":" DP26+ IF(AND(DQ$14>$B26,$C26>$B26,DQ$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DQ$14-$B26-1),0)","v":0},{"$f":" DQ26+ IF(AND(DR$14>$B26,$C26>$B26,DR$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DR$14-$B26-1),0)","v":0},{"$f":" DR26+ IF(AND(DS$14>$B26,$C26>$B26,DS$14-$B26<$C$5),OFFSET(Input!$BJ26,0,DS$14-$B26-1),0)","v":0}]
[{"$f":"Calcs!A27","v":"10%  (2001-2008 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E27),1,Calcs!E27)*Periods,0)","v":57},{"$f":"ROUND(MAX(B27,Input!Z27*Periods),0)","v":57},null,null,0,{"$f":" F27+ IF(AND(G$14>$B27,$C27>$B27,G$14-$B27<$C$5),OFFSET(Input!$BJ27,0,G$14-$B27-1),0)","v":0},{"$f":" G27+ IF(AND(H$14>$B27,$C27>$B27,H$14-$B27<$C$5),OFFSET(Input!$BJ27,0,H$14-$B27-1),0)","v":0},{"$f":" H27+ IF(AND(I$14>$B27,$C27>$B27,I$14-$B27<$C$5),OFFSET(Input!$BJ27,0,I$14-$B27-1),0)","v":0},{"$f":" I27+ IF(AND(J$14>$B27,$C27>$B27,J$14-$B27<$C$5),OFFSET(Input!$BJ27,0,J$14-$B27-1),0)","v":0},{"$f":" J27+ IF(AND(K$14>$B27,$C27>$B27,K$14-$B27<$C$5),OFFSET(Input!$BJ27,0,K$14-$B27-1),0)","v":0},{"$f":" K27+ IF(AND(L$14>$B27,$C27>$B27,L$14-$B27<$C$5),OFFSET(Input!$BJ27,0,L$14-$B27-1),0)","v":0},{"$f":" L27+ IF(AND(M$14>$B27,$C27>$B27,M$14-$B27<$C$5),OFFSET(Input!$BJ27,0,M$14-$B27-1),0)","v":0},{"$f":" M27+ IF(AND(N$14>$B27,$C27>$B27,N$14-$B27<$C$5),OFFSET(Input!$BJ27,0,N$14-$B27-1),0)","v":0},{"$f":" N27+ IF(AND(O$14>$B27,$C27>$B27,O$14-$B27<$C$5),OFFSET(Input!$BJ27,0,O$14-$B27-1),0)","v":0},{"$f":" O27+ IF(AND(P$14>$B27,$C27>$B27,P$14-$B27<$C$5),OFFSET(Input!$BJ27,0,P$14-$B27-1),0)","v":0},{"$f":" P27+ IF(AND(Q$14>$B27,$C27>$B27,Q$14-$B27<$C$5),OFFSET(Input!$BJ27,0,Q$14-$B27-1),0)","v":0},{"$f":" Q27+ IF(AND(R$14>$B27,$C27>$B27,R$14-$B27<$C$5),OFFSET(Input!$BJ27,0,R$14-$B27-1),0)","v":0},{"$f":" R27+ IF(AND(S$14>$B27,$C27>$B27,S$14-$B27<$C$5),OFFSET(Input!$BJ27,0,S$14-$B27-1),0)","v":0},{"$f":" S27+ IF(AND(T$14>$B27,$C27>$B27,T$14-$B27<$C$5),OFFSET(Input!$BJ27,0,T$14-$B27-1),0)","v":0},{"$f":" T27+ IF(AND(U$14>$B27,$C27>$B27,U$14-$B27<$C$5),OFFSET(Input!$BJ27,0,U$14-$B27-1),0)","v":0},{"$f":" U27+ IF(AND(V$14>$B27,$C27>$B27,V$14-$B27<$C$5),OFFSET(Input!$BJ27,0,V$14-$B27-1),0)","v":0},{"$f":" V27+ IF(AND(W$14>$B27,$C27>$B27,W$14-$B27<$C$5),OFFSET(Input!$BJ27,0,W$14-$B27-1),0)","v":0},{"$f":" W27+ IF(AND(X$14>$B27,$C27>$B27,X$14-$B27<$C$5),OFFSET(Input!$BJ27,0,X$14-$B27-1),0)","v":0},{"$f":" X27+ IF(AND(Y$14>$B27,$C27>$B27,Y$14-$B27<$C$5),OFFSET(Input!$BJ27,0,Y$14-$B27-1),0)","v":0},{"$f":" Y27+ IF(AND(Z$14>$B27,$C27>$B27,Z$14-$B27<$C$5),OFFSET(Input!$BJ27,0,Z$14-$B27-1),0)","v":0},{"$f":" Z27+ IF(AND(AA$14>$B27,$C27>$B27,AA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AA$14-$B27-1),0)","v":0},{"$f":" AA27+ IF(AND(AB$14>$B27,$C27>$B27,AB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AB$14-$B27-1),0)","v":0},{"$f":" AB27+ IF(AND(AC$14>$B27,$C27>$B27,AC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AC$14-$B27-1),0)","v":0},{"$f":" AC27+ IF(AND(AD$14>$B27,$C27>$B27,AD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AD$14-$B27-1),0)","v":0},{"$f":" AD27+ IF(AND(AE$14>$B27,$C27>$B27,AE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AE$14-$B27-1),0)","v":0},{"$f":" AE27+ IF(AND(AF$14>$B27,$C27>$B27,AF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AF$14-$B27-1),0)","v":0},{"$f":" AF27+ IF(AND(AG$14>$B27,$C27>$B27,AG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AG$14-$B27-1),0)","v":0},{"$f":" AG27+ IF(AND(AH$14>$B27,$C27>$B27,AH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AH$14-$B27-1),0)","v":0},{"$f":" AH27+ IF(AND(AI$14>$B27,$C27>$B27,AI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AI$14-$B27-1),0)","v":0},{"$f":" AI27+ IF(AND(AJ$14>$B27,$C27>$B27,AJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AJ$14-$B27-1),0)","v":0},{"$f":" AJ27+ IF(AND(AK$14>$B27,$C27>$B27,AK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AK$14-$B27-1),0)","v":0},{"$f":" AK27+ IF(AND(AL$14>$B27,$C27>$B27,AL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AL$14-$B27-1),0)","v":0},{"$f":" AL27+ IF(AND(AM$14>$B27,$C27>$B27,AM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AM$14-$B27-1),0)","v":0},{"$f":" AM27+ IF(AND(AN$14>$B27,$C27>$B27,AN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AN$14-$B27-1),0)","v":0},{"$f":" AN27+ IF(AND(AO$14>$B27,$C27>$B27,AO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AO$14-$B27-1),0)","v":0},{"$f":" AO27+ IF(AND(AP$14>$B27,$C27>$B27,AP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AP$14-$B27-1),0)","v":0},{"$f":" AP27+ IF(AND(AQ$14>$B27,$C27>$B27,AQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AQ$14-$B27-1),0)","v":0},{"$f":" AQ27+ IF(AND(AR$14>$B27,$C27>$B27,AR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AR$14-$B27-1),0)","v":0},{"$f":" AR27+ IF(AND(AS$14>$B27,$C27>$B27,AS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AS$14-$B27-1),0)","v":0},{"$f":" AS27+ IF(AND(AT$14>$B27,$C27>$B27,AT$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AT$14-$B27-1),0)","v":0},{"$f":" AT27+ IF(AND(AU$14>$B27,$C27>$B27,AU$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AU$14-$B27-1),0)","v":0},{"$f":" AU27+ IF(AND(AV$14>$B27,$C27>$B27,AV$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AV$14-$B27-1),0)","v":0},{"$f":" AV27+ IF(AND(AW$14>$B27,$C27>$B27,AW$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AW$14-$B27-1),0)","v":0},{"$f":" AW27+ IF(AND(AX$14>$B27,$C27>$B27,AX$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AX$14-$B27-1),0)","v":0},{"$f":" AX27+ IF(AND(AY$14>$B27,$C27>$B27,AY$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AY$14-$B27-1),0)","v":0},{"$f":" AY27+ IF(AND(AZ$14>$B27,$C27>$B27,AZ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,AZ$14-$B27-1),0)","v":0},{"$f":" AZ27+ IF(AND(BA$14>$B27,$C27>$B27,BA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BA$14-$B27-1),0)","v":0},{"$f":" BA27+ IF(AND(BB$14>$B27,$C27>$B27,BB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BB$14-$B27-1),0)","v":0},{"$f":" BB27+ IF(AND(BC$14>$B27,$C27>$B27,BC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BC$14-$B27-1),0)","v":0},{"$f":" BC27+ IF(AND(BD$14>$B27,$C27>$B27,BD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BD$14-$B27-1),0)","v":0},{"$f":" BD27+ IF(AND(BE$14>$B27,$C27>$B27,BE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BE$14-$B27-1),0)","v":0},{"$f":" BE27+ IF(AND(BF$14>$B27,$C27>$B27,BF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BF$14-$B27-1),0)","v":0},{"$f":" BF27+ IF(AND(BG$14>$B27,$C27>$B27,BG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BG$14-$B27-1),0)","v":0},{"$f":" BG27+ IF(AND(BH$14>$B27,$C27>$B27,BH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BH$14-$B27-1),0)","v":0},{"$f":" BH27+ IF(AND(BI$14>$B27,$C27>$B27,BI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BI$14-$B27-1),0)","v":0},{"$f":" BI27+ IF(AND(BJ$14>$B27,$C27>$B27,BJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BJ$14-$B27-1),0)","v":0},{"$f":" BJ27+ IF(AND(BK$14>$B27,$C27>$B27,BK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BK$14-$B27-1),0)","v":0},{"$f":" BK27+ IF(AND(BL$14>$B27,$C27>$B27,BL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BL$14-$B27-1),0)","v":0},{"$f":" BL27+ IF(AND(BM$14>$B27,$C27>$B27,BM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BM$14-$B27-1),0)","v":0},{"$f":" BM27+ IF(AND(BN$14>$B27,$C27>$B27,BN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BN$14-$B27-1),0)","v":0},{"$f":" BN27+ IF(AND(BO$14>$B27,$C27>$B27,BO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BO$14-$B27-1),0)","v":0},{"$f":" BO27+ IF(AND(BP$14>$B27,$C27>$B27,BP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BP$14-$B27-1),0)","v":0},{"$f":" BP27+ IF(AND(BQ$14>$B27,$C27>$B27,BQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BQ$14-$B27-1),0)","v":0},{"$f":" BQ27+ IF(AND(BR$14>$B27,$C27>$B27,BR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BR$14-$B27-1),0)","v":0},{"$f":" BR27+ IF(AND(BS$14>$B27,$C27>$B27,BS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BS$14-$B27-1),0)","v":0},{"$f":" BS27+ IF(AND(BT$14>$B27,$C27>$B27,BT$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BT$14-$B27-1),0)","v":0},{"$f":" BT27+ IF(AND(BU$14>$B27,$C27>$B27,BU$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BU$14-$B27-1),0)","v":0},{"$f":" BU27+ IF(AND(BV$14>$B27,$C27>$B27,BV$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BV$14-$B27-1),0)","v":0},{"$f":" BV27+ IF(AND(BW$14>$B27,$C27>$B27,BW$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BW$14-$B27-1),0)","v":0},{"$f":" BW27+ IF(AND(BX$14>$B27,$C27>$B27,BX$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BX$14-$B27-1),0)","v":0},{"$f":" BX27+ IF(AND(BY$14>$B27,$C27>$B27,BY$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BY$14-$B27-1),0)","v":0},{"$f":" BY27+ IF(AND(BZ$14>$B27,$C27>$B27,BZ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,BZ$14-$B27-1),0)","v":0},{"$f":" BZ27+ IF(AND(CA$14>$B27,$C27>$B27,CA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CA$14-$B27-1),0)","v":0},{"$f":" CA27+ IF(AND(CB$14>$B27,$C27>$B27,CB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CB$14-$B27-1),0)","v":0},{"$f":" CB27+ IF(AND(CC$14>$B27,$C27>$B27,CC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CC$14-$B27-1),0)","v":0},{"$f":" CC27+ IF(AND(CD$14>$B27,$C27>$B27,CD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CD$14-$B27-1),0)","v":0},{"$f":" CD27+ IF(AND(CE$14>$B27,$C27>$B27,CE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CE$14-$B27-1),0)","v":0},{"$f":" CE27+ IF(AND(CF$14>$B27,$C27>$B27,CF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CF$14-$B27-1),0)","v":0},{"$f":" CF27+ IF(AND(CG$14>$B27,$C27>$B27,CG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CG$14-$B27-1),0)","v":0},{"$f":" CG27+ IF(AND(CH$14>$B27,$C27>$B27,CH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CH$14-$B27-1),0)","v":0},{"$f":" CH27+ IF(AND(CI$14>$B27,$C27>$B27,CI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CI$14-$B27-1),0)","v":0},{"$f":" CI27+ IF(AND(CJ$14>$B27,$C27>$B27,CJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CJ$14-$B27-1),0)","v":0},{"$f":" CJ27+ IF(AND(CK$14>$B27,$C27>$B27,CK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CK$14-$B27-1),0)","v":0},{"$f":" CK27+ IF(AND(CL$14>$B27,$C27>$B27,CL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CL$14-$B27-1),0)","v":0},{"$f":" CL27+ IF(AND(CM$14>$B27,$C27>$B27,CM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CM$14-$B27-1),0)","v":0},{"$f":" CM27+ IF(AND(CN$14>$B27,$C27>$B27,CN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CN$14-$B27-1),0)","v":0},{"$f":" CN27+ IF(AND(CO$14>$B27,$C27>$B27,CO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CO$14-$B27-1),0)","v":0},{"$f":" CO27+ IF(AND(CP$14>$B27,$C27>$B27,CP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CP$14-$B27-1),0)","v":0},{"$f":" CP27+ IF(AND(CQ$14>$B27,$C27>$B27,CQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CQ$14-$B27-1),0)","v":0},{"$f":" CQ27+ IF(AND(CR$14>$B27,$C27>$B27,CR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CR$14-$B27-1),0)","v":0},{"$f":" CR27+ IF(AND(CS$14>$B27,$C27>$B27,CS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CS$14-$B27-1),0)","v":0},{"$f":" CS27+ IF(AND(CT$14>$B27,$C27>$B27,CT$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CT$14-$B27-1),0)","v":0},{"$f":" CT27+ IF(AND(CU$14>$B27,$C27>$B27,CU$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CU$14-$B27-1),0)","v":0},{"$f":" CU27+ IF(AND(CV$14>$B27,$C27>$B27,CV$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CV$14-$B27-1),0)","v":0},{"$f":" CV27+ IF(AND(CW$14>$B27,$C27>$B27,CW$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CW$14-$B27-1),0)","v":0},{"$f":" CW27+ IF(AND(CX$14>$B27,$C27>$B27,CX$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CX$14-$B27-1),0)","v":0},{"$f":" CX27+ IF(AND(CY$14>$B27,$C27>$B27,CY$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CY$14-$B27-1),0)","v":0},{"$f":" CY27+ IF(AND(CZ$14>$B27,$C27>$B27,CZ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,CZ$14-$B27-1),0)","v":0},{"$f":" CZ27+ IF(AND(DA$14>$B27,$C27>$B27,DA$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DA$14-$B27-1),0)","v":0},{"$f":" DA27+ IF(AND(DB$14>$B27,$C27>$B27,DB$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DB$14-$B27-1),0)","v":0},{"$f":" DB27+ IF(AND(DC$14>$B27,$C27>$B27,DC$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DC$14-$B27-1),0)","v":0},{"$f":" DC27+ IF(AND(DD$14>$B27,$C27>$B27,DD$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DD$14-$B27-1),0)","v":0},{"$f":" DD27+ IF(AND(DE$14>$B27,$C27>$B27,DE$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DE$14-$B27-1),0)","v":0},{"$f":" DE27+ IF(AND(DF$14>$B27,$C27>$B27,DF$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DF$14-$B27-1),0)","v":0},{"$f":" DF27+ IF(AND(DG$14>$B27,$C27>$B27,DG$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DG$14-$B27-1),0)","v":0},{"$f":" DG27+ IF(AND(DH$14>$B27,$C27>$B27,DH$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DH$14-$B27-1),0)","v":0},{"$f":" DH27+ IF(AND(DI$14>$B27,$C27>$B27,DI$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DI$14-$B27-1),0)","v":0},{"$f":" DI27+ IF(AND(DJ$14>$B27,$C27>$B27,DJ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DJ$14-$B27-1),0)","v":0},{"$f":" DJ27+ IF(AND(DK$14>$B27,$C27>$B27,DK$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DK$14-$B27-1),0)","v":0},{"$f":" DK27+ IF(AND(DL$14>$B27,$C27>$B27,DL$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DL$14-$B27-1),0)","v":0},{"$f":" DL27+ IF(AND(DM$14>$B27,$C27>$B27,DM$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DM$14-$B27-1),0)","v":0},{"$f":" DM27+ IF(AND(DN$14>$B27,$C27>$B27,DN$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DN$14-$B27-1),0)","v":0},{"$f":" DN27+ IF(AND(DO$14>$B27,$C27>$B27,DO$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DO$14-$B27-1),0)","v":0},{"$f":" DO27+ IF(AND(DP$14>$B27,$C27>$B27,DP$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DP$14-$B27-1),0)","v":0},{"$f":" DP27+ IF(AND(DQ$14>$B27,$C27>$B27,DQ$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DQ$14-$B27-1),0)","v":0},{"$f":" DQ27+ IF(AND(DR$14>$B27,$C27>$B27,DR$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DR$14-$B27-1),0)","v":0},{"$f":" DR27+ IF(AND(DS$14>$B27,$C27>$B27,DS$14-$B27<$C$5),OFFSET(Input!$BJ27,0,DS$14-$B27-1),0)","v":0}]
[{"$f":"Calcs!A28","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E28),1,Calcs!E28)*Periods,0)","v":4},{"$f":"ROUND(MAX(B28,Input!Z28*Periods),0)","v":4},null,null,0,{"$f":" F28+ IF(AND(G$14>$B28,$C28>$B28,G$14-$B28<$C$5),OFFSET(Input!$BJ28,0,G$14-$B28-1),0)","v":0},{"$f":" G28+ IF(AND(H$14>$B28,$C28>$B28,H$14-$B28<$C$5),OFFSET(Input!$BJ28,0,H$14-$B28-1),0)","v":0},{"$f":" H28+ IF(AND(I$14>$B28,$C28>$B28,I$14-$B28<$C$5),OFFSET(Input!$BJ28,0,I$14-$B28-1),0)","v":0},{"$f":" I28+ IF(AND(J$14>$B28,$C28>$B28,J$14-$B28<$C$5),OFFSET(Input!$BJ28,0,J$14-$B28-1),0)","v":0},{"$f":" J28+ IF(AND(K$14>$B28,$C28>$B28,K$14-$B28<$C$5),OFFSET(Input!$BJ28,0,K$14-$B28-1),0)","v":0},{"$f":" K28+ IF(AND(L$14>$B28,$C28>$B28,L$14-$B28<$C$5),OFFSET(Input!$BJ28,0,L$14-$B28-1),0)","v":0},{"$f":" L28+ IF(AND(M$14>$B28,$C28>$B28,M$14-$B28<$C$5),OFFSET(Input!$BJ28,0,M$14-$B28-1),0)","v":0},{"$f":" M28+ IF(AND(N$14>$B28,$C28>$B28,N$14-$B28<$C$5),OFFSET(Input!$BJ28,0,N$14-$B28-1),0)","v":0},{"$f":" N28+ IF(AND(O$14>$B28,$C28>$B28,O$14-$B28<$C$5),OFFSET(Input!$BJ28,0,O$14-$B28-1),0)","v":0},{"$f":" O28+ IF(AND(P$14>$B28,$C28>$B28,P$14-$B28<$C$5),OFFSET(Input!$BJ28,0,P$14-$B28-1),0)","v":0},{"$f":" P28+ IF(AND(Q$14>$B28,$C28>$B28,Q$14-$B28<$C$5),OFFSET(Input!$BJ28,0,Q$14-$B28-1),0)","v":0},{"$f":" Q28+ IF(AND(R$14>$B28,$C28>$B28,R$14-$B28<$C$5),OFFSET(Input!$BJ28,0,R$14-$B28-1),0)","v":0},{"$f":" R28+ IF(AND(S$14>$B28,$C28>$B28,S$14-$B28<$C$5),OFFSET(Input!$BJ28,0,S$14-$B28-1),0)","v":0},{"$f":" S28+ IF(AND(T$14>$B28,$C28>$B28,T$14-$B28<$C$5),OFFSET(Input!$BJ28,0,T$14-$B28-1),0)","v":0},{"$f":" T28+ IF(AND(U$14>$B28,$C28>$B28,U$14-$B28<$C$5),OFFSET(Input!$BJ28,0,U$14-$B28-1),0)","v":0},{"$f":" U28+ IF(AND(V$14>$B28,$C28>$B28,V$14-$B28<$C$5),OFFSET(Input!$BJ28,0,V$14-$B28-1),0)","v":0},{"$f":" V28+ IF(AND(W$14>$B28,$C28>$B28,W$14-$B28<$C$5),OFFSET(Input!$BJ28,0,W$14-$B28-1),0)","v":0},{"$f":" W28+ IF(AND(X$14>$B28,$C28>$B28,X$14-$B28<$C$5),OFFSET(Input!$BJ28,0,X$14-$B28-1),0)","v":0},{"$f":" X28+ IF(AND(Y$14>$B28,$C28>$B28,Y$14-$B28<$C$5),OFFSET(Input!$BJ28,0,Y$14-$B28-1),0)","v":0},{"$f":" Y28+ IF(AND(Z$14>$B28,$C28>$B28,Z$14-$B28<$C$5),OFFSET(Input!$BJ28,0,Z$14-$B28-1),0)","v":0},{"$f":" Z28+ IF(AND(AA$14>$B28,$C28>$B28,AA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AA$14-$B28-1),0)","v":0},{"$f":" AA28+ IF(AND(AB$14>$B28,$C28>$B28,AB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AB$14-$B28-1),0)","v":0},{"$f":" AB28+ IF(AND(AC$14>$B28,$C28>$B28,AC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AC$14-$B28-1),0)","v":0},{"$f":" AC28+ IF(AND(AD$14>$B28,$C28>$B28,AD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AD$14-$B28-1),0)","v":0},{"$f":" AD28+ IF(AND(AE$14>$B28,$C28>$B28,AE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AE$14-$B28-1),0)","v":0},{"$f":" AE28+ IF(AND(AF$14>$B28,$C28>$B28,AF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AF$14-$B28-1),0)","v":0},{"$f":" AF28+ IF(AND(AG$14>$B28,$C28>$B28,AG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AG$14-$B28-1),0)","v":0},{"$f":" AG28+ IF(AND(AH$14>$B28,$C28>$B28,AH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AH$14-$B28-1),0)","v":0},{"$f":" AH28+ IF(AND(AI$14>$B28,$C28>$B28,AI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AI$14-$B28-1),0)","v":0},{"$f":" AI28+ IF(AND(AJ$14>$B28,$C28>$B28,AJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AJ$14-$B28-1),0)","v":0},{"$f":" AJ28+ IF(AND(AK$14>$B28,$C28>$B28,AK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AK$14-$B28-1),0)","v":0},{"$f":" AK28+ IF(AND(AL$14>$B28,$C28>$B28,AL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AL$14-$B28-1),0)","v":0},{"$f":" AL28+ IF(AND(AM$14>$B28,$C28>$B28,AM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AM$14-$B28-1),0)","v":0},{"$f":" AM28+ IF(AND(AN$14>$B28,$C28>$B28,AN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AN$14-$B28-1),0)","v":0},{"$f":" AN28+ IF(AND(AO$14>$B28,$C28>$B28,AO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AO$14-$B28-1),0)","v":0},{"$f":" AO28+ IF(AND(AP$14>$B28,$C28>$B28,AP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AP$14-$B28-1),0)","v":0},{"$f":" AP28+ IF(AND(AQ$14>$B28,$C28>$B28,AQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AQ$14-$B28-1),0)","v":0},{"$f":" AQ28+ IF(AND(AR$14>$B28,$C28>$B28,AR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AR$14-$B28-1),0)","v":0},{"$f":" AR28+ IF(AND(AS$14>$B28,$C28>$B28,AS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AS$14-$B28-1),0)","v":0},{"$f":" AS28+ IF(AND(AT$14>$B28,$C28>$B28,AT$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AT$14-$B28-1),0)","v":0},{"$f":" AT28+ IF(AND(AU$14>$B28,$C28>$B28,AU$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AU$14-$B28-1),0)","v":0},{"$f":" AU28+ IF(AND(AV$14>$B28,$C28>$B28,AV$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AV$14-$B28-1),0)","v":0},{"$f":" AV28+ IF(AND(AW$14>$B28,$C28>$B28,AW$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AW$14-$B28-1),0)","v":0},{"$f":" AW28+ IF(AND(AX$14>$B28,$C28>$B28,AX$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AX$14-$B28-1),0)","v":0},{"$f":" AX28+ IF(AND(AY$14>$B28,$C28>$B28,AY$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AY$14-$B28-1),0)","v":0},{"$f":" AY28+ IF(AND(AZ$14>$B28,$C28>$B28,AZ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,AZ$14-$B28-1),0)","v":0},{"$f":" AZ28+ IF(AND(BA$14>$B28,$C28>$B28,BA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BA$14-$B28-1),0)","v":0},{"$f":" BA28+ IF(AND(BB$14>$B28,$C28>$B28,BB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BB$14-$B28-1),0)","v":0},{"$f":" BB28+ IF(AND(BC$14>$B28,$C28>$B28,BC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BC$14-$B28-1),0)","v":0},{"$f":" BC28+ IF(AND(BD$14>$B28,$C28>$B28,BD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BD$14-$B28-1),0)","v":0},{"$f":" BD28+ IF(AND(BE$14>$B28,$C28>$B28,BE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BE$14-$B28-1),0)","v":0},{"$f":" BE28+ IF(AND(BF$14>$B28,$C28>$B28,BF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BF$14-$B28-1),0)","v":0},{"$f":" BF28+ IF(AND(BG$14>$B28,$C28>$B28,BG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BG$14-$B28-1),0)","v":0},{"$f":" BG28+ IF(AND(BH$14>$B28,$C28>$B28,BH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BH$14-$B28-1),0)","v":0},{"$f":" BH28+ IF(AND(BI$14>$B28,$C28>$B28,BI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BI$14-$B28-1),0)","v":0},{"$f":" BI28+ IF(AND(BJ$14>$B28,$C28>$B28,BJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BJ$14-$B28-1),0)","v":0},{"$f":" BJ28+ IF(AND(BK$14>$B28,$C28>$B28,BK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BK$14-$B28-1),0)","v":0},{"$f":" BK28+ IF(AND(BL$14>$B28,$C28>$B28,BL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BL$14-$B28-1),0)","v":0},{"$f":" BL28+ IF(AND(BM$14>$B28,$C28>$B28,BM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BM$14-$B28-1),0)","v":0},{"$f":" BM28+ IF(AND(BN$14>$B28,$C28>$B28,BN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BN$14-$B28-1),0)","v":0},{"$f":" BN28+ IF(AND(BO$14>$B28,$C28>$B28,BO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BO$14-$B28-1),0)","v":0},{"$f":" BO28+ IF(AND(BP$14>$B28,$C28>$B28,BP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BP$14-$B28-1),0)","v":0},{"$f":" BP28+ IF(AND(BQ$14>$B28,$C28>$B28,BQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BQ$14-$B28-1),0)","v":0},{"$f":" BQ28+ IF(AND(BR$14>$B28,$C28>$B28,BR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BR$14-$B28-1),0)","v":0},{"$f":" BR28+ IF(AND(BS$14>$B28,$C28>$B28,BS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BS$14-$B28-1),0)","v":0},{"$f":" BS28+ IF(AND(BT$14>$B28,$C28>$B28,BT$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BT$14-$B28-1),0)","v":0},{"$f":" BT28+ IF(AND(BU$14>$B28,$C28>$B28,BU$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BU$14-$B28-1),0)","v":0},{"$f":" BU28+ IF(AND(BV$14>$B28,$C28>$B28,BV$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BV$14-$B28-1),0)","v":0},{"$f":" BV28+ IF(AND(BW$14>$B28,$C28>$B28,BW$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BW$14-$B28-1),0)","v":0},{"$f":" BW28+ IF(AND(BX$14>$B28,$C28>$B28,BX$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BX$14-$B28-1),0)","v":0},{"$f":" BX28+ IF(AND(BY$14>$B28,$C28>$B28,BY$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BY$14-$B28-1),0)","v":0},{"$f":" BY28+ IF(AND(BZ$14>$B28,$C28>$B28,BZ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,BZ$14-$B28-1),0)","v":0},{"$f":" BZ28+ IF(AND(CA$14>$B28,$C28>$B28,CA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CA$14-$B28-1),0)","v":0},{"$f":" CA28+ IF(AND(CB$14>$B28,$C28>$B28,CB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CB$14-$B28-1),0)","v":0},{"$f":" CB28+ IF(AND(CC$14>$B28,$C28>$B28,CC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CC$14-$B28-1),0)","v":0},{"$f":" CC28+ IF(AND(CD$14>$B28,$C28>$B28,CD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CD$14-$B28-1),0)","v":0},{"$f":" CD28+ IF(AND(CE$14>$B28,$C28>$B28,CE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CE$14-$B28-1),0)","v":0},{"$f":" CE28+ IF(AND(CF$14>$B28,$C28>$B28,CF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CF$14-$B28-1),0)","v":0},{"$f":" CF28+ IF(AND(CG$14>$B28,$C28>$B28,CG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CG$14-$B28-1),0)","v":0},{"$f":" CG28+ IF(AND(CH$14>$B28,$C28>$B28,CH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CH$14-$B28-1),0)","v":0},{"$f":" CH28+ IF(AND(CI$14>$B28,$C28>$B28,CI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CI$14-$B28-1),0)","v":0},{"$f":" CI28+ IF(AND(CJ$14>$B28,$C28>$B28,CJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CJ$14-$B28-1),0)","v":0},{"$f":" CJ28+ IF(AND(CK$14>$B28,$C28>$B28,CK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CK$14-$B28-1),0)","v":0},{"$f":" CK28+ IF(AND(CL$14>$B28,$C28>$B28,CL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CL$14-$B28-1),0)","v":0},{"$f":" CL28+ IF(AND(CM$14>$B28,$C28>$B28,CM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CM$14-$B28-1),0)","v":0},{"$f":" CM28+ IF(AND(CN$14>$B28,$C28>$B28,CN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CN$14-$B28-1),0)","v":0},{"$f":" CN28+ IF(AND(CO$14>$B28,$C28>$B28,CO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CO$14-$B28-1),0)","v":0},{"$f":" CO28+ IF(AND(CP$14>$B28,$C28>$B28,CP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CP$14-$B28-1),0)","v":0},{"$f":" CP28+ IF(AND(CQ$14>$B28,$C28>$B28,CQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CQ$14-$B28-1),0)","v":0},{"$f":" CQ28+ IF(AND(CR$14>$B28,$C28>$B28,CR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CR$14-$B28-1),0)","v":0},{"$f":" CR28+ IF(AND(CS$14>$B28,$C28>$B28,CS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CS$14-$B28-1),0)","v":0},{"$f":" CS28+ IF(AND(CT$14>$B28,$C28>$B28,CT$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CT$14-$B28-1),0)","v":0},{"$f":" CT28+ IF(AND(CU$14>$B28,$C28>$B28,CU$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CU$14-$B28-1),0)","v":0},{"$f":" CU28+ IF(AND(CV$14>$B28,$C28>$B28,CV$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CV$14-$B28-1),0)","v":0},{"$f":" CV28+ IF(AND(CW$14>$B28,$C28>$B28,CW$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CW$14-$B28-1),0)","v":0},{"$f":" CW28+ IF(AND(CX$14>$B28,$C28>$B28,CX$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CX$14-$B28-1),0)","v":0},{"$f":" CX28+ IF(AND(CY$14>$B28,$C28>$B28,CY$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CY$14-$B28-1),0)","v":0},{"$f":" CY28+ IF(AND(CZ$14>$B28,$C28>$B28,CZ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,CZ$14-$B28-1),0)","v":0},{"$f":" CZ28+ IF(AND(DA$14>$B28,$C28>$B28,DA$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DA$14-$B28-1),0)","v":0},{"$f":" DA28+ IF(AND(DB$14>$B28,$C28>$B28,DB$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DB$14-$B28-1),0)","v":0},{"$f":" DB28+ IF(AND(DC$14>$B28,$C28>$B28,DC$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DC$14-$B28-1),0)","v":0},{"$f":" DC28+ IF(AND(DD$14>$B28,$C28>$B28,DD$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DD$14-$B28-1),0)","v":0},{"$f":" DD28+ IF(AND(DE$14>$B28,$C28>$B28,DE$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DE$14-$B28-1),0)","v":0},{"$f":" DE28+ IF(AND(DF$14>$B28,$C28>$B28,DF$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DF$14-$B28-1),0)","v":0},{"$f":" DF28+ IF(AND(DG$14>$B28,$C28>$B28,DG$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DG$14-$B28-1),0)","v":0},{"$f":" DG28+ IF(AND(DH$14>$B28,$C28>$B28,DH$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DH$14-$B28-1),0)","v":0},{"$f":" DH28+ IF(AND(DI$14>$B28,$C28>$B28,DI$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DI$14-$B28-1),0)","v":0},{"$f":" DI28+ IF(AND(DJ$14>$B28,$C28>$B28,DJ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DJ$14-$B28-1),0)","v":0},{"$f":" DJ28+ IF(AND(DK$14>$B28,$C28>$B28,DK$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DK$14-$B28-1),0)","v":0},{"$f":" DK28+ IF(AND(DL$14>$B28,$C28>$B28,DL$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DL$14-$B28-1),0)","v":0},{"$f":" DL28+ IF(AND(DM$14>$B28,$C28>$B28,DM$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DM$14-$B28-1),0)","v":0},{"$f":" DM28+ IF(AND(DN$14>$B28,$C28>$B28,DN$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DN$14-$B28-1),0)","v":0},{"$f":" DN28+ IF(AND(DO$14>$B28,$C28>$B28,DO$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DO$14-$B28-1),0)","v":0},{"$f":" DO28+ IF(AND(DP$14>$B28,$C28>$B28,DP$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DP$14-$B28-1),0)","v":0},{"$f":" DP28+ IF(AND(DQ$14>$B28,$C28>$B28,DQ$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DQ$14-$B28-1),0)","v":0},{"$f":" DQ28+ IF(AND(DR$14>$B28,$C28>$B28,DR$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DR$14-$B28-1),0)","v":0},{"$f":" DR28+ IF(AND(DS$14>$B28,$C28>$B28,DS$14-$B28<$C$5),OFFSET(Input!$BJ28,0,DS$14-$B28-1),0)","v":0}]
[{"$f":"Calcs!A29","v":"Direct Install 18 watt CFL bulb"},{"$f":"ROUND(IF(ISERROR(Calcs!E29),1,Calcs!E29)*Periods,0)","v":4},{"$f":"ROUND(MAX(B29,Input!Z29*Periods),0)","v":4},null,null,0,{"$f":" F29+ IF(AND(G$14>$B29,$C29>$B29,G$14-$B29<$C$5),OFFSET(Input!$BJ29,0,G$14-$B29-1),0)","v":0},{"$f":" G29+ IF(AND(H$14>$B29,$C29>$B29,H$14-$B29<$C$5),OFFSET(Input!$BJ29,0,H$14-$B29-1),0)","v":0},{"$f":" H29+ IF(AND(I$14>$B29,$C29>$B29,I$14-$B29<$C$5),OFFSET(Input!$BJ29,0,I$14-$B29-1),0)","v":0},{"$f":" I29+ IF(AND(J$14>$B29,$C29>$B29,J$14-$B29<$C$5),OFFSET(Input!$BJ29,0,J$14-$B29-1),0)","v":0},{"$f":" J29+ IF(AND(K$14>$B29,$C29>$B29,K$14-$B29<$C$5),OFFSET(Input!$BJ29,0,K$14-$B29-1),0)","v":0},{"$f":" K29+ IF(AND(L$14>$B29,$C29>$B29,L$14-$B29<$C$5),OFFSET(Input!$BJ29,0,L$14-$B29-1),0)","v":0},{"$f":" L29+ IF(AND(M$14>$B29,$C29>$B29,M$14-$B29<$C$5),OFFSET(Input!$BJ29,0,M$14-$B29-1),0)","v":0},{"$f":" M29+ IF(AND(N$14>$B29,$C29>$B29,N$14-$B29<$C$5),OFFSET(Input!$BJ29,0,N$14-$B29-1),0)","v":0},{"$f":" N29+ IF(AND(O$14>$B29,$C29>$B29,O$14-$B29<$C$5),OFFSET(Input!$BJ29,0,O$14-$B29-1),0)","v":0},{"$f":" O29+ IF(AND(P$14>$B29,$C29>$B29,P$14-$B29<$C$5),OFFSET(Input!$BJ29,0,P$14-$B29-1),0)","v":0},{"$f":" P29+ IF(AND(Q$14>$B29,$C29>$B29,Q$14-$B29<$C$5),OFFSET(Input!$BJ29,0,Q$14-$B29-1),0)","v":0},{"$f":" Q29+ IF(AND(R$14>$B29,$C29>$B29,R$14-$B29<$C$5),OFFSET(Input!$BJ29,0,R$14-$B29-1),0)","v":0},{"$f":" R29+ IF(AND(S$14>$B29,$C29>$B29,S$14-$B29<$C$5),OFFSET(Input!$BJ29,0,S$14-$B29-1),0)","v":0},{"$f":" S29+ IF(AND(T$14>$B29,$C29>$B29,T$14-$B29<$C$5),OFFSET(Input!$BJ29,0,T$14-$B29-1),0)","v":0},{"$f":" T29+ IF(AND(U$14>$B29,$C29>$B29,U$14-$B29<$C$5),OFFSET(Input!$BJ29,0,U$14-$B29-1),0)","v":0},{"$f":" U29+ IF(AND(V$14>$B29,$C29>$B29,V$14-$B29<$C$5),OFFSET(Input!$BJ29,0,V$14-$B29-1),0)","v":0},{"$f":" V29+ IF(AND(W$14>$B29,$C29>$B29,W$14-$B29<$C$5),OFFSET(Input!$BJ29,0,W$14-$B29-1),0)","v":0},{"$f":" W29+ IF(AND(X$14>$B29,$C29>$B29,X$14-$B29<$C$5),OFFSET(Input!$BJ29,0,X$14-$B29-1),0)","v":0},{"$f":" X29+ IF(AND(Y$14>$B29,$C29>$B29,Y$14-$B29<$C$5),OFFSET(Input!$BJ29,0,Y$14-$B29-1),0)","v":0},{"$f":" Y29+ IF(AND(Z$14>$B29,$C29>$B29,Z$14-$B29<$C$5),OFFSET(Input!$BJ29,0,Z$14-$B29-1),0)","v":0},{"$f":" Z29+ IF(AND(AA$14>$B29,$C29>$B29,AA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AA$14-$B29-1),0)","v":0},{"$f":" AA29+ IF(AND(AB$14>$B29,$C29>$B29,AB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AB$14-$B29-1),0)","v":0},{"$f":" AB29+ IF(AND(AC$14>$B29,$C29>$B29,AC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AC$14-$B29-1),0)","v":0},{"$f":" AC29+ IF(AND(AD$14>$B29,$C29>$B29,AD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AD$14-$B29-1),0)","v":0},{"$f":" AD29+ IF(AND(AE$14>$B29,$C29>$B29,AE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AE$14-$B29-1),0)","v":0},{"$f":" AE29+ IF(AND(AF$14>$B29,$C29>$B29,AF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AF$14-$B29-1),0)","v":0},{"$f":" AF29+ IF(AND(AG$14>$B29,$C29>$B29,AG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AG$14-$B29-1),0)","v":0},{"$f":" AG29+ IF(AND(AH$14>$B29,$C29>$B29,AH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AH$14-$B29-1),0)","v":0},{"$f":" AH29+ IF(AND(AI$14>$B29,$C29>$B29,AI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AI$14-$B29-1),0)","v":0},{"$f":" AI29+ IF(AND(AJ$14>$B29,$C29>$B29,AJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AJ$14-$B29-1),0)","v":0},{"$f":" AJ29+ IF(AND(AK$14>$B29,$C29>$B29,AK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AK$14-$B29-1),0)","v":0},{"$f":" AK29+ IF(AND(AL$14>$B29,$C29>$B29,AL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AL$14-$B29-1),0)","v":0},{"$f":" AL29+ IF(AND(AM$14>$B29,$C29>$B29,AM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AM$14-$B29-1),0)","v":0},{"$f":" AM29+ IF(AND(AN$14>$B29,$C29>$B29,AN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AN$14-$B29-1),0)","v":0},{"$f":" AN29+ IF(AND(AO$14>$B29,$C29>$B29,AO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AO$14-$B29-1),0)","v":0},{"$f":" AO29+ IF(AND(AP$14>$B29,$C29>$B29,AP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AP$14-$B29-1),0)","v":0},{"$f":" AP29+ IF(AND(AQ$14>$B29,$C29>$B29,AQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AQ$14-$B29-1),0)","v":0},{"$f":" AQ29+ IF(AND(AR$14>$B29,$C29>$B29,AR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AR$14-$B29-1),0)","v":0},{"$f":" AR29+ IF(AND(AS$14>$B29,$C29>$B29,AS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AS$14-$B29-1),0)","v":0},{"$f":" AS29+ IF(AND(AT$14>$B29,$C29>$B29,AT$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AT$14-$B29-1),0)","v":0},{"$f":" AT29+ IF(AND(AU$14>$B29,$C29>$B29,AU$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AU$14-$B29-1),0)","v":0},{"$f":" AU29+ IF(AND(AV$14>$B29,$C29>$B29,AV$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AV$14-$B29-1),0)","v":0},{"$f":" AV29+ IF(AND(AW$14>$B29,$C29>$B29,AW$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AW$14-$B29-1),0)","v":0},{"$f":" AW29+ IF(AND(AX$14>$B29,$C29>$B29,AX$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AX$14-$B29-1),0)","v":0},{"$f":" AX29+ IF(AND(AY$14>$B29,$C29>$B29,AY$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AY$14-$B29-1),0)","v":0},{"$f":" AY29+ IF(AND(AZ$14>$B29,$C29>$B29,AZ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,AZ$14-$B29-1),0)","v":0},{"$f":" AZ29+ IF(AND(BA$14>$B29,$C29>$B29,BA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BA$14-$B29-1),0)","v":0},{"$f":" BA29+ IF(AND(BB$14>$B29,$C29>$B29,BB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BB$14-$B29-1),0)","v":0},{"$f":" BB29+ IF(AND(BC$14>$B29,$C29>$B29,BC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BC$14-$B29-1),0)","v":0},{"$f":" BC29+ IF(AND(BD$14>$B29,$C29>$B29,BD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BD$14-$B29-1),0)","v":0},{"$f":" BD29+ IF(AND(BE$14>$B29,$C29>$B29,BE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BE$14-$B29-1),0)","v":0},{"$f":" BE29+ IF(AND(BF$14>$B29,$C29>$B29,BF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BF$14-$B29-1),0)","v":0},{"$f":" BF29+ IF(AND(BG$14>$B29,$C29>$B29,BG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BG$14-$B29-1),0)","v":0},{"$f":" BG29+ IF(AND(BH$14>$B29,$C29>$B29,BH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BH$14-$B29-1),0)","v":0},{"$f":" BH29+ IF(AND(BI$14>$B29,$C29>$B29,BI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BI$14-$B29-1),0)","v":0},{"$f":" BI29+ IF(AND(BJ$14>$B29,$C29>$B29,BJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BJ$14-$B29-1),0)","v":0},{"$f":" BJ29+ IF(AND(BK$14>$B29,$C29>$B29,BK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BK$14-$B29-1),0)","v":0},{"$f":" BK29+ IF(AND(BL$14>$B29,$C29>$B29,BL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BL$14-$B29-1),0)","v":0},{"$f":" BL29+ IF(AND(BM$14>$B29,$C29>$B29,BM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BM$14-$B29-1),0)","v":0},{"$f":" BM29+ IF(AND(BN$14>$B29,$C29>$B29,BN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BN$14-$B29-1),0)","v":0},{"$f":" BN29+ IF(AND(BO$14>$B29,$C29>$B29,BO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BO$14-$B29-1),0)","v":0},{"$f":" BO29+ IF(AND(BP$14>$B29,$C29>$B29,BP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BP$14-$B29-1),0)","v":0},{"$f":" BP29+ IF(AND(BQ$14>$B29,$C29>$B29,BQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BQ$14-$B29-1),0)","v":0},{"$f":" BQ29+ IF(AND(BR$14>$B29,$C29>$B29,BR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BR$14-$B29-1),0)","v":0},{"$f":" BR29+ IF(AND(BS$14>$B29,$C29>$B29,BS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BS$14-$B29-1),0)","v":0},{"$f":" BS29+ IF(AND(BT$14>$B29,$C29>$B29,BT$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BT$14-$B29-1),0)","v":0},{"$f":" BT29+ IF(AND(BU$14>$B29,$C29>$B29,BU$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BU$14-$B29-1),0)","v":0},{"$f":" BU29+ IF(AND(BV$14>$B29,$C29>$B29,BV$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BV$14-$B29-1),0)","v":0},{"$f":" BV29+ IF(AND(BW$14>$B29,$C29>$B29,BW$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BW$14-$B29-1),0)","v":0},{"$f":" BW29+ IF(AND(BX$14>$B29,$C29>$B29,BX$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BX$14-$B29-1),0)","v":0},{"$f":" BX29+ IF(AND(BY$14>$B29,$C29>$B29,BY$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BY$14-$B29-1),0)","v":0},{"$f":" BY29+ IF(AND(BZ$14>$B29,$C29>$B29,BZ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,BZ$14-$B29-1),0)","v":0},{"$f":" BZ29+ IF(AND(CA$14>$B29,$C29>$B29,CA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CA$14-$B29-1),0)","v":0},{"$f":" CA29+ IF(AND(CB$14>$B29,$C29>$B29,CB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CB$14-$B29-1),0)","v":0},{"$f":" CB29+ IF(AND(CC$14>$B29,$C29>$B29,CC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CC$14-$B29-1),0)","v":0},{"$f":" CC29+ IF(AND(CD$14>$B29,$C29>$B29,CD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CD$14-$B29-1),0)","v":0},{"$f":" CD29+ IF(AND(CE$14>$B29,$C29>$B29,CE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CE$14-$B29-1),0)","v":0},{"$f":" CE29+ IF(AND(CF$14>$B29,$C29>$B29,CF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CF$14-$B29-1),0)","v":0},{"$f":" CF29+ IF(AND(CG$14>$B29,$C29>$B29,CG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CG$14-$B29-1),0)","v":0},{"$f":" CG29+ IF(AND(CH$14>$B29,$C29>$B29,CH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CH$14-$B29-1),0)","v":0},{"$f":" CH29+ IF(AND(CI$14>$B29,$C29>$B29,CI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CI$14-$B29-1),0)","v":0},{"$f":" CI29+ IF(AND(CJ$14>$B29,$C29>$B29,CJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CJ$14-$B29-1),0)","v":0},{"$f":" CJ29+ IF(AND(CK$14>$B29,$C29>$B29,CK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CK$14-$B29-1),0)","v":0},{"$f":" CK29+ IF(AND(CL$14>$B29,$C29>$B29,CL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CL$14-$B29-1),0)","v":0},{"$f":" CL29+ IF(AND(CM$14>$B29,$C29>$B29,CM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CM$14-$B29-1),0)","v":0},{"$f":" CM29+ IF(AND(CN$14>$B29,$C29>$B29,CN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CN$14-$B29-1),0)","v":0},{"$f":" CN29+ IF(AND(CO$14>$B29,$C29>$B29,CO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CO$14-$B29-1),0)","v":0},{"$f":" CO29+ IF(AND(CP$14>$B29,$C29>$B29,CP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CP$14-$B29-1),0)","v":0},{"$f":" CP29+ IF(AND(CQ$14>$B29,$C29>$B29,CQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CQ$14-$B29-1),0)","v":0},{"$f":" CQ29+ IF(AND(CR$14>$B29,$C29>$B29,CR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CR$14-$B29-1),0)","v":0},{"$f":" CR29+ IF(AND(CS$14>$B29,$C29>$B29,CS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CS$14-$B29-1),0)","v":0},{"$f":" CS29+ IF(AND(CT$14>$B29,$C29>$B29,CT$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CT$14-$B29-1),0)","v":0},{"$f":" CT29+ IF(AND(CU$14>$B29,$C29>$B29,CU$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CU$14-$B29-1),0)","v":0},{"$f":" CU29+ IF(AND(CV$14>$B29,$C29>$B29,CV$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CV$14-$B29-1),0)","v":0},{"$f":" CV29+ IF(AND(CW$14>$B29,$C29>$B29,CW$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CW$14-$B29-1),0)","v":0},{"$f":" CW29+ IF(AND(CX$14>$B29,$C29>$B29,CX$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CX$14-$B29-1),0)","v":0},{"$f":" CX29+ IF(AND(CY$14>$B29,$C29>$B29,CY$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CY$14-$B29-1),0)","v":0},{"$f":" CY29+ IF(AND(CZ$14>$B29,$C29>$B29,CZ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,CZ$14-$B29-1),0)","v":0},{"$f":" CZ29+ IF(AND(DA$14>$B29,$C29>$B29,DA$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DA$14-$B29-1),0)","v":0},{"$f":" DA29+ IF(AND(DB$14>$B29,$C29>$B29,DB$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DB$14-$B29-1),0)","v":0},{"$f":" DB29+ IF(AND(DC$14>$B29,$C29>$B29,DC$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DC$14-$B29-1),0)","v":0},{"$f":" DC29+ IF(AND(DD$14>$B29,$C29>$B29,DD$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DD$14-$B29-1),0)","v":0},{"$f":" DD29+ IF(AND(DE$14>$B29,$C29>$B29,DE$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DE$14-$B29-1),0)","v":0},{"$f":" DE29+ IF(AND(DF$14>$B29,$C29>$B29,DF$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DF$14-$B29-1),0)","v":0},{"$f":" DF29+ IF(AND(DG$14>$B29,$C29>$B29,DG$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DG$14-$B29-1),0)","v":0},{"$f":" DG29+ IF(AND(DH$14>$B29,$C29>$B29,DH$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DH$14-$B29-1),0)","v":0},{"$f":" DH29+ IF(AND(DI$14>$B29,$C29>$B29,DI$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DI$14-$B29-1),0)","v":0},{"$f":" DI29+ IF(AND(DJ$14>$B29,$C29>$B29,DJ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DJ$14-$B29-1),0)","v":0},{"$f":" DJ29+ IF(AND(DK$14>$B29,$C29>$B29,DK$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DK$14-$B29-1),0)","v":0},{"$f":" DK29+ IF(AND(DL$14>$B29,$C29>$B29,DL$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DL$14-$B29-1),0)","v":0},{"$f":" DL29+ IF(AND(DM$14>$B29,$C29>$B29,DM$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DM$14-$B29-1),0)","v":0},{"$f":" DM29+ IF(AND(DN$14>$B29,$C29>$B29,DN$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DN$14-$B29-1),0)","v":0},{"$f":" DN29+ IF(AND(DO$14>$B29,$C29>$B29,DO$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DO$14-$B29-1),0)","v":0},{"$f":" DO29+ IF(AND(DP$14>$B29,$C29>$B29,DP$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DP$14-$B29-1),0)","v":0},{"$f":" DP29+ IF(AND(DQ$14>$B29,$C29>$B29,DQ$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DQ$14-$B29-1),0)","v":0},{"$f":" DQ29+ IF(AND(DR$14>$B29,$C29>$B29,DR$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DR$14-$B29-1),0)","v":0},{"$f":" DR29+ IF(AND(DS$14>$B29,$C29>$B29,DS$14-$B29<$C$5),OFFSET(Input!$BJ29,0,DS$14-$B29-1),0)","v":0}]
[{"$f":"Calcs!A30","v":"Direct Install 18 watt CFL bulb"},{"$f":"ROUND(IF(ISERROR(Calcs!E30),1,Calcs!E30)*Periods,0)","v":4},{"$f":"ROUND(MAX(B30,Input!Z30*Periods),0)","v":4},null,null,0,{"$f":" F30+ IF(AND(G$14>$B30,$C30>$B30,G$14-$B30<$C$5),OFFSET(Input!$BJ30,0,G$14-$B30-1),0)","v":0},{"$f":" G30+ IF(AND(H$14>$B30,$C30>$B30,H$14-$B30<$C$5),OFFSET(Input!$BJ30,0,H$14-$B30-1),0)","v":0},{"$f":" H30+ IF(AND(I$14>$B30,$C30>$B30,I$14-$B30<$C$5),OFFSET(Input!$BJ30,0,I$14-$B30-1),0)","v":0},{"$f":" I30+ IF(AND(J$14>$B30,$C30>$B30,J$14-$B30<$C$5),OFFSET(Input!$BJ30,0,J$14-$B30-1),0)","v":0},{"$f":" J30+ IF(AND(K$14>$B30,$C30>$B30,K$14-$B30<$C$5),OFFSET(Input!$BJ30,0,K$14-$B30-1),0)","v":0},{"$f":" K30+ IF(AND(L$14>$B30,$C30>$B30,L$14-$B30<$C$5),OFFSET(Input!$BJ30,0,L$14-$B30-1),0)","v":0},{"$f":" L30+ IF(AND(M$14>$B30,$C30>$B30,M$14-$B30<$C$5),OFFSET(Input!$BJ30,0,M$14-$B30-1),0)","v":0},{"$f":" M30+ IF(AND(N$14>$B30,$C30>$B30,N$14-$B30<$C$5),OFFSET(Input!$BJ30,0,N$14-$B30-1),0)","v":0},{"$f":" N30+ IF(AND(O$14>$B30,$C30>$B30,O$14-$B30<$C$5),OFFSET(Input!$BJ30,0,O$14-$B30-1),0)","v":0},{"$f":" O30+ IF(AND(P$14>$B30,$C30>$B30,P$14-$B30<$C$5),OFFSET(Input!$BJ30,0,P$14-$B30-1),0)","v":0},{"$f":" P30+ IF(AND(Q$14>$B30,$C30>$B30,Q$14-$B30<$C$5),OFFSET(Input!$BJ30,0,Q$14-$B30-1),0)","v":0},{"$f":" Q30+ IF(AND(R$14>$B30,$C30>$B30,R$14-$B30<$C$5),OFFSET(Input!$BJ30,0,R$14-$B30-1),0)","v":0},{"$f":" R30+ IF(AND(S$14>$B30,$C30>$B30,S$14-$B30<$C$5),OFFSET(Input!$BJ30,0,S$14-$B30-1),0)","v":0},{"$f":" S30+ IF(AND(T$14>$B30,$C30>$B30,T$14-$B30<$C$5),OFFSET(Input!$BJ30,0,T$14-$B30-1),0)","v":0},{"$f":" T30+ IF(AND(U$14>$B30,$C30>$B30,U$14-$B30<$C$5),OFFSET(Input!$BJ30,0,U$14-$B30-1),0)","v":0},{"$f":" U30+ IF(AND(V$14>$B30,$C30>$B30,V$14-$B30<$C$5),OFFSET(Input!$BJ30,0,V$14-$B30-1),0)","v":0},{"$f":" V30+ IF(AND(W$14>$B30,$C30>$B30,W$14-$B30<$C$5),OFFSET(Input!$BJ30,0,W$14-$B30-1),0)","v":0},{"$f":" W30+ IF(AND(X$14>$B30,$C30>$B30,X$14-$B30<$C$5),OFFSET(Input!$BJ30,0,X$14-$B30-1),0)","v":0},{"$f":" X30+ IF(AND(Y$14>$B30,$C30>$B30,Y$14-$B30<$C$5),OFFSET(Input!$BJ30,0,Y$14-$B30-1),0)","v":0},{"$f":" Y30+ IF(AND(Z$14>$B30,$C30>$B30,Z$14-$B30<$C$5),OFFSET(Input!$BJ30,0,Z$14-$B30-1),0)","v":0},{"$f":" Z30+ IF(AND(AA$14>$B30,$C30>$B30,AA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AA$14-$B30-1),0)","v":0},{"$f":" AA30+ IF(AND(AB$14>$B30,$C30>$B30,AB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AB$14-$B30-1),0)","v":0},{"$f":" AB30+ IF(AND(AC$14>$B30,$C30>$B30,AC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AC$14-$B30-1),0)","v":0},{"$f":" AC30+ IF(AND(AD$14>$B30,$C30>$B30,AD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AD$14-$B30-1),0)","v":0},{"$f":" AD30+ IF(AND(AE$14>$B30,$C30>$B30,AE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AE$14-$B30-1),0)","v":0},{"$f":" AE30+ IF(AND(AF$14>$B30,$C30>$B30,AF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AF$14-$B30-1),0)","v":0},{"$f":" AF30+ IF(AND(AG$14>$B30,$C30>$B30,AG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AG$14-$B30-1),0)","v":0},{"$f":" AG30+ IF(AND(AH$14>$B30,$C30>$B30,AH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AH$14-$B30-1),0)","v":0},{"$f":" AH30+ IF(AND(AI$14>$B30,$C30>$B30,AI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AI$14-$B30-1),0)","v":0},{"$f":" AI30+ IF(AND(AJ$14>$B30,$C30>$B30,AJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AJ$14-$B30-1),0)","v":0},{"$f":" AJ30+ IF(AND(AK$14>$B30,$C30>$B30,AK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AK$14-$B30-1),0)","v":0},{"$f":" AK30+ IF(AND(AL$14>$B30,$C30>$B30,AL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AL$14-$B30-1),0)","v":0},{"$f":" AL30+ IF(AND(AM$14>$B30,$C30>$B30,AM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AM$14-$B30-1),0)","v":0},{"$f":" AM30+ IF(AND(AN$14>$B30,$C30>$B30,AN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AN$14-$B30-1),0)","v":0},{"$f":" AN30+ IF(AND(AO$14>$B30,$C30>$B30,AO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AO$14-$B30-1),0)","v":0},{"$f":" AO30+ IF(AND(AP$14>$B30,$C30>$B30,AP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AP$14-$B30-1),0)","v":0},{"$f":" AP30+ IF(AND(AQ$14>$B30,$C30>$B30,AQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AQ$14-$B30-1),0)","v":0},{"$f":" AQ30+ IF(AND(AR$14>$B30,$C30>$B30,AR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AR$14-$B30-1),0)","v":0},{"$f":" AR30+ IF(AND(AS$14>$B30,$C30>$B30,AS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AS$14-$B30-1),0)","v":0},{"$f":" AS30+ IF(AND(AT$14>$B30,$C30>$B30,AT$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AT$14-$B30-1),0)","v":0},{"$f":" AT30+ IF(AND(AU$14>$B30,$C30>$B30,AU$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AU$14-$B30-1),0)","v":0},{"$f":" AU30+ IF(AND(AV$14>$B30,$C30>$B30,AV$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AV$14-$B30-1),0)","v":0},{"$f":" AV30+ IF(AND(AW$14>$B30,$C30>$B30,AW$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AW$14-$B30-1),0)","v":0},{"$f":" AW30+ IF(AND(AX$14>$B30,$C30>$B30,AX$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AX$14-$B30-1),0)","v":0},{"$f":" AX30+ IF(AND(AY$14>$B30,$C30>$B30,AY$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AY$14-$B30-1),0)","v":0},{"$f":" AY30+ IF(AND(AZ$14>$B30,$C30>$B30,AZ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,AZ$14-$B30-1),0)","v":0},{"$f":" AZ30+ IF(AND(BA$14>$B30,$C30>$B30,BA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BA$14-$B30-1),0)","v":0},{"$f":" BA30+ IF(AND(BB$14>$B30,$C30>$B30,BB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BB$14-$B30-1),0)","v":0},{"$f":" BB30+ IF(AND(BC$14>$B30,$C30>$B30,BC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BC$14-$B30-1),0)","v":0},{"$f":" BC30+ IF(AND(BD$14>$B30,$C30>$B30,BD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BD$14-$B30-1),0)","v":0},{"$f":" BD30+ IF(AND(BE$14>$B30,$C30>$B30,BE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BE$14-$B30-1),0)","v":0},{"$f":" BE30+ IF(AND(BF$14>$B30,$C30>$B30,BF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BF$14-$B30-1),0)","v":0},{"$f":" BF30+ IF(AND(BG$14>$B30,$C30>$B30,BG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BG$14-$B30-1),0)","v":0},{"$f":" BG30+ IF(AND(BH$14>$B30,$C30>$B30,BH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BH$14-$B30-1),0)","v":0},{"$f":" BH30+ IF(AND(BI$14>$B30,$C30>$B30,BI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BI$14-$B30-1),0)","v":0},{"$f":" BI30+ IF(AND(BJ$14>$B30,$C30>$B30,BJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BJ$14-$B30-1),0)","v":0},{"$f":" BJ30+ IF(AND(BK$14>$B30,$C30>$B30,BK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BK$14-$B30-1),0)","v":0},{"$f":" BK30+ IF(AND(BL$14>$B30,$C30>$B30,BL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BL$14-$B30-1),0)","v":0},{"$f":" BL30+ IF(AND(BM$14>$B30,$C30>$B30,BM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BM$14-$B30-1),0)","v":0},{"$f":" BM30+ IF(AND(BN$14>$B30,$C30>$B30,BN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BN$14-$B30-1),0)","v":0},{"$f":" BN30+ IF(AND(BO$14>$B30,$C30>$B30,BO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BO$14-$B30-1),0)","v":0},{"$f":" BO30+ IF(AND(BP$14>$B30,$C30>$B30,BP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BP$14-$B30-1),0)","v":0},{"$f":" BP30+ IF(AND(BQ$14>$B30,$C30>$B30,BQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BQ$14-$B30-1),0)","v":0},{"$f":" BQ30+ IF(AND(BR$14>$B30,$C30>$B30,BR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BR$14-$B30-1),0)","v":0},{"$f":" BR30+ IF(AND(BS$14>$B30,$C30>$B30,BS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BS$14-$B30-1),0)","v":0},{"$f":" BS30+ IF(AND(BT$14>$B30,$C30>$B30,BT$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BT$14-$B30-1),0)","v":0},{"$f":" BT30+ IF(AND(BU$14>$B30,$C30>$B30,BU$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BU$14-$B30-1),0)","v":0},{"$f":" BU30+ IF(AND(BV$14>$B30,$C30>$B30,BV$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BV$14-$B30-1),0)","v":0},{"$f":" BV30+ IF(AND(BW$14>$B30,$C30>$B30,BW$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BW$14-$B30-1),0)","v":0},{"$f":" BW30+ IF(AND(BX$14>$B30,$C30>$B30,BX$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BX$14-$B30-1),0)","v":0},{"$f":" BX30+ IF(AND(BY$14>$B30,$C30>$B30,BY$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BY$14-$B30-1),0)","v":0},{"$f":" BY30+ IF(AND(BZ$14>$B30,$C30>$B30,BZ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,BZ$14-$B30-1),0)","v":0},{"$f":" BZ30+ IF(AND(CA$14>$B30,$C30>$B30,CA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CA$14-$B30-1),0)","v":0},{"$f":" CA30+ IF(AND(CB$14>$B30,$C30>$B30,CB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CB$14-$B30-1),0)","v":0},{"$f":" CB30+ IF(AND(CC$14>$B30,$C30>$B30,CC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CC$14-$B30-1),0)","v":0},{"$f":" CC30+ IF(AND(CD$14>$B30,$C30>$B30,CD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CD$14-$B30-1),0)","v":0},{"$f":" CD30+ IF(AND(CE$14>$B30,$C30>$B30,CE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CE$14-$B30-1),0)","v":0},{"$f":" CE30+ IF(AND(CF$14>$B30,$C30>$B30,CF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CF$14-$B30-1),0)","v":0},{"$f":" CF30+ IF(AND(CG$14>$B30,$C30>$B30,CG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CG$14-$B30-1),0)","v":0},{"$f":" CG30+ IF(AND(CH$14>$B30,$C30>$B30,CH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CH$14-$B30-1),0)","v":0},{"$f":" CH30+ IF(AND(CI$14>$B30,$C30>$B30,CI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CI$14-$B30-1),0)","v":0},{"$f":" CI30+ IF(AND(CJ$14>$B30,$C30>$B30,CJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CJ$14-$B30-1),0)","v":0},{"$f":" CJ30+ IF(AND(CK$14>$B30,$C30>$B30,CK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CK$14-$B30-1),0)","v":0},{"$f":" CK30+ IF(AND(CL$14>$B30,$C30>$B30,CL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CL$14-$B30-1),0)","v":0},{"$f":" CL30+ IF(AND(CM$14>$B30,$C30>$B30,CM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CM$14-$B30-1),0)","v":0},{"$f":" CM30+ IF(AND(CN$14>$B30,$C30>$B30,CN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CN$14-$B30-1),0)","v":0},{"$f":" CN30+ IF(AND(CO$14>$B30,$C30>$B30,CO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CO$14-$B30-1),0)","v":0},{"$f":" CO30+ IF(AND(CP$14>$B30,$C30>$B30,CP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CP$14-$B30-1),0)","v":0},{"$f":" CP30+ IF(AND(CQ$14>$B30,$C30>$B30,CQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CQ$14-$B30-1),0)","v":0},{"$f":" CQ30+ IF(AND(CR$14>$B30,$C30>$B30,CR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CR$14-$B30-1),0)","v":0},{"$f":" CR30+ IF(AND(CS$14>$B30,$C30>$B30,CS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CS$14-$B30-1),0)","v":0},{"$f":" CS30+ IF(AND(CT$14>$B30,$C30>$B30,CT$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CT$14-$B30-1),0)","v":0},{"$f":" CT30+ IF(AND(CU$14>$B30,$C30>$B30,CU$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CU$14-$B30-1),0)","v":0},{"$f":" CU30+ IF(AND(CV$14>$B30,$C30>$B30,CV$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CV$14-$B30-1),0)","v":0},{"$f":" CV30+ IF(AND(CW$14>$B30,$C30>$B30,CW$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CW$14-$B30-1),0)","v":0},{"$f":" CW30+ IF(AND(CX$14>$B30,$C30>$B30,CX$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CX$14-$B30-1),0)","v":0},{"$f":" CX30+ IF(AND(CY$14>$B30,$C30>$B30,CY$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CY$14-$B30-1),0)","v":0},{"$f":" CY30+ IF(AND(CZ$14>$B30,$C30>$B30,CZ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,CZ$14-$B30-1),0)","v":0},{"$f":" CZ30+ IF(AND(DA$14>$B30,$C30>$B30,DA$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DA$14-$B30-1),0)","v":0},{"$f":" DA30+ IF(AND(DB$14>$B30,$C30>$B30,DB$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DB$14-$B30-1),0)","v":0},{"$f":" DB30+ IF(AND(DC$14>$B30,$C30>$B30,DC$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DC$14-$B30-1),0)","v":0},{"$f":" DC30+ IF(AND(DD$14>$B30,$C30>$B30,DD$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DD$14-$B30-1),0)","v":0},{"$f":" DD30+ IF(AND(DE$14>$B30,$C30>$B30,DE$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DE$14-$B30-1),0)","v":0},{"$f":" DE30+ IF(AND(DF$14>$B30,$C30>$B30,DF$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DF$14-$B30-1),0)","v":0},{"$f":" DF30+ IF(AND(DG$14>$B30,$C30>$B30,DG$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DG$14-$B30-1),0)","v":0},{"$f":" DG30+ IF(AND(DH$14>$B30,$C30>$B30,DH$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DH$14-$B30-1),0)","v":0},{"$f":" DH30+ IF(AND(DI$14>$B30,$C30>$B30,DI$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DI$14-$B30-1),0)","v":0},{"$f":" DI30+ IF(AND(DJ$14>$B30,$C30>$B30,DJ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DJ$14-$B30-1),0)","v":0},{"$f":" DJ30+ IF(AND(DK$14>$B30,$C30>$B30,DK$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DK$14-$B30-1),0)","v":0},{"$f":" DK30+ IF(AND(DL$14>$B30,$C30>$B30,DL$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DL$14-$B30-1),0)","v":0},{"$f":" DL30+ IF(AND(DM$14>$B30,$C30>$B30,DM$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DM$14-$B30-1),0)","v":0},{"$f":" DM30+ IF(AND(DN$14>$B30,$C30>$B30,DN$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DN$14-$B30-1),0)","v":0},{"$f":" DN30+ IF(AND(DO$14>$B30,$C30>$B30,DO$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DO$14-$B30-1),0)","v":0},{"$f":" DO30+ IF(AND(DP$14>$B30,$C30>$B30,DP$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DP$14-$B30-1),0)","v":0},{"$f":" DP30+ IF(AND(DQ$14>$B30,$C30>$B30,DQ$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DQ$14-$B30-1),0)","v":0},{"$f":" DQ30+ IF(AND(DR$14>$B30,$C30>$B30,DR$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DR$14-$B30-1),0)","v":0},{"$f":" DR30+ IF(AND(DS$14>$B30,$C30>$B30,DS$14-$B30<$C$5),OFFSET(Input!$BJ30,0,DS$14-$B30-1),0)","v":0}]
[{"$f":"Calcs!A31","v":"Direct Install 18 watt CFL bulb"},{"$f":"ROUND(IF(ISERROR(Calcs!E31),1,Calcs!E31)*Periods,0)","v":4},{"$f":"ROUND(MAX(B31,Input!Z31*Periods),0)","v":4},null,null,0,{"$f":" F31+ IF(AND(G$14>$B31,$C31>$B31,G$14-$B31<$C$5),OFFSET(Input!$BJ31,0,G$14-$B31-1),0)","v":0},{"$f":" G31+ IF(AND(H$14>$B31,$C31>$B31,H$14-$B31<$C$5),OFFSET(Input!$BJ31,0,H$14-$B31-1),0)","v":0},{"$f":" H31+ IF(AND(I$14>$B31,$C31>$B31,I$14-$B31<$C$5),OFFSET(Input!$BJ31,0,I$14-$B31-1),0)","v":0},{"$f":" I31+ IF(AND(J$14>$B31,$C31>$B31,J$14-$B31<$C$5),OFFSET(Input!$BJ31,0,J$14-$B31-1),0)","v":0},{"$f":" J31+ IF(AND(K$14>$B31,$C31>$B31,K$14-$B31<$C$5),OFFSET(Input!$BJ31,0,K$14-$B31-1),0)","v":0},{"$f":" K31+ IF(AND(L$14>$B31,$C31>$B31,L$14-$B31<$C$5),OFFSET(Input!$BJ31,0,L$14-$B31-1),0)","v":0},{"$f":" L31+ IF(AND(M$14>$B31,$C31>$B31,M$14-$B31<$C$5),OFFSET(Input!$BJ31,0,M$14-$B31-1),0)","v":0},{"$f":" M31+ IF(AND(N$14>$B31,$C31>$B31,N$14-$B31<$C$5),OFFSET(Input!$BJ31,0,N$14-$B31-1),0)","v":0},{"$f":" N31+ IF(AND(O$14>$B31,$C31>$B31,O$14-$B31<$C$5),OFFSET(Input!$BJ31,0,O$14-$B31-1),0)","v":0},{"$f":" O31+ IF(AND(P$14>$B31,$C31>$B31,P$14-$B31<$C$5),OFFSET(Input!$BJ31,0,P$14-$B31-1),0)","v":0},{"$f":" P31+ IF(AND(Q$14>$B31,$C31>$B31,Q$14-$B31<$C$5),OFFSET(Input!$BJ31,0,Q$14-$B31-1),0)","v":0},{"$f":" Q31+ IF(AND(R$14>$B31,$C31>$B31,R$14-$B31<$C$5),OFFSET(Input!$BJ31,0,R$14-$B31-1),0)","v":0},{"$f":" R31+ IF(AND(S$14>$B31,$C31>$B31,S$14-$B31<$C$5),OFFSET(Input!$BJ31,0,S$14-$B31-1),0)","v":0},{"$f":" S31+ IF(AND(T$14>$B31,$C31>$B31,T$14-$B31<$C$5),OFFSET(Input!$BJ31,0,T$14-$B31-1),0)","v":0},{"$f":" T31+ IF(AND(U$14>$B31,$C31>$B31,U$14-$B31<$C$5),OFFSET(Input!$BJ31,0,U$14-$B31-1),0)","v":0},{"$f":" U31+ IF(AND(V$14>$B31,$C31>$B31,V$14-$B31<$C$5),OFFSET(Input!$BJ31,0,V$14-$B31-1),0)","v":0},{"$f":" V31+ IF(AND(W$14>$B31,$C31>$B31,W$14-$B31<$C$5),OFFSET(Input!$BJ31,0,W$14-$B31-1),0)","v":0},{"$f":" W31+ IF(AND(X$14>$B31,$C31>$B31,X$14-$B31<$C$5),OFFSET(Input!$BJ31,0,X$14-$B31-1),0)","v":0},{"$f":" X31+ IF(AND(Y$14>$B31,$C31>$B31,Y$14-$B31<$C$5),OFFSET(Input!$BJ31,0,Y$14-$B31-1),0)","v":0},{"$f":" Y31+ IF(AND(Z$14>$B31,$C31>$B31,Z$14-$B31<$C$5),OFFSET(Input!$BJ31,0,Z$14-$B31-1),0)","v":0},{"$f":" Z31+ IF(AND(AA$14>$B31,$C31>$B31,AA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AA$14-$B31-1),0)","v":0},{"$f":" AA31+ IF(AND(AB$14>$B31,$C31>$B31,AB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AB$14-$B31-1),0)","v":0},{"$f":" AB31+ IF(AND(AC$14>$B31,$C31>$B31,AC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AC$14-$B31-1),0)","v":0},{"$f":" AC31+ IF(AND(AD$14>$B31,$C31>$B31,AD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AD$14-$B31-1),0)","v":0},{"$f":" AD31+ IF(AND(AE$14>$B31,$C31>$B31,AE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AE$14-$B31-1),0)","v":0},{"$f":" AE31+ IF(AND(AF$14>$B31,$C31>$B31,AF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AF$14-$B31-1),0)","v":0},{"$f":" AF31+ IF(AND(AG$14>$B31,$C31>$B31,AG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AG$14-$B31-1),0)","v":0},{"$f":" AG31+ IF(AND(AH$14>$B31,$C31>$B31,AH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AH$14-$B31-1),0)","v":0},{"$f":" AH31+ IF(AND(AI$14>$B31,$C31>$B31,AI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AI$14-$B31-1),0)","v":0},{"$f":" AI31+ IF(AND(AJ$14>$B31,$C31>$B31,AJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AJ$14-$B31-1),0)","v":0},{"$f":" AJ31+ IF(AND(AK$14>$B31,$C31>$B31,AK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AK$14-$B31-1),0)","v":0},{"$f":" AK31+ IF(AND(AL$14>$B31,$C31>$B31,AL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AL$14-$B31-1),0)","v":0},{"$f":" AL31+ IF(AND(AM$14>$B31,$C31>$B31,AM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AM$14-$B31-1),0)","v":0},{"$f":" AM31+ IF(AND(AN$14>$B31,$C31>$B31,AN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AN$14-$B31-1),0)","v":0},{"$f":" AN31+ IF(AND(AO$14>$B31,$C31>$B31,AO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AO$14-$B31-1),0)","v":0},{"$f":" AO31+ IF(AND(AP$14>$B31,$C31>$B31,AP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AP$14-$B31-1),0)","v":0},{"$f":" AP31+ IF(AND(AQ$14>$B31,$C31>$B31,AQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AQ$14-$B31-1),0)","v":0},{"$f":" AQ31+ IF(AND(AR$14>$B31,$C31>$B31,AR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AR$14-$B31-1),0)","v":0},{"$f":" AR31+ IF(AND(AS$14>$B31,$C31>$B31,AS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AS$14-$B31-1),0)","v":0},{"$f":" AS31+ IF(AND(AT$14>$B31,$C31>$B31,AT$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AT$14-$B31-1),0)","v":0},{"$f":" AT31+ IF(AND(AU$14>$B31,$C31>$B31,AU$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AU$14-$B31-1),0)","v":0},{"$f":" AU31+ IF(AND(AV$14>$B31,$C31>$B31,AV$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AV$14-$B31-1),0)","v":0},{"$f":" AV31+ IF(AND(AW$14>$B31,$C31>$B31,AW$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AW$14-$B31-1),0)","v":0},{"$f":" AW31+ IF(AND(AX$14>$B31,$C31>$B31,AX$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AX$14-$B31-1),0)","v":0},{"$f":" AX31+ IF(AND(AY$14>$B31,$C31>$B31,AY$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AY$14-$B31-1),0)","v":0},{"$f":" AY31+ IF(AND(AZ$14>$B31,$C31>$B31,AZ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,AZ$14-$B31-1),0)","v":0},{"$f":" AZ31+ IF(AND(BA$14>$B31,$C31>$B31,BA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BA$14-$B31-1),0)","v":0},{"$f":" BA31+ IF(AND(BB$14>$B31,$C31>$B31,BB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BB$14-$B31-1),0)","v":0},{"$f":" BB31+ IF(AND(BC$14>$B31,$C31>$B31,BC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BC$14-$B31-1),0)","v":0},{"$f":" BC31+ IF(AND(BD$14>$B31,$C31>$B31,BD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BD$14-$B31-1),0)","v":0},{"$f":" BD31+ IF(AND(BE$14>$B31,$C31>$B31,BE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BE$14-$B31-1),0)","v":0},{"$f":" BE31+ IF(AND(BF$14>$B31,$C31>$B31,BF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BF$14-$B31-1),0)","v":0},{"$f":" BF31+ IF(AND(BG$14>$B31,$C31>$B31,BG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BG$14-$B31-1),0)","v":0},{"$f":" BG31+ IF(AND(BH$14>$B31,$C31>$B31,BH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BH$14-$B31-1),0)","v":0},{"$f":" BH31+ IF(AND(BI$14>$B31,$C31>$B31,BI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BI$14-$B31-1),0)","v":0},{"$f":" BI31+ IF(AND(BJ$14>$B31,$C31>$B31,BJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BJ$14-$B31-1),0)","v":0},{"$f":" BJ31+ IF(AND(BK$14>$B31,$C31>$B31,BK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BK$14-$B31-1),0)","v":0},{"$f":" BK31+ IF(AND(BL$14>$B31,$C31>$B31,BL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BL$14-$B31-1),0)","v":0},{"$f":" BL31+ IF(AND(BM$14>$B31,$C31>$B31,BM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BM$14-$B31-1),0)","v":0},{"$f":" BM31+ IF(AND(BN$14>$B31,$C31>$B31,BN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BN$14-$B31-1),0)","v":0},{"$f":" BN31+ IF(AND(BO$14>$B31,$C31>$B31,BO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BO$14-$B31-1),0)","v":0},{"$f":" BO31+ IF(AND(BP$14>$B31,$C31>$B31,BP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BP$14-$B31-1),0)","v":0},{"$f":" BP31+ IF(AND(BQ$14>$B31,$C31>$B31,BQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BQ$14-$B31-1),0)","v":0},{"$f":" BQ31+ IF(AND(BR$14>$B31,$C31>$B31,BR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BR$14-$B31-1),0)","v":0},{"$f":" BR31+ IF(AND(BS$14>$B31,$C31>$B31,BS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BS$14-$B31-1),0)","v":0},{"$f":" BS31+ IF(AND(BT$14>$B31,$C31>$B31,BT$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BT$14-$B31-1),0)","v":0},{"$f":" BT31+ IF(AND(BU$14>$B31,$C31>$B31,BU$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BU$14-$B31-1),0)","v":0},{"$f":" BU31+ IF(AND(BV$14>$B31,$C31>$B31,BV$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BV$14-$B31-1),0)","v":0},{"$f":" BV31+ IF(AND(BW$14>$B31,$C31>$B31,BW$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BW$14-$B31-1),0)","v":0},{"$f":" BW31+ IF(AND(BX$14>$B31,$C31>$B31,BX$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BX$14-$B31-1),0)","v":0},{"$f":" BX31+ IF(AND(BY$14>$B31,$C31>$B31,BY$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BY$14-$B31-1),0)","v":0},{"$f":" BY31+ IF(AND(BZ$14>$B31,$C31>$B31,BZ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,BZ$14-$B31-1),0)","v":0},{"$f":" BZ31+ IF(AND(CA$14>$B31,$C31>$B31,CA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CA$14-$B31-1),0)","v":0},{"$f":" CA31+ IF(AND(CB$14>$B31,$C31>$B31,CB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CB$14-$B31-1),0)","v":0},{"$f":" CB31+ IF(AND(CC$14>$B31,$C31>$B31,CC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CC$14-$B31-1),0)","v":0},{"$f":" CC31+ IF(AND(CD$14>$B31,$C31>$B31,CD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CD$14-$B31-1),0)","v":0},{"$f":" CD31+ IF(AND(CE$14>$B31,$C31>$B31,CE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CE$14-$B31-1),0)","v":0},{"$f":" CE31+ IF(AND(CF$14>$B31,$C31>$B31,CF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CF$14-$B31-1),0)","v":0},{"$f":" CF31+ IF(AND(CG$14>$B31,$C31>$B31,CG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CG$14-$B31-1),0)","v":0},{"$f":" CG31+ IF(AND(CH$14>$B31,$C31>$B31,CH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CH$14-$B31-1),0)","v":0},{"$f":" CH31+ IF(AND(CI$14>$B31,$C31>$B31,CI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CI$14-$B31-1),0)","v":0},{"$f":" CI31+ IF(AND(CJ$14>$B31,$C31>$B31,CJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CJ$14-$B31-1),0)","v":0},{"$f":" CJ31+ IF(AND(CK$14>$B31,$C31>$B31,CK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CK$14-$B31-1),0)","v":0},{"$f":" CK31+ IF(AND(CL$14>$B31,$C31>$B31,CL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CL$14-$B31-1),0)","v":0},{"$f":" CL31+ IF(AND(CM$14>$B31,$C31>$B31,CM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CM$14-$B31-1),0)","v":0},{"$f":" CM31+ IF(AND(CN$14>$B31,$C31>$B31,CN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CN$14-$B31-1),0)","v":0},{"$f":" CN31+ IF(AND(CO$14>$B31,$C31>$B31,CO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CO$14-$B31-1),0)","v":0},{"$f":" CO31+ IF(AND(CP$14>$B31,$C31>$B31,CP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CP$14-$B31-1),0)","v":0},{"$f":" CP31+ IF(AND(CQ$14>$B31,$C31>$B31,CQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CQ$14-$B31-1),0)","v":0},{"$f":" CQ31+ IF(AND(CR$14>$B31,$C31>$B31,CR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CR$14-$B31-1),0)","v":0},{"$f":" CR31+ IF(AND(CS$14>$B31,$C31>$B31,CS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CS$14-$B31-1),0)","v":0},{"$f":" CS31+ IF(AND(CT$14>$B31,$C31>$B31,CT$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CT$14-$B31-1),0)","v":0},{"$f":" CT31+ IF(AND(CU$14>$B31,$C31>$B31,CU$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CU$14-$B31-1),0)","v":0},{"$f":" CU31+ IF(AND(CV$14>$B31,$C31>$B31,CV$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CV$14-$B31-1),0)","v":0},{"$f":" CV31+ IF(AND(CW$14>$B31,$C31>$B31,CW$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CW$14-$B31-1),0)","v":0},{"$f":" CW31+ IF(AND(CX$14>$B31,$C31>$B31,CX$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CX$14-$B31-1),0)","v":0},{"$f":" CX31+ IF(AND(CY$14>$B31,$C31>$B31,CY$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CY$14-$B31-1),0)","v":0},{"$f":" CY31+ IF(AND(CZ$14>$B31,$C31>$B31,CZ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,CZ$14-$B31-1),0)","v":0},{"$f":" CZ31+ IF(AND(DA$14>$B31,$C31>$B31,DA$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DA$14-$B31-1),0)","v":0},{"$f":" DA31+ IF(AND(DB$14>$B31,$C31>$B31,DB$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DB$14-$B31-1),0)","v":0},{"$f":" DB31+ IF(AND(DC$14>$B31,$C31>$B31,DC$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DC$14-$B31-1),0)","v":0},{"$f":" DC31+ IF(AND(DD$14>$B31,$C31>$B31,DD$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DD$14-$B31-1),0)","v":0},{"$f":" DD31+ IF(AND(DE$14>$B31,$C31>$B31,DE$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DE$14-$B31-1),0)","v":0},{"$f":" DE31+ IF(AND(DF$14>$B31,$C31>$B31,DF$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DF$14-$B31-1),0)","v":0},{"$f":" DF31+ IF(AND(DG$14>$B31,$C31>$B31,DG$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DG$14-$B31-1),0)","v":0},{"$f":" DG31+ IF(AND(DH$14>$B31,$C31>$B31,DH$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DH$14-$B31-1),0)","v":0},{"$f":" DH31+ IF(AND(DI$14>$B31,$C31>$B31,DI$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DI$14-$B31-1),0)","v":0},{"$f":" DI31+ IF(AND(DJ$14>$B31,$C31>$B31,DJ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DJ$14-$B31-1),0)","v":0},{"$f":" DJ31+ IF(AND(DK$14>$B31,$C31>$B31,DK$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DK$14-$B31-1),0)","v":0},{"$f":" DK31+ IF(AND(DL$14>$B31,$C31>$B31,DL$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DL$14-$B31-1),0)","v":0},{"$f":" DL31+ IF(AND(DM$14>$B31,$C31>$B31,DM$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DM$14-$B31-1),0)","v":0},{"$f":" DM31+ IF(AND(DN$14>$B31,$C31>$B31,DN$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DN$14-$B31-1),0)","v":0},{"$f":" DN31+ IF(AND(DO$14>$B31,$C31>$B31,DO$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DO$14-$B31-1),0)","v":0},{"$f":" DO31+ IF(AND(DP$14>$B31,$C31>$B31,DP$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DP$14-$B31-1),0)","v":0},{"$f":" DP31+ IF(AND(DQ$14>$B31,$C31>$B31,DQ$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DQ$14-$B31-1),0)","v":0},{"$f":" DQ31+ IF(AND(DR$14>$B31,$C31>$B31,DR$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DR$14-$B31-1),0)","v":0},{"$f":" DR31+ IF(AND(DS$14>$B31,$C31>$B31,DS$14-$B31<$C$5),OFFSET(Input!$BJ31,0,DS$14-$B31-1),0)","v":0}]
[{"$f":"Calcs!A39","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E39),1,Calcs!E39)*Periods,0)","v":4},{"$f":"ROUND(MAX(B39,Input!Z39*Periods),0)","v":4},null,null,0,{"$f":" F39+ IF(AND(G$14>$B39,$C39>$B39,G$14-$B39<$C$5),OFFSET(Input!$BJ39,0,G$14-$B39-1),0)","v":0},{"$f":" G39+ IF(AND(H$14>$B39,$C39>$B39,H$14-$B39<$C$5),OFFSET(Input!$BJ39,0,H$14-$B39-1),0)","v":0},{"$f":" H39+ IF(AND(I$14>$B39,$C39>$B39,I$14-$B39<$C$5),OFFSET(Input!$BJ39,0,I$14-$B39-1),0)","v":0},{"$f":" I39+ IF(AND(J$14>$B39,$C39>$B39,J$14-$B39<$C$5),OFFSET(Input!$BJ39,0,J$14-$B39-1),0)","v":0},{"$f":" J39+ IF(AND(K$14>$B39,$C39>$B39,K$14-$B39<$C$5),OFFSET(Input!$BJ39,0,K$14-$B39-1),0)","v":0},{"$f":" K39+ IF(AND(L$14>$B39,$C39>$B39,L$14-$B39<$C$5),OFFSET(Input!$BJ39,0,L$14-$B39-1),0)","v":0},{"$f":" L39+ IF(AND(M$14>$B39,$C39>$B39,M$14-$B39<$C$5),OFFSET(Input!$BJ39,0,M$14-$B39-1),0)","v":0},{"$f":" M39+ IF(AND(N$14>$B39,$C39>$B39,N$14-$B39<$C$5),OFFSET(Input!$BJ39,0,N$14-$B39-1),0)","v":0},{"$f":" N39+ IF(AND(O$14>$B39,$C39>$B39,O$14-$B39<$C$5),OFFSET(Input!$BJ39,0,O$14-$B39-1),0)","v":0},{"$f":" O39+ IF(AND(P$14>$B39,$C39>$B39,P$14-$B39<$C$5),OFFSET(Input!$BJ39,0,P$14-$B39-1),0)","v":0},{"$f":" P39+ IF(AND(Q$14>$B39,$C39>$B39,Q$14-$B39<$C$5),OFFSET(Input!$BJ39,0,Q$14-$B39-1),0)","v":0},{"$f":" Q39+ IF(AND(R$14>$B39,$C39>$B39,R$14-$B39<$C$5),OFFSET(Input!$BJ39,0,R$14-$B39-1),0)","v":0},{"$f":" R39+ IF(AND(S$14>$B39,$C39>$B39,S$14-$B39<$C$5),OFFSET(Input!$BJ39,0,S$14-$B39-1),0)","v":0},{"$f":" S39+ IF(AND(T$14>$B39,$C39>$B39,T$14-$B39<$C$5),OFFSET(Input!$BJ39,0,T$14-$B39-1),0)","v":0},{"$f":" T39+ IF(AND(U$14>$B39,$C39>$B39,U$14-$B39<$C$5),OFFSET(Input!$BJ39,0,U$14-$B39-1),0)","v":0},{"$f":" U39+ IF(AND(V$14>$B39,$C39>$B39,V$14-$B39<$C$5),OFFSET(Input!$BJ39,0,V$14-$B39-1),0)","v":0},{"$f":" V39+ IF(AND(W$14>$B39,$C39>$B39,W$14-$B39<$C$5),OFFSET(Input!$BJ39,0,W$14-$B39-1),0)","v":0},{"$f":" W39+ IF(AND(X$14>$B39,$C39>$B39,X$14-$B39<$C$5),OFFSET(Input!$BJ39,0,X$14-$B39-1),0)","v":0},{"$f":" X39+ IF(AND(Y$14>$B39,$C39>$B39,Y$14-$B39<$C$5),OFFSET(Input!$BJ39,0,Y$14-$B39-1),0)","v":0},{"$f":" Y39+ IF(AND(Z$14>$B39,$C39>$B39,Z$14-$B39<$C$5),OFFSET(Input!$BJ39,0,Z$14-$B39-1),0)","v":0},{"$f":" Z39+ IF(AND(AA$14>$B39,$C39>$B39,AA$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AA$14-$B39-1),0)","v":0},{"$f":" AA39+ IF(AND(AB$14>$B39,$C39>$B39,AB$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AB$14-$B39-1),0)","v":0},{"$f":" AB39+ IF(AND(AC$14>$B39,$C39>$B39,AC$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AC$14-$B39-1),0)","v":0},{"$f":" AC39+ IF(AND(AD$14>$B39,$C39>$B39,AD$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AD$14-$B39-1),0)","v":0},{"$f":" AD39+ IF(AND(AE$14>$B39,$C39>$B39,AE$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AE$14-$B39-1),0)","v":0},{"$f":" AE39+ IF(AND(AF$14>$B39,$C39>$B39,AF$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AF$14-$B39-1),0)","v":0},{"$f":" AF39+ IF(AND(AG$14>$B39,$C39>$B39,AG$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AG$14-$B39-1),0)","v":0},{"$f":" AG39+ IF(AND(AH$14>$B39,$C39>$B39,AH$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AH$14-$B39-1),0)","v":0},{"$f":" AH39+ IF(AND(AI$14>$B39,$C39>$B39,AI$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AI$14-$B39-1),0)","v":0},{"$f":" AI39+ IF(AND(AJ$14>$B39,$C39>$B39,AJ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AJ$14-$B39-1),0)","v":0},{"$f":" AJ39+ IF(AND(AK$14>$B39,$C39>$B39,AK$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AK$14-$B39-1),0)","v":0},{"$f":" AK39+ IF(AND(AL$14>$B39,$C39>$B39,AL$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AL$14-$B39-1),0)","v":0},{"$f":" AL39+ IF(AND(AM$14>$B39,$C39>$B39,AM$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AM$14-$B39-1),0)","v":0},{"$f":" AM39+ IF(AND(AN$14>$B39,$C39>$B39,AN$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AN$14-$B39-1),0)","v":0},{"$f":" AN39+ IF(AND(AO$14>$B39,$C39>$B39,AO$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AO$14-$B39-1),0)","v":0},{"$f":" AO39+ IF(AND(AP$14>$B39,$C39>$B39,AP$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AP$14-$B39-1),0)","v":0},{"$f":" AP39+ IF(AND(AQ$14>$B39,$C39>$B39,AQ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AQ$14-$B39-1),0)","v":0},{"$f":" AQ39+ IF(AND(AR$14>$B39,$C39>$B39,AR$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AR$14-$B39-1),0)","v":0},{"$f":" AR39+ IF(AND(AS$14>$B39,$C39>$B39,AS$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AS$14-$B39-1),0)","v":0},{"$f":" AS39+ IF(AND(AT$14>$B39,$C39>$B39,AT$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AT$14-$B39-1),0)","v":0},{"$f":" AT39+ IF(AND(AU$14>$B39,$C39>$B39,AU$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AU$14-$B39-1),0)","v":0},{"$f":" AU39+ IF(AND(AV$14>$B39,$C39>$B39,AV$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AV$14-$B39-1),0)","v":0},{"$f":" AV39+ IF(AND(AW$14>$B39,$C39>$B39,AW$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AW$14-$B39-1),0)","v":0},{"$f":" AW39+ IF(AND(AX$14>$B39,$C39>$B39,AX$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AX$14-$B39-1),0)","v":0},{"$f":" AX39+ IF(AND(AY$14>$B39,$C39>$B39,AY$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AY$14-$B39-1),0)","v":0},{"$f":" AY39+ IF(AND(AZ$14>$B39,$C39>$B39,AZ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,AZ$14-$B39-1),0)","v":0},{"$f":" AZ39+ IF(AND(BA$14>$B39,$C39>$B39,BA$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BA$14-$B39-1),0)","v":0},{"$f":" BA39+ IF(AND(BB$14>$B39,$C39>$B39,BB$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BB$14-$B39-1),0)","v":0},{"$f":" BB39+ IF(AND(BC$14>$B39,$C39>$B39,BC$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BC$14-$B39-1),0)","v":0},{"$f":" BC39+ IF(AND(BD$14>$B39,$C39>$B39,BD$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BD$14-$B39-1),0)","v":0},{"$f":" BD39+ IF(AND(BE$14>$B39,$C39>$B39,BE$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BE$14-$B39-1),0)","v":0},{"$f":" BE39+ IF(AND(BF$14>$B39,$C39>$B39,BF$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BF$14-$B39-1),0)","v":0},{"$f":" BF39+ IF(AND(BG$14>$B39,$C39>$B39,BG$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BG$14-$B39-1),0)","v":0},{"$f":" BG39+ IF(AND(BH$14>$B39,$C39>$B39,BH$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BH$14-$B39-1),0)","v":0},{"$f":" BH39+ IF(AND(BI$14>$B39,$C39>$B39,BI$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BI$14-$B39-1),0)","v":0},{"$f":" BI39+ IF(AND(BJ$14>$B39,$C39>$B39,BJ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BJ$14-$B39-1),0)","v":0},{"$f":" BJ39+ IF(AND(BK$14>$B39,$C39>$B39,BK$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BK$14-$B39-1),0)","v":0},{"$f":" BK39+ IF(AND(BL$14>$B39,$C39>$B39,BL$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BL$14-$B39-1),0)","v":0},{"$f":" BL39+ IF(AND(BM$14>$B39,$C39>$B39,BM$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BM$14-$B39-1),0)","v":0},{"$f":" BM39+ IF(AND(BN$14>$B39,$C39>$B39,BN$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BN$14-$B39-1),0)","v":0},{"$f":" BN39+ IF(AND(BO$14>$B39,$C39>$B39,BO$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BO$14-$B39-1),0)","v":0},{"$f":" BO39+ IF(AND(BP$14>$B39,$C39>$B39,BP$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BP$14-$B39-1),0)","v":0},{"$f":" BP39+ IF(AND(BQ$14>$B39,$C39>$B39,BQ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BQ$14-$B39-1),0)","v":0},{"$f":" BQ39+ IF(AND(BR$14>$B39,$C39>$B39,BR$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BR$14-$B39-1),0)","v":0},{"$f":" BR39+ IF(AND(BS$14>$B39,$C39>$B39,BS$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BS$14-$B39-1),0)","v":0},{"$f":" BS39+ IF(AND(BT$14>$B39,$C39>$B39,BT$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BT$14-$B39-1),0)","v":0},{"$f":" BT39+ IF(AND(BU$14>$B39,$C39>$B39,BU$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BU$14-$B39-1),0)","v":0},{"$f":" BU39+ IF(AND(BV$14>$B39,$C39>$B39,BV$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BV$14-$B39-1),0)","v":0},{"$f":" BV39+ IF(AND(BW$14>$B39,$C39>$B39,BW$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BW$14-$B39-1),0)","v":0},{"$f":" BW39+ IF(AND(BX$14>$B39,$C39>$B39,BX$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BX$14-$B39-1),0)","v":0},{"$f":" BX39+ IF(AND(BY$14>$B39,$C39>$B39,BY$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BY$14-$B39-1),0)","v":0},{"$f":" BY39+ IF(AND(BZ$14>$B39,$C39>$B39,BZ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,BZ$14-$B39-1),0)","v":0},{"$f":" BZ39+ IF(AND(CA$14>$B39,$C39>$B39,CA$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CA$14-$B39-1),0)","v":0},{"$f":" CA39+ IF(AND(CB$14>$B39,$C39>$B39,CB$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CB$14-$B39-1),0)","v":0},{"$f":" CB39+ IF(AND(CC$14>$B39,$C39>$B39,CC$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CC$14-$B39-1),0)","v":0},{"$f":" CC39+ IF(AND(CD$14>$B39,$C39>$B39,CD$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CD$14-$B39-1),0)","v":0},{"$f":" CD39+ IF(AND(CE$14>$B39,$C39>$B39,CE$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CE$14-$B39-1),0)","v":0},{"$f":" CE39+ IF(AND(CF$14>$B39,$C39>$B39,CF$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CF$14-$B39-1),0)","v":0},{"$f":" CF39+ IF(AND(CG$14>$B39,$C39>$B39,CG$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CG$14-$B39-1),0)","v":0},{"$f":" CG39+ IF(AND(CH$14>$B39,$C39>$B39,CH$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CH$14-$B39-1),0)","v":0},{"$f":" CH39+ IF(AND(CI$14>$B39,$C39>$B39,CI$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CI$14-$B39-1),0)","v":0},{"$f":" CI39+ IF(AND(CJ$14>$B39,$C39>$B39,CJ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CJ$14-$B39-1),0)","v":0},{"$f":" CJ39+ IF(AND(CK$14>$B39,$C39>$B39,CK$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CK$14-$B39-1),0)","v":0},{"$f":" CK39+ IF(AND(CL$14>$B39,$C39>$B39,CL$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CL$14-$B39-1),0)","v":0},{"$f":" CL39+ IF(AND(CM$14>$B39,$C39>$B39,CM$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CM$14-$B39-1),0)","v":0},{"$f":" CM39+ IF(AND(CN$14>$B39,$C39>$B39,CN$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CN$14-$B39-1),0)","v":0},{"$f":" CN39+ IF(AND(CO$14>$B39,$C39>$B39,CO$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CO$14-$B39-1),0)","v":0},{"$f":" CO39+ IF(AND(CP$14>$B39,$C39>$B39,CP$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CP$14-$B39-1),0)","v":0},{"$f":" CP39+ IF(AND(CQ$14>$B39,$C39>$B39,CQ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CQ$14-$B39-1),0)","v":0},{"$f":" CQ39+ IF(AND(CR$14>$B39,$C39>$B39,CR$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CR$14-$B39-1),0)","v":0},{"$f":" CR39+ IF(AND(CS$14>$B39,$C39>$B39,CS$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CS$14-$B39-1),0)","v":0},{"$f":" CS39+ IF(AND(CT$14>$B39,$C39>$B39,CT$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CT$14-$B39-1),0)","v":0},{"$f":" CT39+ IF(AND(CU$14>$B39,$C39>$B39,CU$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CU$14-$B39-1),0)","v":0},{"$f":" CU39+ IF(AND(CV$14>$B39,$C39>$B39,CV$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CV$14-$B39-1),0)","v":0},{"$f":" CV39+ IF(AND(CW$14>$B39,$C39>$B39,CW$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CW$14-$B39-1),0)","v":0},{"$f":" CW39+ IF(AND(CX$14>$B39,$C39>$B39,CX$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CX$14-$B39-1),0)","v":0},{"$f":" CX39+ IF(AND(CY$14>$B39,$C39>$B39,CY$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CY$14-$B39-1),0)","v":0},{"$f":" CY39+ IF(AND(CZ$14>$B39,$C39>$B39,CZ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,CZ$14-$B39-1),0)","v":0},{"$f":" CZ39+ IF(AND(DA$14>$B39,$C39>$B39,DA$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DA$14-$B39-1),0)","v":0},{"$f":" DA39+ IF(AND(DB$14>$B39,$C39>$B39,DB$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DB$14-$B39-1),0)","v":0},{"$f":" DB39+ IF(AND(DC$14>$B39,$C39>$B39,DC$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DC$14-$B39-1),0)","v":0},{"$f":" DC39+ IF(AND(DD$14>$B39,$C39>$B39,DD$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DD$14-$B39-1),0)","v":0},{"$f":" DD39+ IF(AND(DE$14>$B39,$C39>$B39,DE$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DE$14-$B39-1),0)","v":0},{"$f":" DE39+ IF(AND(DF$14>$B39,$C39>$B39,DF$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DF$14-$B39-1),0)","v":0},{"$f":" DF39+ IF(AND(DG$14>$B39,$C39>$B39,DG$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DG$14-$B39-1),0)","v":0},{"$f":" DG39+ IF(AND(DH$14>$B39,$C39>$B39,DH$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DH$14-$B39-1),0)","v":0},{"$f":" DH39+ IF(AND(DI$14>$B39,$C39>$B39,DI$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DI$14-$B39-1),0)","v":0},{"$f":" DI39+ IF(AND(DJ$14>$B39,$C39>$B39,DJ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DJ$14-$B39-1),0)","v":0},{"$f":" DJ39+ IF(AND(DK$14>$B39,$C39>$B39,DK$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DK$14-$B39-1),0)","v":0},{"$f":" DK39+ IF(AND(DL$14>$B39,$C39>$B39,DL$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DL$14-$B39-1),0)","v":0},{"$f":" DL39+ IF(AND(DM$14>$B39,$C39>$B39,DM$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DM$14-$B39-1),0)","v":0},{"$f":" DM39+ IF(AND(DN$14>$B39,$C39>$B39,DN$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DN$14-$B39-1),0)","v":0},{"$f":" DN39+ IF(AND(DO$14>$B39,$C39>$B39,DO$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DO$14-$B39-1),0)","v":0},{"$f":" DO39+ IF(AND(DP$14>$B39,$C39>$B39,DP$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DP$14-$B39-1),0)","v":0},{"$f":" DP39+ IF(AND(DQ$14>$B39,$C39>$B39,DQ$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DQ$14-$B39-1),0)","v":0},{"$f":" DQ39+ IF(AND(DR$14>$B39,$C39>$B39,DR$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DR$14-$B39-1),0)","v":0},{"$f":" DR39+ IF(AND(DS$14>$B39,$C39>$B39,DS$14-$B39<$C$5),OFFSET(Input!$BJ39,0,DS$14-$B39-1),0)","v":0}]
[{"$f":"Calcs!A73","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E73),1,Calcs!E73)*Periods,0)","v":4},{"$f":"ROUND(MAX(B73,Input!Z73*Periods),0)","v":4},null,null,0,{"$f":" F73+ IF(AND(G$14>$B73,$C73>$B73,G$14-$B73<$C$5),OFFSET(Input!$BJ73,0,G$14-$B73-1),0)","v":0},{"$f":" G73+ IF(AND(H$14>$B73,$C73>$B73,H$14-$B73<$C$5),OFFSET(Input!$BJ73,0,H$14-$B73-1),0)","v":0},{"$f":" H73+ IF(AND(I$14>$B73,$C73>$B73,I$14-$B73<$C$5),OFFSET(Input!$BJ73,0,I$14-$B73-1),0)","v":0},{"$f":" I73+ IF(AND(J$14>$B73,$C73>$B73,J$14-$B73<$C$5),OFFSET(Input!$BJ73,0,J$14-$B73-1),0)","v":0},{"$f":" J73+ IF(AND(K$14>$B73,$C73>$B73,K$14-$B73<$C$5),OFFSET(Input!$BJ73,0,K$14-$B73-1),0)","v":0},{"$f":" K73+ IF(AND(L$14>$B73,$C73>$B73,L$14-$B73<$C$5),OFFSET(Input!$BJ73,0,L$14-$B73-1),0)","v":0},{"$f":" L73+ IF(AND(M$14>$B73,$C73>$B73,M$14-$B73<$C$5),OFFSET(Input!$BJ73,0,M$14-$B73-1),0)","v":0},{"$f":" M73+ IF(AND(N$14>$B73,$C73>$B73,N$14-$B73<$C$5),OFFSET(Input!$BJ73,0,N$14-$B73-1),0)","v":0},{"$f":" N73+ IF(AND(O$14>$B73,$C73>$B73,O$14-$B73<$C$5),OFFSET(Input!$BJ73,0,O$14-$B73-1),0)","v":0},{"$f":" O73+ IF(AND(P$14>$B73,$C73>$B73,P$14-$B73<$C$5),OFFSET(Input!$BJ73,0,P$14-$B73-1),0)","v":0},{"$f":" P73+ IF(AND(Q$14>$B73,$C73>$B73,Q$14-$B73<$C$5),OFFSET(Input!$BJ73,0,Q$14-$B73-1),0)","v":0},{"$f":" Q73+ IF(AND(R$14>$B73,$C73>$B73,R$14-$B73<$C$5),OFFSET(Input!$BJ73,0,R$14-$B73-1),0)","v":0},{"$f":" R73+ IF(AND(S$14>$B73,$C73>$B73,S$14-$B73<$C$5),OFFSET(Input!$BJ73,0,S$14-$B73-1),0)","v":0},{"$f":" S73+ IF(AND(T$14>$B73,$C73>$B73,T$14-$B73<$C$5),OFFSET(Input!$BJ73,0,T$14-$B73-1),0)","v":0},{"$f":" T73+ IF(AND(U$14>$B73,$C73>$B73,U$14-$B73<$C$5),OFFSET(Input!$BJ73,0,U$14-$B73-1),0)","v":0},{"$f":" U73+ IF(AND(V$14>$B73,$C73>$B73,V$14-$B73<$C$5),OFFSET(Input!$BJ73,0,V$14-$B73-1),0)","v":0},{"$f":" V73+ IF(AND(W$14>$B73,$C73>$B73,W$14-$B73<$C$5),OFFSET(Input!$BJ73,0,W$14-$B73-1),0)","v":0},{"$f":" W73+ IF(AND(X$14>$B73,$C73>$B73,X$14-$B73<$C$5),OFFSET(Input!$BJ73,0,X$14-$B73-1),0)","v":0},{"$f":" X73+ IF(AND(Y$14>$B73,$C73>$B73,Y$14-$B73<$C$5),OFFSET(Input!$BJ73,0,Y$14-$B73-1),0)","v":0},{"$f":" Y73+ IF(AND(Z$14>$B73,$C73>$B73,Z$14-$B73<$C$5),OFFSET(Input!$BJ73,0,Z$14-$B73-1),0)","v":0},{"$f":" Z73+ IF(AND(AA$14>$B73,$C73>$B73,AA$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AA$14-$B73-1),0)","v":0},{"$f":" AA73+ IF(AND(AB$14>$B73,$C73>$B73,AB$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AB$14-$B73-1),0)","v":0},{"$f":" AB73+ IF(AND(AC$14>$B73,$C73>$B73,AC$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AC$14-$B73-1),0)","v":0},{"$f":" AC73+ IF(AND(AD$14>$B73,$C73>$B73,AD$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AD$14-$B73-1),0)","v":0},{"$f":" AD73+ IF(AND(AE$14>$B73,$C73>$B73,AE$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AE$14-$B73-1),0)","v":0},{"$f":" AE73+ IF(AND(AF$14>$B73,$C73>$B73,AF$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AF$14-$B73-1),0)","v":0},{"$f":" AF73+ IF(AND(AG$14>$B73,$C73>$B73,AG$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AG$14-$B73-1),0)","v":0},{"$f":" AG73+ IF(AND(AH$14>$B73,$C73>$B73,AH$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AH$14-$B73-1),0)","v":0},{"$f":" AH73+ IF(AND(AI$14>$B73,$C73>$B73,AI$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AI$14-$B73-1),0)","v":0},{"$f":" AI73+ IF(AND(AJ$14>$B73,$C73>$B73,AJ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AJ$14-$B73-1),0)","v":0},{"$f":" AJ73+ IF(AND(AK$14>$B73,$C73>$B73,AK$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AK$14-$B73-1),0)","v":0},{"$f":" AK73+ IF(AND(AL$14>$B73,$C73>$B73,AL$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AL$14-$B73-1),0)","v":0},{"$f":" AL73+ IF(AND(AM$14>$B73,$C73>$B73,AM$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AM$14-$B73-1),0)","v":0},{"$f":" AM73+ IF(AND(AN$14>$B73,$C73>$B73,AN$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AN$14-$B73-1),0)","v":0},{"$f":" AN73+ IF(AND(AO$14>$B73,$C73>$B73,AO$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AO$14-$B73-1),0)","v":0},{"$f":" AO73+ IF(AND(AP$14>$B73,$C73>$B73,AP$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AP$14-$B73-1),0)","v":0},{"$f":" AP73+ IF(AND(AQ$14>$B73,$C73>$B73,AQ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AQ$14-$B73-1),0)","v":0},{"$f":" AQ73+ IF(AND(AR$14>$B73,$C73>$B73,AR$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AR$14-$B73-1),0)","v":0},{"$f":" AR73+ IF(AND(AS$14>$B73,$C73>$B73,AS$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AS$14-$B73-1),0)","v":0},{"$f":" AS73+ IF(AND(AT$14>$B73,$C73>$B73,AT$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AT$14-$B73-1),0)","v":0},{"$f":" AT73+ IF(AND(AU$14>$B73,$C73>$B73,AU$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AU$14-$B73-1),0)","v":0},{"$f":" AU73+ IF(AND(AV$14>$B73,$C73>$B73,AV$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AV$14-$B73-1),0)","v":0},{"$f":" AV73+ IF(AND(AW$14>$B73,$C73>$B73,AW$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AW$14-$B73-1),0)","v":0},{"$f":" AW73+ IF(AND(AX$14>$B73,$C73>$B73,AX$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AX$14-$B73-1),0)","v":0},{"$f":" AX73+ IF(AND(AY$14>$B73,$C73>$B73,AY$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AY$14-$B73-1),0)","v":0},{"$f":" AY73+ IF(AND(AZ$14>$B73,$C73>$B73,AZ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,AZ$14-$B73-1),0)","v":0},{"$f":" AZ73+ IF(AND(BA$14>$B73,$C73>$B73,BA$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BA$14-$B73-1),0)","v":0},{"$f":" BA73+ IF(AND(BB$14>$B73,$C73>$B73,BB$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BB$14-$B73-1),0)","v":0},{"$f":" BB73+ IF(AND(BC$14>$B73,$C73>$B73,BC$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BC$14-$B73-1),0)","v":0},{"$f":" BC73+ IF(AND(BD$14>$B73,$C73>$B73,BD$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BD$14-$B73-1),0)","v":0},{"$f":" BD73+ IF(AND(BE$14>$B73,$C73>$B73,BE$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BE$14-$B73-1),0)","v":0},{"$f":" BE73+ IF(AND(BF$14>$B73,$C73>$B73,BF$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BF$14-$B73-1),0)","v":0},{"$f":" BF73+ IF(AND(BG$14>$B73,$C73>$B73,BG$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BG$14-$B73-1),0)","v":0},{"$f":" BG73+ IF(AND(BH$14>$B73,$C73>$B73,BH$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BH$14-$B73-1),0)","v":0},{"$f":" BH73+ IF(AND(BI$14>$B73,$C73>$B73,BI$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BI$14-$B73-1),0)","v":0},{"$f":" BI73+ IF(AND(BJ$14>$B73,$C73>$B73,BJ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BJ$14-$B73-1),0)","v":0},{"$f":" BJ73+ IF(AND(BK$14>$B73,$C73>$B73,BK$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BK$14-$B73-1),0)","v":0},{"$f":" BK73+ IF(AND(BL$14>$B73,$C73>$B73,BL$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BL$14-$B73-1),0)","v":0},{"$f":" BL73+ IF(AND(BM$14>$B73,$C73>$B73,BM$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BM$14-$B73-1),0)","v":0},{"$f":" BM73+ IF(AND(BN$14>$B73,$C73>$B73,BN$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BN$14-$B73-1),0)","v":0},{"$f":" BN73+ IF(AND(BO$14>$B73,$C73>$B73,BO$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BO$14-$B73-1),0)","v":0},{"$f":" BO73+ IF(AND(BP$14>$B73,$C73>$B73,BP$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BP$14-$B73-1),0)","v":0},{"$f":" BP73+ IF(AND(BQ$14>$B73,$C73>$B73,BQ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BQ$14-$B73-1),0)","v":0},{"$f":" BQ73+ IF(AND(BR$14>$B73,$C73>$B73,BR$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BR$14-$B73-1),0)","v":0},{"$f":" BR73+ IF(AND(BS$14>$B73,$C73>$B73,BS$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BS$14-$B73-1),0)","v":0},{"$f":" BS73+ IF(AND(BT$14>$B73,$C73>$B73,BT$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BT$14-$B73-1),0)","v":0},{"$f":" BT73+ IF(AND(BU$14>$B73,$C73>$B73,BU$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BU$14-$B73-1),0)","v":0},{"$f":" BU73+ IF(AND(BV$14>$B73,$C73>$B73,BV$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BV$14-$B73-1),0)","v":0},{"$f":" BV73+ IF(AND(BW$14>$B73,$C73>$B73,BW$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BW$14-$B73-1),0)","v":0},{"$f":" BW73+ IF(AND(BX$14>$B73,$C73>$B73,BX$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BX$14-$B73-1),0)","v":0},{"$f":" BX73+ IF(AND(BY$14>$B73,$C73>$B73,BY$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BY$14-$B73-1),0)","v":0},{"$f":" BY73+ IF(AND(BZ$14>$B73,$C73>$B73,BZ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,BZ$14-$B73-1),0)","v":0},{"$f":" BZ73+ IF(AND(CA$14>$B73,$C73>$B73,CA$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CA$14-$B73-1),0)","v":0},{"$f":" CA73+ IF(AND(CB$14>$B73,$C73>$B73,CB$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CB$14-$B73-1),0)","v":0},{"$f":" CB73+ IF(AND(CC$14>$B73,$C73>$B73,CC$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CC$14-$B73-1),0)","v":0},{"$f":" CC73+ IF(AND(CD$14>$B73,$C73>$B73,CD$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CD$14-$B73-1),0)","v":0},{"$f":" CD73+ IF(AND(CE$14>$B73,$C73>$B73,CE$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CE$14-$B73-1),0)","v":0},{"$f":" CE73+ IF(AND(CF$14>$B73,$C73>$B73,CF$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CF$14-$B73-1),0)","v":0},{"$f":" CF73+ IF(AND(CG$14>$B73,$C73>$B73,CG$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CG$14-$B73-1),0)","v":0},{"$f":" CG73+ IF(AND(CH$14>$B73,$C73>$B73,CH$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CH$14-$B73-1),0)","v":0},{"$f":" CH73+ IF(AND(CI$14>$B73,$C73>$B73,CI$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CI$14-$B73-1),0)","v":0},{"$f":" CI73+ IF(AND(CJ$14>$B73,$C73>$B73,CJ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CJ$14-$B73-1),0)","v":0},{"$f":" CJ73+ IF(AND(CK$14>$B73,$C73>$B73,CK$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CK$14-$B73-1),0)","v":0},{"$f":" CK73+ IF(AND(CL$14>$B73,$C73>$B73,CL$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CL$14-$B73-1),0)","v":0},{"$f":" CL73+ IF(AND(CM$14>$B73,$C73>$B73,CM$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CM$14-$B73-1),0)","v":0},{"$f":" CM73+ IF(AND(CN$14>$B73,$C73>$B73,CN$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CN$14-$B73-1),0)","v":0},{"$f":" CN73+ IF(AND(CO$14>$B73,$C73>$B73,CO$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CO$14-$B73-1),0)","v":0},{"$f":" CO73+ IF(AND(CP$14>$B73,$C73>$B73,CP$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CP$14-$B73-1),0)","v":0},{"$f":" CP73+ IF(AND(CQ$14>$B73,$C73>$B73,CQ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CQ$14-$B73-1),0)","v":0},{"$f":" CQ73+ IF(AND(CR$14>$B73,$C73>$B73,CR$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CR$14-$B73-1),0)","v":0},{"$f":" CR73+ IF(AND(CS$14>$B73,$C73>$B73,CS$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CS$14-$B73-1),0)","v":0},{"$f":" CS73+ IF(AND(CT$14>$B73,$C73>$B73,CT$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CT$14-$B73-1),0)","v":0},{"$f":" CT73+ IF(AND(CU$14>$B73,$C73>$B73,CU$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CU$14-$B73-1),0)","v":0},{"$f":" CU73+ IF(AND(CV$14>$B73,$C73>$B73,CV$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CV$14-$B73-1),0)","v":0},{"$f":" CV73+ IF(AND(CW$14>$B73,$C73>$B73,CW$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CW$14-$B73-1),0)","v":0},{"$f":" CW73+ IF(AND(CX$14>$B73,$C73>$B73,CX$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CX$14-$B73-1),0)","v":0},{"$f":" CX73+ IF(AND(CY$14>$B73,$C73>$B73,CY$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CY$14-$B73-1),0)","v":0},{"$f":" CY73+ IF(AND(CZ$14>$B73,$C73>$B73,CZ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,CZ$14-$B73-1),0)","v":0},{"$f":" CZ73+ IF(AND(DA$14>$B73,$C73>$B73,DA$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DA$14-$B73-1),0)","v":0},{"$f":" DA73+ IF(AND(DB$14>$B73,$C73>$B73,DB$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DB$14-$B73-1),0)","v":0},{"$f":" DB73+ IF(AND(DC$14>$B73,$C73>$B73,DC$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DC$14-$B73-1),0)","v":0},{"$f":" DC73+ IF(AND(DD$14>$B73,$C73>$B73,DD$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DD$14-$B73-1),0)","v":0},{"$f":" DD73+ IF(AND(DE$14>$B73,$C73>$B73,DE$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DE$14-$B73-1),0)","v":0},{"$f":" DE73+ IF(AND(DF$14>$B73,$C73>$B73,DF$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DF$14-$B73-1),0)","v":0},{"$f":" DF73+ IF(AND(DG$14>$B73,$C73>$B73,DG$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DG$14-$B73-1),0)","v":0},{"$f":" DG73+ IF(AND(DH$14>$B73,$C73>$B73,DH$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DH$14-$B73-1),0)","v":0},{"$f":" DH73+ IF(AND(DI$14>$B73,$C73>$B73,DI$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DI$14-$B73-1),0)","v":0},{"$f":" DI73+ IF(AND(DJ$14>$B73,$C73>$B73,DJ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DJ$14-$B73-1),0)","v":0},{"$f":" DJ73+ IF(AND(DK$14>$B73,$C73>$B73,DK$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DK$14-$B73-1),0)","v":0},{"$f":" DK73+ IF(AND(DL$14>$B73,$C73>$B73,DL$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DL$14-$B73-1),0)","v":0},{"$f":" DL73+ IF(AND(DM$14>$B73,$C73>$B73,DM$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DM$14-$B73-1),0)","v":0},{"$f":" DM73+ IF(AND(DN$14>$B73,$C73>$B73,DN$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DN$14-$B73-1),0)","v":0},{"$f":" DN73+ IF(AND(DO$14>$B73,$C73>$B73,DO$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DO$14-$B73-1),0)","v":0},{"$f":" DO73+ IF(AND(DP$14>$B73,$C73>$B73,DP$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DP$14-$B73-1),0)","v":0},{"$f":" DP73+ IF(AND(DQ$14>$B73,$C73>$B73,DQ$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DQ$14-$B73-1),0)","v":0},{"$f":" DQ73+ IF(AND(DR$14>$B73,$C73>$B73,DR$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DR$14-$B73-1),0)","v":0},{"$f":" DR73+ IF(AND(DS$14>$B73,$C73>$B73,DS$14-$B73<$C$5),OFFSET(Input!$BJ73,0,DS$14-$B73-1),0)","v":0}]
[{"$f":"Calcs!A100","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E100),1,Calcs!E100)*Periods,0)","v":0},{"$f":"ROUND(MAX(B100,Input!Z100*Periods),0)","v":0},null,null,0,{"$f":" F100+ IF(AND(G$14>$B100,$C100>$B100,G$14-$B100<$C$5),OFFSET(Input!$BJ100,0,G$14-$B100-1),0)","v":0},{"$f":" G100+ IF(AND(H$14>$B100,$C100>$B100,H$14-$B100<$C$5),OFFSET(Input!$BJ100,0,H$14-$B100-1),0)","v":0},{"$f":" H100+ IF(AND(I$14>$B100,$C100>$B100,I$14-$B100<$C$5),OFFSET(Input!$BJ100,0,I$14-$B100-1),0)","v":0},{"$f":" I100+ IF(AND(J$14>$B100,$C100>$B100,J$14-$B100<$C$5),OFFSET(Input!$BJ100,0,J$14-$B100-1),0)","v":0},{"$f":" J100+ IF(AND(K$14>$B100,$C100>$B100,K$14-$B100<$C$5),OFFSET(Input!$BJ100,0,K$14-$B100-1),0)","v":0},{"$f":" K100+ IF(AND(L$14>$B100,$C100>$B100,L$14-$B100<$C$5),OFFSET(Input!$BJ100,0,L$14-$B100-1),0)","v":0},{"$f":" L100+ IF(AND(M$14>$B100,$C100>$B100,M$14-$B100<$C$5),OFFSET(Input!$BJ100,0,M$14-$B100-1),0)","v":0},{"$f":" M100+ IF(AND(N$14>$B100,$C100>$B100,N$14-$B100<$C$5),OFFSET(Input!$BJ100,0,N$14-$B100-1),0)","v":0},{"$f":" N100+ IF(AND(O$14>$B100,$C100>$B100,O$14-$B100<$C$5),OFFSET(Input!$BJ100,0,O$14-$B100-1),0)","v":0},{"$f":" O100+ IF(AND(P$14>$B100,$C100>$B100,P$14-$B100<$C$5),OFFSET(Input!$BJ100,0,P$14-$B100-1),0)","v":0},{"$f":" P100+ IF(AND(Q$14>$B100,$C100>$B100,Q$14-$B100<$C$5),OFFSET(Input!$BJ100,0,Q$14-$B100-1),0)","v":0},{"$f":" Q100+ IF(AND(R$14>$B100,$C100>$B100,R$14-$B100<$C$5),OFFSET(Input!$BJ100,0,R$14-$B100-1),0)","v":0},{"$f":" R100+ IF(AND(S$14>$B100,$C100>$B100,S$14-$B100<$C$5),OFFSET(Input!$BJ100,0,S$14-$B100-1),0)","v":0},{"$f":" S100+ IF(AND(T$14>$B100,$C100>$B100,T$14-$B100<$C$5),OFFSET(Input!$BJ100,0,T$14-$B100-1),0)","v":0},{"$f":" T100+ IF(AND(U$14>$B100,$C100>$B100,U$14-$B100<$C$5),OFFSET(Input!$BJ100,0,U$14-$B100-1),0)","v":0},{"$f":" U100+ IF(AND(V$14>$B100,$C100>$B100,V$14-$B100<$C$5),OFFSET(Input!$BJ100,0,V$14-$B100-1),0)","v":0},{"$f":" V100+ IF(AND(W$14>$B100,$C100>$B100,W$14-$B100<$C$5),OFFSET(Input!$BJ100,0,W$14-$B100-1),0)","v":0},{"$f":" W100+ IF(AND(X$14>$B100,$C100>$B100,X$14-$B100<$C$5),OFFSET(Input!$BJ100,0,X$14-$B100-1),0)","v":0},{"$f":" X100+ IF(AND(Y$14>$B100,$C100>$B100,Y$14-$B100<$C$5),OFFSET(Input!$BJ100,0,Y$14-$B100-1),0)","v":0},{"$f":" Y100+ IF(AND(Z$14>$B100,$C100>$B100,Z$14-$B100<$C$5),OFFSET(Input!$BJ100,0,Z$14-$B100-1),0)","v":0},{"$f":" Z100+ IF(AND(AA$14>$B100,$C100>$B100,AA$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AA$14-$B100-1),0)","v":0},{"$f":" AA100+ IF(AND(AB$14>$B100,$C100>$B100,AB$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AB$14-$B100-1),0)","v":0},{"$f":" AB100+ IF(AND(AC$14>$B100,$C100>$B100,AC$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AC$14-$B100-1),0)","v":0},{"$f":" AC100+ IF(AND(AD$14>$B100,$C100>$B100,AD$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AD$14-$B100-1),0)","v":0},{"$f":" AD100+ IF(AND(AE$14>$B100,$C100>$B100,AE$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AE$14-$B100-1),0)","v":0},{"$f":" AE100+ IF(AND(AF$14>$B100,$C100>$B100,AF$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AF$14-$B100-1),0)","v":0},{"$f":" AF100+ IF(AND(AG$14>$B100,$C100>$B100,AG$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AG$14-$B100-1),0)","v":0},{"$f":" AG100+ IF(AND(AH$14>$B100,$C100>$B100,AH$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AH$14-$B100-1),0)","v":0},{"$f":" AH100+ IF(AND(AI$14>$B100,$C100>$B100,AI$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AI$14-$B100-1),0)","v":0},{"$f":" AI100+ IF(AND(AJ$14>$B100,$C100>$B100,AJ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AJ$14-$B100-1),0)","v":0},{"$f":" AJ100+ IF(AND(AK$14>$B100,$C100>$B100,AK$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AK$14-$B100-1),0)","v":0},{"$f":" AK100+ IF(AND(AL$14>$B100,$C100>$B100,AL$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AL$14-$B100-1),0)","v":0},{"$f":" AL100+ IF(AND(AM$14>$B100,$C100>$B100,AM$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AM$14-$B100-1),0)","v":0},{"$f":" AM100+ IF(AND(AN$14>$B100,$C100>$B100,AN$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AN$14-$B100-1),0)","v":0},{"$f":" AN100+ IF(AND(AO$14>$B100,$C100>$B100,AO$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AO$14-$B100-1),0)","v":0},{"$f":" AO100+ IF(AND(AP$14>$B100,$C100>$B100,AP$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AP$14-$B100-1),0)","v":0},{"$f":" AP100+ IF(AND(AQ$14>$B100,$C100>$B100,AQ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AQ$14-$B100-1),0)","v":0},{"$f":" AQ100+ IF(AND(AR$14>$B100,$C100>$B100,AR$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AR$14-$B100-1),0)","v":0},{"$f":" AR100+ IF(AND(AS$14>$B100,$C100>$B100,AS$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AS$14-$B100-1),0)","v":0},{"$f":" AS100+ IF(AND(AT$14>$B100,$C100>$B100,AT$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AT$14-$B100-1),0)","v":0},{"$f":" AT100+ IF(AND(AU$14>$B100,$C100>$B100,AU$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AU$14-$B100-1),0)","v":0},{"$f":" AU100+ IF(AND(AV$14>$B100,$C100>$B100,AV$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AV$14-$B100-1),0)","v":0},{"$f":" AV100+ IF(AND(AW$14>$B100,$C100>$B100,AW$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AW$14-$B100-1),0)","v":0},{"$f":" AW100+ IF(AND(AX$14>$B100,$C100>$B100,AX$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AX$14-$B100-1),0)","v":0},{"$f":" AX100+ IF(AND(AY$14>$B100,$C100>$B100,AY$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AY$14-$B100-1),0)","v":0},{"$f":" AY100+ IF(AND(AZ$14>$B100,$C100>$B100,AZ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,AZ$14-$B100-1),0)","v":0},{"$f":" AZ100+ IF(AND(BA$14>$B100,$C100>$B100,BA$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BA$14-$B100-1),0)","v":0},{"$f":" BA100+ IF(AND(BB$14>$B100,$C100>$B100,BB$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BB$14-$B100-1),0)","v":0},{"$f":" BB100+ IF(AND(BC$14>$B100,$C100>$B100,BC$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BC$14-$B100-1),0)","v":0},{"$f":" BC100+ IF(AND(BD$14>$B100,$C100>$B100,BD$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BD$14-$B100-1),0)","v":0},{"$f":" BD100+ IF(AND(BE$14>$B100,$C100>$B100,BE$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BE$14-$B100-1),0)","v":0},{"$f":" BE100+ IF(AND(BF$14>$B100,$C100>$B100,BF$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BF$14-$B100-1),0)","v":0},{"$f":" BF100+ IF(AND(BG$14>$B100,$C100>$B100,BG$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BG$14-$B100-1),0)","v":0},{"$f":" BG100+ IF(AND(BH$14>$B100,$C100>$B100,BH$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BH$14-$B100-1),0)","v":0},{"$f":" BH100+ IF(AND(BI$14>$B100,$C100>$B100,BI$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BI$14-$B100-1),0)","v":0},{"$f":" BI100+ IF(AND(BJ$14>$B100,$C100>$B100,BJ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BJ$14-$B100-1),0)","v":0},{"$f":" BJ100+ IF(AND(BK$14>$B100,$C100>$B100,BK$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BK$14-$B100-1),0)","v":0},{"$f":" BK100+ IF(AND(BL$14>$B100,$C100>$B100,BL$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BL$14-$B100-1),0)","v":0},{"$f":" BL100+ IF(AND(BM$14>$B100,$C100>$B100,BM$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BM$14-$B100-1),0)","v":0},{"$f":" BM100+ IF(AND(BN$14>$B100,$C100>$B100,BN$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BN$14-$B100-1),0)","v":0},{"$f":" BN100+ IF(AND(BO$14>$B100,$C100>$B100,BO$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BO$14-$B100-1),0)","v":0},{"$f":" BO100+ IF(AND(BP$14>$B100,$C100>$B100,BP$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BP$14-$B100-1),0)","v":0},{"$f":" BP100+ IF(AND(BQ$14>$B100,$C100>$B100,BQ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BQ$14-$B100-1),0)","v":0},{"$f":" BQ100+ IF(AND(BR$14>$B100,$C100>$B100,BR$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BR$14-$B100-1),0)","v":0},{"$f":" BR100+ IF(AND(BS$14>$B100,$C100>$B100,BS$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BS$14-$B100-1),0)","v":0},{"$f":" BS100+ IF(AND(BT$14>$B100,$C100>$B100,BT$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BT$14-$B100-1),0)","v":0},{"$f":" BT100+ IF(AND(BU$14>$B100,$C100>$B100,BU$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BU$14-$B100-1),0)","v":0},{"$f":" BU100+ IF(AND(BV$14>$B100,$C100>$B100,BV$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BV$14-$B100-1),0)","v":0},{"$f":" BV100+ IF(AND(BW$14>$B100,$C100>$B100,BW$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BW$14-$B100-1),0)","v":0},{"$f":" BW100+ IF(AND(BX$14>$B100,$C100>$B100,BX$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BX$14-$B100-1),0)","v":0},{"$f":" BX100+ IF(AND(BY$14>$B100,$C100>$B100,BY$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BY$14-$B100-1),0)","v":0},{"$f":" BY100+ IF(AND(BZ$14>$B100,$C100>$B100,BZ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,BZ$14-$B100-1),0)","v":0},{"$f":" BZ100+ IF(AND(CA$14>$B100,$C100>$B100,CA$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CA$14-$B100-1),0)","v":0},{"$f":" CA100+ IF(AND(CB$14>$B100,$C100>$B100,CB$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CB$14-$B100-1),0)","v":0},{"$f":" CB100+ IF(AND(CC$14>$B100,$C100>$B100,CC$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CC$14-$B100-1),0)","v":0},{"$f":" CC100+ IF(AND(CD$14>$B100,$C100>$B100,CD$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CD$14-$B100-1),0)","v":0},{"$f":" CD100+ IF(AND(CE$14>$B100,$C100>$B100,CE$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CE$14-$B100-1),0)","v":0},{"$f":" CE100+ IF(AND(CF$14>$B100,$C100>$B100,CF$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CF$14-$B100-1),0)","v":0},{"$f":" CF100+ IF(AND(CG$14>$B100,$C100>$B100,CG$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CG$14-$B100-1),0)","v":0},{"$f":" CG100+ IF(AND(CH$14>$B100,$C100>$B100,CH$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CH$14-$B100-1),0)","v":0},{"$f":" CH100+ IF(AND(CI$14>$B100,$C100>$B100,CI$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CI$14-$B100-1),0)","v":0},{"$f":" CI100+ IF(AND(CJ$14>$B100,$C100>$B100,CJ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CJ$14-$B100-1),0)","v":0},{"$f":" CJ100+ IF(AND(CK$14>$B100,$C100>$B100,CK$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CK$14-$B100-1),0)","v":0},{"$f":" CK100+ IF(AND(CL$14>$B100,$C100>$B100,CL$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CL$14-$B100-1),0)","v":0},{"$f":" CL100+ IF(AND(CM$14>$B100,$C100>$B100,CM$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CM$14-$B100-1),0)","v":0},{"$f":" CM100+ IF(AND(CN$14>$B100,$C100>$B100,CN$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CN$14-$B100-1),0)","v":0},{"$f":" CN100+ IF(AND(CO$14>$B100,$C100>$B100,CO$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CO$14-$B100-1),0)","v":0},{"$f":" CO100+ IF(AND(CP$14>$B100,$C100>$B100,CP$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CP$14-$B100-1),0)","v":0},{"$f":" CP100+ IF(AND(CQ$14>$B100,$C100>$B100,CQ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CQ$14-$B100-1),0)","v":0},{"$f":" CQ100+ IF(AND(CR$14>$B100,$C100>$B100,CR$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CR$14-$B100-1),0)","v":0},{"$f":" CR100+ IF(AND(CS$14>$B100,$C100>$B100,CS$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CS$14-$B100-1),0)","v":0},{"$f":" CS100+ IF(AND(CT$14>$B100,$C100>$B100,CT$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CT$14-$B100-1),0)","v":0},{"$f":" CT100+ IF(AND(CU$14>$B100,$C100>$B100,CU$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CU$14-$B100-1),0)","v":0},{"$f":" CU100+ IF(AND(CV$14>$B100,$C100>$B100,CV$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CV$14-$B100-1),0)","v":0},{"$f":" CV100+ IF(AND(CW$14>$B100,$C100>$B100,CW$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CW$14-$B100-1),0)","v":0},{"$f":" CW100+ IF(AND(CX$14>$B100,$C100>$B100,CX$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CX$14-$B100-1),0)","v":0},{"$f":" CX100+ IF(AND(CY$14>$B100,$C100>$B100,CY$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CY$14-$B100-1),0)","v":0},{"$f":" CY100+ IF(AND(CZ$14>$B100,$C100>$B100,CZ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,CZ$14-$B100-1),0)","v":0},{"$f":" CZ100+ IF(AND(DA$14>$B100,$C100>$B100,DA$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DA$14-$B100-1),0)","v":0},{"$f":" DA100+ IF(AND(DB$14>$B100,$C100>$B100,DB$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DB$14-$B100-1),0)","v":0},{"$f":" DB100+ IF(AND(DC$14>$B100,$C100>$B100,DC$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DC$14-$B100-1),0)","v":0},{"$f":" DC100+ IF(AND(DD$14>$B100,$C100>$B100,DD$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DD$14-$B100-1),0)","v":0},{"$f":" DD100+ IF(AND(DE$14>$B100,$C100>$B100,DE$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DE$14-$B100-1),0)","v":0},{"$f":" DE100+ IF(AND(DF$14>$B100,$C100>$B100,DF$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DF$14-$B100-1),0)","v":0},{"$f":" DF100+ IF(AND(DG$14>$B100,$C100>$B100,DG$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DG$14-$B100-1),0)","v":0},{"$f":" DG100+ IF(AND(DH$14>$B100,$C100>$B100,DH$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DH$14-$B100-1),0)","v":0},{"$f":" DH100+ IF(AND(DI$14>$B100,$C100>$B100,DI$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DI$14-$B100-1),0)","v":0},{"$f":" DI100+ IF(AND(DJ$14>$B100,$C100>$B100,DJ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DJ$14-$B100-1),0)","v":0},{"$f":" DJ100+ IF(AND(DK$14>$B100,$C100>$B100,DK$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DK$14-$B100-1),0)","v":0},{"$f":" DK100+ IF(AND(DL$14>$B100,$C100>$B100,DL$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DL$14-$B100-1),0)","v":0},{"$f":" DL100+ IF(AND(DM$14>$B100,$C100>$B100,DM$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DM$14-$B100-1),0)","v":0},{"$f":" DM100+ IF(AND(DN$14>$B100,$C100>$B100,DN$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DN$14-$B100-1),0)","v":0},{"$f":" DN100+ IF(AND(DO$14>$B100,$C100>$B100,DO$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DO$14-$B100-1),0)","v":0},{"$f":" DO100+ IF(AND(DP$14>$B100,$C100>$B100,DP$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DP$14-$B100-1),0)","v":0},{"$f":" DP100+ IF(AND(DQ$14>$B100,$C100>$B100,DQ$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DQ$14-$B100-1),0)","v":0},{"$f":" DQ100+ IF(AND(DR$14>$B100,$C100>$B100,DR$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DR$14-$B100-1),0)","v":0},{"$f":" DR100+ IF(AND(DS$14>$B100,$C100>$B100,DS$14-$B100<$C$5),OFFSET(Input!$BJ100,0,DS$14-$B100-1),0)","v":0}]
[{"$f":"Calcs!A138","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E138),1,Calcs!E138)*Periods,0)","v":0},{"$f":"ROUND(MAX(B138,Input!Z138*Periods),0)","v":0},null,null,0,{"$f":" F138+ IF(AND(G$14>$B138,$C138>$B138,G$14-$B138<$C$5),OFFSET(Input!$BJ138,0,G$14-$B138-1),0)","v":0},{"$f":" G138+ IF(AND(H$14>$B138,$C138>$B138,H$14-$B138<$C$5),OFFSET(Input!$BJ138,0,H$14-$B138-1),0)","v":0},{"$f":" H138+ IF(AND(I$14>$B138,$C138>$B138,I$14-$B138<$C$5),OFFSET(Input!$BJ138,0,I$14-$B138-1),0)","v":0},{"$f":" I138+ IF(AND(J$14>$B138,$C138>$B138,J$14-$B138<$C$5),OFFSET(Input!$BJ138,0,J$14-$B138-1),0)","v":0},{"$f":" J138+ IF(AND(K$14>$B138,$C138>$B138,K$14-$B138<$C$5),OFFSET(Input!$BJ138,0,K$14-$B138-1),0)","v":0},{"$f":" K138+ IF(AND(L$14>$B138,$C138>$B138,L$14-$B138<$C$5),OFFSET(Input!$BJ138,0,L$14-$B138-1),0)","v":0},{"$f":" L138+ IF(AND(M$14>$B138,$C138>$B138,M$14-$B138<$C$5),OFFSET(Input!$BJ138,0,M$14-$B138-1),0)","v":0},{"$f":" M138+ IF(AND(N$14>$B138,$C138>$B138,N$14-$B138<$C$5),OFFSET(Input!$BJ138,0,N$14-$B138-1),0)","v":0},{"$f":" N138+ IF(AND(O$14>$B138,$C138>$B138,O$14-$B138<$C$5),OFFSET(Input!$BJ138,0,O$14-$B138-1),0)","v":0},{"$f":" O138+ IF(AND(P$14>$B138,$C138>$B138,P$14-$B138<$C$5),OFFSET(Input!$BJ138,0,P$14-$B138-1),0)","v":0},{"$f":" P138+ IF(AND(Q$14>$B138,$C138>$B138,Q$14-$B138<$C$5),OFFSET(Input!$BJ138,0,Q$14-$B138-1),0)","v":0},{"$f":" Q138+ IF(AND(R$14>$B138,$C138>$B138,R$14-$B138<$C$5),OFFSET(Input!$BJ138,0,R$14-$B138-1),0)","v":0},{"$f":" R138+ IF(AND(S$14>$B138,$C138>$B138,S$14-$B138<$C$5),OFFSET(Input!$BJ138,0,S$14-$B138-1),0)","v":0},{"$f":" S138+ IF(AND(T$14>$B138,$C138>$B138,T$14-$B138<$C$5),OFFSET(Input!$BJ138,0,T$14-$B138-1),0)","v":0},{"$f":" T138+ IF(AND(U$14>$B138,$C138>$B138,U$14-$B138<$C$5),OFFSET(Input!$BJ138,0,U$14-$B138-1),0)","v":0},{"$f":" U138+ IF(AND(V$14>$B138,$C138>$B138,V$14-$B138<$C$5),OFFSET(Input!$BJ138,0,V$14-$B138-1),0)","v":0},{"$f":" V138+ IF(AND(W$14>$B138,$C138>$B138,W$14-$B138<$C$5),OFFSET(Input!$BJ138,0,W$14-$B138-1),0)","v":0},{"$f":" W138+ IF(AND(X$14>$B138,$C138>$B138,X$14-$B138<$C$5),OFFSET(Input!$BJ138,0,X$14-$B138-1),0)","v":0},{"$f":" X138+ IF(AND(Y$14>$B138,$C138>$B138,Y$14-$B138<$C$5),OFFSET(Input!$BJ138,0,Y$14-$B138-1),0)","v":0},{"$f":" Y138+ IF(AND(Z$14>$B138,$C138>$B138,Z$14-$B138<$C$5),OFFSET(Input!$BJ138,0,Z$14-$B138-1),0)","v":0},{"$f":" Z138+ IF(AND(AA$14>$B138,$C138>$B138,AA$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AA$14-$B138-1),0)","v":0},{"$f":" AA138+ IF(AND(AB$14>$B138,$C138>$B138,AB$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AB$14-$B138-1),0)","v":0},{"$f":" AB138+ IF(AND(AC$14>$B138,$C138>$B138,AC$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AC$14-$B138-1),0)","v":0},{"$f":" AC138+ IF(AND(AD$14>$B138,$C138>$B138,AD$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AD$14-$B138-1),0)","v":0},{"$f":" AD138+ IF(AND(AE$14>$B138,$C138>$B138,AE$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AE$14-$B138-1),0)","v":0},{"$f":" AE138+ IF(AND(AF$14>$B138,$C138>$B138,AF$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AF$14-$B138-1),0)","v":0},{"$f":" AF138+ IF(AND(AG$14>$B138,$C138>$B138,AG$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AG$14-$B138-1),0)","v":0},{"$f":" AG138+ IF(AND(AH$14>$B138,$C138>$B138,AH$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AH$14-$B138-1),0)","v":0},{"$f":" AH138+ IF(AND(AI$14>$B138,$C138>$B138,AI$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AI$14-$B138-1),0)","v":0},{"$f":" AI138+ IF(AND(AJ$14>$B138,$C138>$B138,AJ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AJ$14-$B138-1),0)","v":0},{"$f":" AJ138+ IF(AND(AK$14>$B138,$C138>$B138,AK$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AK$14-$B138-1),0)","v":0},{"$f":" AK138+ IF(AND(AL$14>$B138,$C138>$B138,AL$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AL$14-$B138-1),0)","v":0},{"$f":" AL138+ IF(AND(AM$14>$B138,$C138>$B138,AM$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AM$14-$B138-1),0)","v":0},{"$f":" AM138+ IF(AND(AN$14>$B138,$C138>$B138,AN$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AN$14-$B138-1),0)","v":0},{"$f":" AN138+ IF(AND(AO$14>$B138,$C138>$B138,AO$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AO$14-$B138-1),0)","v":0},{"$f":" AO138+ IF(AND(AP$14>$B138,$C138>$B138,AP$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AP$14-$B138-1),0)","v":0},{"$f":" AP138+ IF(AND(AQ$14>$B138,$C138>$B138,AQ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AQ$14-$B138-1),0)","v":0},{"$f":" AQ138+ IF(AND(AR$14>$B138,$C138>$B138,AR$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AR$14-$B138-1),0)","v":0},{"$f":" AR138+ IF(AND(AS$14>$B138,$C138>$B138,AS$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AS$14-$B138-1),0)","v":0},{"$f":" AS138+ IF(AND(AT$14>$B138,$C138>$B138,AT$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AT$14-$B138-1),0)","v":0},{"$f":" AT138+ IF(AND(AU$14>$B138,$C138>$B138,AU$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AU$14-$B138-1),0)","v":0},{"$f":" AU138+ IF(AND(AV$14>$B138,$C138>$B138,AV$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AV$14-$B138-1),0)","v":0},{"$f":" AV138+ IF(AND(AW$14>$B138,$C138>$B138,AW$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AW$14-$B138-1),0)","v":0},{"$f":" AW138+ IF(AND(AX$14>$B138,$C138>$B138,AX$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AX$14-$B138-1),0)","v":0},{"$f":" AX138+ IF(AND(AY$14>$B138,$C138>$B138,AY$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AY$14-$B138-1),0)","v":0},{"$f":" AY138+ IF(AND(AZ$14>$B138,$C138>$B138,AZ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,AZ$14-$B138-1),0)","v":0},{"$f":" AZ138+ IF(AND(BA$14>$B138,$C138>$B138,BA$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BA$14-$B138-1),0)","v":0},{"$f":" BA138+ IF(AND(BB$14>$B138,$C138>$B138,BB$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BB$14-$B138-1),0)","v":0},{"$f":" BB138+ IF(AND(BC$14>$B138,$C138>$B138,BC$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BC$14-$B138-1),0)","v":0},{"$f":" BC138+ IF(AND(BD$14>$B138,$C138>$B138,BD$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BD$14-$B138-1),0)","v":0},{"$f":" BD138+ IF(AND(BE$14>$B138,$C138>$B138,BE$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BE$14-$B138-1),0)","v":0},{"$f":" BE138+ IF(AND(BF$14>$B138,$C138>$B138,BF$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BF$14-$B138-1),0)","v":0},{"$f":" BF138+ IF(AND(BG$14>$B138,$C138>$B138,BG$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BG$14-$B138-1),0)","v":0},{"$f":" BG138+ IF(AND(BH$14>$B138,$C138>$B138,BH$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BH$14-$B138-1),0)","v":0},{"$f":" BH138+ IF(AND(BI$14>$B138,$C138>$B138,BI$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BI$14-$B138-1),0)","v":0},{"$f":" BI138+ IF(AND(BJ$14>$B138,$C138>$B138,BJ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BJ$14-$B138-1),0)","v":0},{"$f":" BJ138+ IF(AND(BK$14>$B138,$C138>$B138,BK$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BK$14-$B138-1),0)","v":0},{"$f":" BK138+ IF(AND(BL$14>$B138,$C138>$B138,BL$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BL$14-$B138-1),0)","v":0},{"$f":" BL138+ IF(AND(BM$14>$B138,$C138>$B138,BM$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BM$14-$B138-1),0)","v":0},{"$f":" BM138+ IF(AND(BN$14>$B138,$C138>$B138,BN$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BN$14-$B138-1),0)","v":0},{"$f":" BN138+ IF(AND(BO$14>$B138,$C138>$B138,BO$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BO$14-$B138-1),0)","v":0},{"$f":" BO138+ IF(AND(BP$14>$B138,$C138>$B138,BP$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BP$14-$B138-1),0)","v":0},{"$f":" BP138+ IF(AND(BQ$14>$B138,$C138>$B138,BQ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BQ$14-$B138-1),0)","v":0},{"$f":" BQ138+ IF(AND(BR$14>$B138,$C138>$B138,BR$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BR$14-$B138-1),0)","v":0},{"$f":" BR138+ IF(AND(BS$14>$B138,$C138>$B138,BS$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BS$14-$B138-1),0)","v":0},{"$f":" BS138+ IF(AND(BT$14>$B138,$C138>$B138,BT$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BT$14-$B138-1),0)","v":0},{"$f":" BT138+ IF(AND(BU$14>$B138,$C138>$B138,BU$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BU$14-$B138-1),0)","v":0},{"$f":" BU138+ IF(AND(BV$14>$B138,$C138>$B138,BV$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BV$14-$B138-1),0)","v":0},{"$f":" BV138+ IF(AND(BW$14>$B138,$C138>$B138,BW$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BW$14-$B138-1),0)","v":0},{"$f":" BW138+ IF(AND(BX$14>$B138,$C138>$B138,BX$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BX$14-$B138-1),0)","v":0},{"$f":" BX138+ IF(AND(BY$14>$B138,$C138>$B138,BY$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BY$14-$B138-1),0)","v":0},{"$f":" BY138+ IF(AND(BZ$14>$B138,$C138>$B138,BZ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,BZ$14-$B138-1),0)","v":0},{"$f":" BZ138+ IF(AND(CA$14>$B138,$C138>$B138,CA$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CA$14-$B138-1),0)","v":0},{"$f":" CA138+ IF(AND(CB$14>$B138,$C138>$B138,CB$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CB$14-$B138-1),0)","v":0},{"$f":" CB138+ IF(AND(CC$14>$B138,$C138>$B138,CC$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CC$14-$B138-1),0)","v":0},{"$f":" CC138+ IF(AND(CD$14>$B138,$C138>$B138,CD$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CD$14-$B138-1),0)","v":0},{"$f":" CD138+ IF(AND(CE$14>$B138,$C138>$B138,CE$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CE$14-$B138-1),0)","v":0},{"$f":" CE138+ IF(AND(CF$14>$B138,$C138>$B138,CF$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CF$14-$B138-1),0)","v":0},{"$f":" CF138+ IF(AND(CG$14>$B138,$C138>$B138,CG$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CG$14-$B138-1),0)","v":0},{"$f":" CG138+ IF(AND(CH$14>$B138,$C138>$B138,CH$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CH$14-$B138-1),0)","v":0},{"$f":" CH138+ IF(AND(CI$14>$B138,$C138>$B138,CI$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CI$14-$B138-1),0)","v":0},{"$f":" CI138+ IF(AND(CJ$14>$B138,$C138>$B138,CJ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CJ$14-$B138-1),0)","v":0},{"$f":" CJ138+ IF(AND(CK$14>$B138,$C138>$B138,CK$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CK$14-$B138-1),0)","v":0},{"$f":" CK138+ IF(AND(CL$14>$B138,$C138>$B138,CL$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CL$14-$B138-1),0)","v":0},{"$f":" CL138+ IF(AND(CM$14>$B138,$C138>$B138,CM$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CM$14-$B138-1),0)","v":0},{"$f":" CM138+ IF(AND(CN$14>$B138,$C138>$B138,CN$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CN$14-$B138-1),0)","v":0},{"$f":" CN138+ IF(AND(CO$14>$B138,$C138>$B138,CO$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CO$14-$B138-1),0)","v":0},{"$f":" CO138+ IF(AND(CP$14>$B138,$C138>$B138,CP$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CP$14-$B138-1),0)","v":0},{"$f":" CP138+ IF(AND(CQ$14>$B138,$C138>$B138,CQ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CQ$14-$B138-1),0)","v":0},{"$f":" CQ138+ IF(AND(CR$14>$B138,$C138>$B138,CR$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CR$14-$B138-1),0)","v":0},{"$f":" CR138+ IF(AND(CS$14>$B138,$C138>$B138,CS$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CS$14-$B138-1),0)","v":0},{"$f":" CS138+ IF(AND(CT$14>$B138,$C138>$B138,CT$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CT$14-$B138-1),0)","v":0},{"$f":" CT138+ IF(AND(CU$14>$B138,$C138>$B138,CU$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CU$14-$B138-1),0)","v":0},{"$f":" CU138+ IF(AND(CV$14>$B138,$C138>$B138,CV$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CV$14-$B138-1),0)","v":0},{"$f":" CV138+ IF(AND(CW$14>$B138,$C138>$B138,CW$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CW$14-$B138-1),0)","v":0},{"$f":" CW138+ IF(AND(CX$14>$B138,$C138>$B138,CX$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CX$14-$B138-1),0)","v":0},{"$f":" CX138+ IF(AND(CY$14>$B138,$C138>$B138,CY$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CY$14-$B138-1),0)","v":0},{"$f":" CY138+ IF(AND(CZ$14>$B138,$C138>$B138,CZ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,CZ$14-$B138-1),0)","v":0},{"$f":" CZ138+ IF(AND(DA$14>$B138,$C138>$B138,DA$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DA$14-$B138-1),0)","v":0},{"$f":" DA138+ IF(AND(DB$14>$B138,$C138>$B138,DB$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DB$14-$B138-1),0)","v":0},{"$f":" DB138+ IF(AND(DC$14>$B138,$C138>$B138,DC$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DC$14-$B138-1),0)","v":0},{"$f":" DC138+ IF(AND(DD$14>$B138,$C138>$B138,DD$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DD$14-$B138-1),0)","v":0},{"$f":" DD138+ IF(AND(DE$14>$B138,$C138>$B138,DE$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DE$14-$B138-1),0)","v":0},{"$f":" DE138+ IF(AND(DF$14>$B138,$C138>$B138,DF$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DF$14-$B138-1),0)","v":0},{"$f":" DF138+ IF(AND(DG$14>$B138,$C138>$B138,DG$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DG$14-$B138-1),0)","v":0},{"$f":" DG138+ IF(AND(DH$14>$B138,$C138>$B138,DH$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DH$14-$B138-1),0)","v":0},{"$f":" DH138+ IF(AND(DI$14>$B138,$C138>$B138,DI$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DI$14-$B138-1),0)","v":0},{"$f":" DI138+ IF(AND(DJ$14>$B138,$C138>$B138,DJ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DJ$14-$B138-1),0)","v":0},{"$f":" DJ138+ IF(AND(DK$14>$B138,$C138>$B138,DK$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DK$14-$B138-1),0)","v":0},{"$f":" DK138+ IF(AND(DL$14>$B138,$C138>$B138,DL$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DL$14-$B138-1),0)","v":0},{"$f":" DL138+ IF(AND(DM$14>$B138,$C138>$B138,DM$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DM$14-$B138-1),0)","v":0},{"$f":" DM138+ IF(AND(DN$14>$B138,$C138>$B138,DN$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DN$14-$B138-1),0)","v":0},{"$f":" DN138+ IF(AND(DO$14>$B138,$C138>$B138,DO$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DO$14-$B138-1),0)","v":0},{"$f":" DO138+ IF(AND(DP$14>$B138,$C138>$B138,DP$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DP$14-$B138-1),0)","v":0},{"$f":" DP138+ IF(AND(DQ$14>$B138,$C138>$B138,DQ$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DQ$14-$B138-1),0)","v":0},{"$f":" DQ138+ IF(AND(DR$14>$B138,$C138>$B138,DR$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DR$14-$B138-1),0)","v":0},{"$f":" DR138+ IF(AND(DS$14>$B138,$C138>$B138,DS$14-$B138<$C$5),OFFSET(Input!$BJ138,0,DS$14-$B138-1),0)","v":0}]
[{"$f":"Calcs!A161","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E161),1,Calcs!E161)*Periods,0)","v":0},{"$f":"ROUND(MAX(B161,Input!Z161*Periods),0)","v":0},null,null,0,{"$f":" F161+ IF(AND(G$14>$B161,$C161>$B161,G$14-$B161<$C$5),OFFSET(Input!$BJ161,0,G$14-$B161-1),0)","v":0},{"$f":" G161+ IF(AND(H$14>$B161,$C161>$B161,H$14-$B161<$C$5),OFFSET(Input!$BJ161,0,H$14-$B161-1),0)","v":0},{"$f":" H161+ IF(AND(I$14>$B161,$C161>$B161,I$14-$B161<$C$5),OFFSET(Input!$BJ161,0,I$14-$B161-1),0)","v":0},{"$f":" I161+ IF(AND(J$14>$B161,$C161>$B161,J$14-$B161<$C$5),OFFSET(Input!$BJ161,0,J$14-$B161-1),0)","v":0},{"$f":" J161+ IF(AND(K$14>$B161,$C161>$B161,K$14-$B161<$C$5),OFFSET(Input!$BJ161,0,K$14-$B161-1),0)","v":0},{"$f":" K161+ IF(AND(L$14>$B161,$C161>$B161,L$14-$B161<$C$5),OFFSET(Input!$BJ161,0,L$14-$B161-1),0)","v":0},{"$f":" L161+ IF(AND(M$14>$B161,$C161>$B161,M$14-$B161<$C$5),OFFSET(Input!$BJ161,0,M$14-$B161-1),0)","v":0},{"$f":" M161+ IF(AND(N$14>$B161,$C161>$B161,N$14-$B161<$C$5),OFFSET(Input!$BJ161,0,N$14-$B161-1),0)","v":0},{"$f":" N161+ IF(AND(O$14>$B161,$C161>$B161,O$14-$B161<$C$5),OFFSET(Input!$BJ161,0,O$14-$B161-1),0)","v":0},{"$f":" O161+ IF(AND(P$14>$B161,$C161>$B161,P$14-$B161<$C$5),OFFSET(Input!$BJ161,0,P$14-$B161-1),0)","v":0},{"$f":" P161+ IF(AND(Q$14>$B161,$C161>$B161,Q$14-$B161<$C$5),OFFSET(Input!$BJ161,0,Q$14-$B161-1),0)","v":0},{"$f":" Q161+ IF(AND(R$14>$B161,$C161>$B161,R$14-$B161<$C$5),OFFSET(Input!$BJ161,0,R$14-$B161-1),0)","v":0},{"$f":" R161+ IF(AND(S$14>$B161,$C161>$B161,S$14-$B161<$C$5),OFFSET(Input!$BJ161,0,S$14-$B161-1),0)","v":0},{"$f":" S161+ IF(AND(T$14>$B161,$C161>$B161,T$14-$B161<$C$5),OFFSET(Input!$BJ161,0,T$14-$B161-1),0)","v":0},{"$f":" T161+ IF(AND(U$14>$B161,$C161>$B161,U$14-$B161<$C$5),OFFSET(Input!$BJ161,0,U$14-$B161-1),0)","v":0},{"$f":" U161+ IF(AND(V$14>$B161,$C161>$B161,V$14-$B161<$C$5),OFFSET(Input!$BJ161,0,V$14-$B161-1),0)","v":0},{"$f":" V161+ IF(AND(W$14>$B161,$C161>$B161,W$14-$B161<$C$5),OFFSET(Input!$BJ161,0,W$14-$B161-1),0)","v":0},{"$f":" W161+ IF(AND(X$14>$B161,$C161>$B161,X$14-$B161<$C$5),OFFSET(Input!$BJ161,0,X$14-$B161-1),0)","v":0},{"$f":" X161+ IF(AND(Y$14>$B161,$C161>$B161,Y$14-$B161<$C$5),OFFSET(Input!$BJ161,0,Y$14-$B161-1),0)","v":0},{"$f":" Y161+ IF(AND(Z$14>$B161,$C161>$B161,Z$14-$B161<$C$5),OFFSET(Input!$BJ161,0,Z$14-$B161-1),0)","v":0},{"$f":" Z161+ IF(AND(AA$14>$B161,$C161>$B161,AA$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AA$14-$B161-1),0)","v":0},{"$f":" AA161+ IF(AND(AB$14>$B161,$C161>$B161,AB$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AB$14-$B161-1),0)","v":0},{"$f":" AB161+ IF(AND(AC$14>$B161,$C161>$B161,AC$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AC$14-$B161-1),0)","v":0},{"$f":" AC161+ IF(AND(AD$14>$B161,$C161>$B161,AD$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AD$14-$B161-1),0)","v":0},{"$f":" AD161+ IF(AND(AE$14>$B161,$C161>$B161,AE$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AE$14-$B161-1),0)","v":0},{"$f":" AE161+ IF(AND(AF$14>$B161,$C161>$B161,AF$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AF$14-$B161-1),0)","v":0},{"$f":" AF161+ IF(AND(AG$14>$B161,$C161>$B161,AG$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AG$14-$B161-1),0)","v":0},{"$f":" AG161+ IF(AND(AH$14>$B161,$C161>$B161,AH$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AH$14-$B161-1),0)","v":0},{"$f":" AH161+ IF(AND(AI$14>$B161,$C161>$B161,AI$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AI$14-$B161-1),0)","v":0},{"$f":" AI161+ IF(AND(AJ$14>$B161,$C161>$B161,AJ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AJ$14-$B161-1),0)","v":0},{"$f":" AJ161+ IF(AND(AK$14>$B161,$C161>$B161,AK$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AK$14-$B161-1),0)","v":0},{"$f":" AK161+ IF(AND(AL$14>$B161,$C161>$B161,AL$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AL$14-$B161-1),0)","v":0},{"$f":" AL161+ IF(AND(AM$14>$B161,$C161>$B161,AM$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AM$14-$B161-1),0)","v":0},{"$f":" AM161+ IF(AND(AN$14>$B161,$C161>$B161,AN$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AN$14-$B161-1),0)","v":0},{"$f":" AN161+ IF(AND(AO$14>$B161,$C161>$B161,AO$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AO$14-$B161-1),0)","v":0},{"$f":" AO161+ IF(AND(AP$14>$B161,$C161>$B161,AP$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AP$14-$B161-1),0)","v":0},{"$f":" AP161+ IF(AND(AQ$14>$B161,$C161>$B161,AQ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AQ$14-$B161-1),0)","v":0},{"$f":" AQ161+ IF(AND(AR$14>$B161,$C161>$B161,AR$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AR$14-$B161-1),0)","v":0},{"$f":" AR161+ IF(AND(AS$14>$B161,$C161>$B161,AS$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AS$14-$B161-1),0)","v":0},{"$f":" AS161+ IF(AND(AT$14>$B161,$C161>$B161,AT$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AT$14-$B161-1),0)","v":0},{"$f":" AT161+ IF(AND(AU$14>$B161,$C161>$B161,AU$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AU$14-$B161-1),0)","v":0},{"$f":" AU161+ IF(AND(AV$14>$B161,$C161>$B161,AV$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AV$14-$B161-1),0)","v":0},{"$f":" AV161+ IF(AND(AW$14>$B161,$C161>$B161,AW$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AW$14-$B161-1),0)","v":0},{"$f":" AW161+ IF(AND(AX$14>$B161,$C161>$B161,AX$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AX$14-$B161-1),0)","v":0},{"$f":" AX161+ IF(AND(AY$14>$B161,$C161>$B161,AY$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AY$14-$B161-1),0)","v":0},{"$f":" AY161+ IF(AND(AZ$14>$B161,$C161>$B161,AZ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,AZ$14-$B161-1),0)","v":0},{"$f":" AZ161+ IF(AND(BA$14>$B161,$C161>$B161,BA$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BA$14-$B161-1),0)","v":0},{"$f":" BA161+ IF(AND(BB$14>$B161,$C161>$B161,BB$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BB$14-$B161-1),0)","v":0},{"$f":" BB161+ IF(AND(BC$14>$B161,$C161>$B161,BC$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BC$14-$B161-1),0)","v":0},{"$f":" BC161+ IF(AND(BD$14>$B161,$C161>$B161,BD$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BD$14-$B161-1),0)","v":0},{"$f":" BD161+ IF(AND(BE$14>$B161,$C161>$B161,BE$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BE$14-$B161-1),0)","v":0},{"$f":" BE161+ IF(AND(BF$14>$B161,$C161>$B161,BF$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BF$14-$B161-1),0)","v":0},{"$f":" BF161+ IF(AND(BG$14>$B161,$C161>$B161,BG$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BG$14-$B161-1),0)","v":0},{"$f":" BG161+ IF(AND(BH$14>$B161,$C161>$B161,BH$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BH$14-$B161-1),0)","v":0},{"$f":" BH161+ IF(AND(BI$14>$B161,$C161>$B161,BI$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BI$14-$B161-1),0)","v":0},{"$f":" BI161+ IF(AND(BJ$14>$B161,$C161>$B161,BJ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BJ$14-$B161-1),0)","v":0},{"$f":" BJ161+ IF(AND(BK$14>$B161,$C161>$B161,BK$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BK$14-$B161-1),0)","v":0},{"$f":" BK161+ IF(AND(BL$14>$B161,$C161>$B161,BL$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BL$14-$B161-1),0)","v":0},{"$f":" BL161+ IF(AND(BM$14>$B161,$C161>$B161,BM$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BM$14-$B161-1),0)","v":0},{"$f":" BM161+ IF(AND(BN$14>$B161,$C161>$B161,BN$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BN$14-$B161-1),0)","v":0},{"$f":" BN161+ IF(AND(BO$14>$B161,$C161>$B161,BO$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BO$14-$B161-1),0)","v":0},{"$f":" BO161+ IF(AND(BP$14>$B161,$C161>$B161,BP$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BP$14-$B161-1),0)","v":0},{"$f":" BP161+ IF(AND(BQ$14>$B161,$C161>$B161,BQ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BQ$14-$B161-1),0)","v":0},{"$f":" BQ161+ IF(AND(BR$14>$B161,$C161>$B161,BR$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BR$14-$B161-1),0)","v":0},{"$f":" BR161+ IF(AND(BS$14>$B161,$C161>$B161,BS$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BS$14-$B161-1),0)","v":0},{"$f":" BS161+ IF(AND(BT$14>$B161,$C161>$B161,BT$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BT$14-$B161-1),0)","v":0},{"$f":" BT161+ IF(AND(BU$14>$B161,$C161>$B161,BU$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BU$14-$B161-1),0)","v":0},{"$f":" BU161+ IF(AND(BV$14>$B161,$C161>$B161,BV$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BV$14-$B161-1),0)","v":0},{"$f":" BV161+ IF(AND(BW$14>$B161,$C161>$B161,BW$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BW$14-$B161-1),0)","v":0},{"$f":" BW161+ IF(AND(BX$14>$B161,$C161>$B161,BX$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BX$14-$B161-1),0)","v":0},{"$f":" BX161+ IF(AND(BY$14>$B161,$C161>$B161,BY$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BY$14-$B161-1),0)","v":0},{"$f":" BY161+ IF(AND(BZ$14>$B161,$C161>$B161,BZ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,BZ$14-$B161-1),0)","v":0},{"$f":" BZ161+ IF(AND(CA$14>$B161,$C161>$B161,CA$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CA$14-$B161-1),0)","v":0},{"$f":" CA161+ IF(AND(CB$14>$B161,$C161>$B161,CB$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CB$14-$B161-1),0)","v":0},{"$f":" CB161+ IF(AND(CC$14>$B161,$C161>$B161,CC$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CC$14-$B161-1),0)","v":0},{"$f":" CC161+ IF(AND(CD$14>$B161,$C161>$B161,CD$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CD$14-$B161-1),0)","v":0},{"$f":" CD161+ IF(AND(CE$14>$B161,$C161>$B161,CE$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CE$14-$B161-1),0)","v":0},{"$f":" CE161+ IF(AND(CF$14>$B161,$C161>$B161,CF$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CF$14-$B161-1),0)","v":0},{"$f":" CF161+ IF(AND(CG$14>$B161,$C161>$B161,CG$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CG$14-$B161-1),0)","v":0},{"$f":" CG161+ IF(AND(CH$14>$B161,$C161>$B161,CH$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CH$14-$B161-1),0)","v":0},{"$f":" CH161+ IF(AND(CI$14>$B161,$C161>$B161,CI$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CI$14-$B161-1),0)","v":0},{"$f":" CI161+ IF(AND(CJ$14>$B161,$C161>$B161,CJ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CJ$14-$B161-1),0)","v":0},{"$f":" CJ161+ IF(AND(CK$14>$B161,$C161>$B161,CK$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CK$14-$B161-1),0)","v":0},{"$f":" CK161+ IF(AND(CL$14>$B161,$C161>$B161,CL$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CL$14-$B161-1),0)","v":0},{"$f":" CL161+ IF(AND(CM$14>$B161,$C161>$B161,CM$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CM$14-$B161-1),0)","v":0},{"$f":" CM161+ IF(AND(CN$14>$B161,$C161>$B161,CN$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CN$14-$B161-1),0)","v":0},{"$f":" CN161+ IF(AND(CO$14>$B161,$C161>$B161,CO$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CO$14-$B161-1),0)","v":0},{"$f":" CO161+ IF(AND(CP$14>$B161,$C161>$B161,CP$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CP$14-$B161-1),0)","v":0},{"$f":" CP161+ IF(AND(CQ$14>$B161,$C161>$B161,CQ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CQ$14-$B161-1),0)","v":0},{"$f":" CQ161+ IF(AND(CR$14>$B161,$C161>$B161,CR$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CR$14-$B161-1),0)","v":0},{"$f":" CR161+ IF(AND(CS$14>$B161,$C161>$B161,CS$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CS$14-$B161-1),0)","v":0},{"$f":" CS161+ IF(AND(CT$14>$B161,$C161>$B161,CT$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CT$14-$B161-1),0)","v":0},{"$f":" CT161+ IF(AND(CU$14>$B161,$C161>$B161,CU$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CU$14-$B161-1),0)","v":0},{"$f":" CU161+ IF(AND(CV$14>$B161,$C161>$B161,CV$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CV$14-$B161-1),0)","v":0},{"$f":" CV161+ IF(AND(CW$14>$B161,$C161>$B161,CW$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CW$14-$B161-1),0)","v":0},{"$f":" CW161+ IF(AND(CX$14>$B161,$C161>$B161,CX$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CX$14-$B161-1),0)","v":0},{"$f":" CX161+ IF(AND(CY$14>$B161,$C161>$B161,CY$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CY$14-$B161-1),0)","v":0},{"$f":" CY161+ IF(AND(CZ$14>$B161,$C161>$B161,CZ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,CZ$14-$B161-1),0)","v":0},{"$f":" CZ161+ IF(AND(DA$14>$B161,$C161>$B161,DA$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DA$14-$B161-1),0)","v":0},{"$f":" DA161+ IF(AND(DB$14>$B161,$C161>$B161,DB$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DB$14-$B161-1),0)","v":0},{"$f":" DB161+ IF(AND(DC$14>$B161,$C161>$B161,DC$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DC$14-$B161-1),0)","v":0},{"$f":" DC161+ IF(AND(DD$14>$B161,$C161>$B161,DD$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DD$14-$B161-1),0)","v":0},{"$f":" DD161+ IF(AND(DE$14>$B161,$C161>$B161,DE$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DE$14-$B161-1),0)","v":0},{"$f":" DE161+ IF(AND(DF$14>$B161,$C161>$B161,DF$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DF$14-$B161-1),0)","v":0},{"$f":" DF161+ IF(AND(DG$14>$B161,$C161>$B161,DG$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DG$14-$B161-1),0)","v":0},{"$f":" DG161+ IF(AND(DH$14>$B161,$C161>$B161,DH$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DH$14-$B161-1),0)","v":0},{"$f":" DH161+ IF(AND(DI$14>$B161,$C161>$B161,DI$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DI$14-$B161-1),0)","v":0},{"$f":" DI161+ IF(AND(DJ$14>$B161,$C161>$B161,DJ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DJ$14-$B161-1),0)","v":0},{"$f":" DJ161+ IF(AND(DK$14>$B161,$C161>$B161,DK$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DK$14-$B161-1),0)","v":0},{"$f":" DK161+ IF(AND(DL$14>$B161,$C161>$B161,DL$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DL$14-$B161-1),0)","v":0},{"$f":" DL161+ IF(AND(DM$14>$B161,$C161>$B161,DM$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DM$14-$B161-1),0)","v":0},{"$f":" DM161+ IF(AND(DN$14>$B161,$C161>$B161,DN$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DN$14-$B161-1),0)","v":0},{"$f":" DN161+ IF(AND(DO$14>$B161,$C161>$B161,DO$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DO$14-$B161-1),0)","v":0},{"$f":" DO161+ IF(AND(DP$14>$B161,$C161>$B161,DP$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DP$14-$B161-1),0)","v":0},{"$f":" DP161+ IF(AND(DQ$14>$B161,$C161>$B161,DQ$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DQ$14-$B161-1),0)","v":0},{"$f":" DQ161+ IF(AND(DR$14>$B161,$C161>$B161,DR$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DR$14-$B161-1),0)","v":0},{"$f":" DR161+ IF(AND(DS$14>$B161,$C161>$B161,DS$14-$B161<$C$5),OFFSET(Input!$BJ161,0,DS$14-$B161-1),0)","v":0}]
[{"$f":"Calcs!A203","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E203),1,Calcs!E203)*Periods,0)","v":0},{"$f":"ROUND(MAX(B203,Input!Z203*Periods),0)","v":0},null,null,0,{"$f":" F203+ IF(AND(G$14>$B203,$C203>$B203,G$14-$B203<$C$5),OFFSET(Input!$BJ203,0,G$14-$B203-1),0)","v":0},{"$f":" G203+ IF(AND(H$14>$B203,$C203>$B203,H$14-$B203<$C$5),OFFSET(Input!$BJ203,0,H$14-$B203-1),0)","v":0},{"$f":" H203+ IF(AND(I$14>$B203,$C203>$B203,I$14-$B203<$C$5),OFFSET(Input!$BJ203,0,I$14-$B203-1),0)","v":0},{"$f":" I203+ IF(AND(J$14>$B203,$C203>$B203,J$14-$B203<$C$5),OFFSET(Input!$BJ203,0,J$14-$B203-1),0)","v":0},{"$f":" J203+ IF(AND(K$14>$B203,$C203>$B203,K$14-$B203<$C$5),OFFSET(Input!$BJ203,0,K$14-$B203-1),0)","v":0},{"$f":" K203+ IF(AND(L$14>$B203,$C203>$B203,L$14-$B203<$C$5),OFFSET(Input!$BJ203,0,L$14-$B203-1),0)","v":0},{"$f":" L203+ IF(AND(M$14>$B203,$C203>$B203,M$14-$B203<$C$5),OFFSET(Input!$BJ203,0,M$14-$B203-1),0)","v":0},{"$f":" M203+ IF(AND(N$14>$B203,$C203>$B203,N$14-$B203<$C$5),OFFSET(Input!$BJ203,0,N$14-$B203-1),0)","v":0},{"$f":" N203+ IF(AND(O$14>$B203,$C203>$B203,O$14-$B203<$C$5),OFFSET(Input!$BJ203,0,O$14-$B203-1),0)","v":0},{"$f":" O203+ IF(AND(P$14>$B203,$C203>$B203,P$14-$B203<$C$5),OFFSET(Input!$BJ203,0,P$14-$B203-1),0)","v":0},{"$f":" P203+ IF(AND(Q$14>$B203,$C203>$B203,Q$14-$B203<$C$5),OFFSET(Input!$BJ203,0,Q$14-$B203-1),0)","v":0},{"$f":" Q203+ IF(AND(R$14>$B203,$C203>$B203,R$14-$B203<$C$5),OFFSET(Input!$BJ203,0,R$14-$B203-1),0)","v":0},{"$f":" R203+ IF(AND(S$14>$B203,$C203>$B203,S$14-$B203<$C$5),OFFSET(Input!$BJ203,0,S$14-$B203-1),0)","v":0},{"$f":" S203+ IF(AND(T$14>$B203,$C203>$B203,T$14-$B203<$C$5),OFFSET(Input!$BJ203,0,T$14-$B203-1),0)","v":0},{"$f":" T203+ IF(AND(U$14>$B203,$C203>$B203,U$14-$B203<$C$5),OFFSET(Input!$BJ203,0,U$14-$B203-1),0)","v":0},{"$f":" U203+ IF(AND(V$14>$B203,$C203>$B203,V$14-$B203<$C$5),OFFSET(Input!$BJ203,0,V$14-$B203-1),0)","v":0},{"$f":" V203+ IF(AND(W$14>$B203,$C203>$B203,W$14-$B203<$C$5),OFFSET(Input!$BJ203,0,W$14-$B203-1),0)","v":0},{"$f":" W203+ IF(AND(X$14>$B203,$C203>$B203,X$14-$B203<$C$5),OFFSET(Input!$BJ203,0,X$14-$B203-1),0)","v":0},{"$f":" X203+ IF(AND(Y$14>$B203,$C203>$B203,Y$14-$B203<$C$5),OFFSET(Input!$BJ203,0,Y$14-$B203-1),0)","v":0},{"$f":" Y203+ IF(AND(Z$14>$B203,$C203>$B203,Z$14-$B203<$C$5),OFFSET(Input!$BJ203,0,Z$14-$B203-1),0)","v":0},{"$f":" Z203+ IF(AND(AA$14>$B203,$C203>$B203,AA$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AA$14-$B203-1),0)","v":0},{"$f":" AA203+ IF(AND(AB$14>$B203,$C203>$B203,AB$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AB$14-$B203-1),0)","v":0},{"$f":" AB203+ IF(AND(AC$14>$B203,$C203>$B203,AC$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AC$14-$B203-1),0)","v":0},{"$f":" AC203+ IF(AND(AD$14>$B203,$C203>$B203,AD$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AD$14-$B203-1),0)","v":0},{"$f":" AD203+ IF(AND(AE$14>$B203,$C203>$B203,AE$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AE$14-$B203-1),0)","v":0},{"$f":" AE203+ IF(AND(AF$14>$B203,$C203>$B203,AF$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AF$14-$B203-1),0)","v":0},{"$f":" AF203+ IF(AND(AG$14>$B203,$C203>$B203,AG$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AG$14-$B203-1),0)","v":0},{"$f":" AG203+ IF(AND(AH$14>$B203,$C203>$B203,AH$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AH$14-$B203-1),0)","v":0},{"$f":" AH203+ IF(AND(AI$14>$B203,$C203>$B203,AI$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AI$14-$B203-1),0)","v":0},{"$f":" AI203+ IF(AND(AJ$14>$B203,$C203>$B203,AJ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AJ$14-$B203-1),0)","v":0},{"$f":" AJ203+ IF(AND(AK$14>$B203,$C203>$B203,AK$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AK$14-$B203-1),0)","v":0},{"$f":" AK203+ IF(AND(AL$14>$B203,$C203>$B203,AL$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AL$14-$B203-1),0)","v":0},{"$f":" AL203+ IF(AND(AM$14>$B203,$C203>$B203,AM$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AM$14-$B203-1),0)","v":0},{"$f":" AM203+ IF(AND(AN$14>$B203,$C203>$B203,AN$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AN$14-$B203-1),0)","v":0},{"$f":" AN203+ IF(AND(AO$14>$B203,$C203>$B203,AO$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AO$14-$B203-1),0)","v":0},{"$f":" AO203+ IF(AND(AP$14>$B203,$C203>$B203,AP$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AP$14-$B203-1),0)","v":0},{"$f":" AP203+ IF(AND(AQ$14>$B203,$C203>$B203,AQ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AQ$14-$B203-1),0)","v":0},{"$f":" AQ203+ IF(AND(AR$14>$B203,$C203>$B203,AR$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AR$14-$B203-1),0)","v":0},{"$f":" AR203+ IF(AND(AS$14>$B203,$C203>$B203,AS$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AS$14-$B203-1),0)","v":0},{"$f":" AS203+ IF(AND(AT$14>$B203,$C203>$B203,AT$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AT$14-$B203-1),0)","v":0},{"$f":" AT203+ IF(AND(AU$14>$B203,$C203>$B203,AU$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AU$14-$B203-1),0)","v":0},{"$f":" AU203+ IF(AND(AV$14>$B203,$C203>$B203,AV$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AV$14-$B203-1),0)","v":0},{"$f":" AV203+ IF(AND(AW$14>$B203,$C203>$B203,AW$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AW$14-$B203-1),0)","v":0},{"$f":" AW203+ IF(AND(AX$14>$B203,$C203>$B203,AX$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AX$14-$B203-1),0)","v":0},{"$f":" AX203+ IF(AND(AY$14>$B203,$C203>$B203,AY$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AY$14-$B203-1),0)","v":0},{"$f":" AY203+ IF(AND(AZ$14>$B203,$C203>$B203,AZ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,AZ$14-$B203-1),0)","v":0},{"$f":" AZ203+ IF(AND(BA$14>$B203,$C203>$B203,BA$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BA$14-$B203-1),0)","v":0},{"$f":" BA203+ IF(AND(BB$14>$B203,$C203>$B203,BB$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BB$14-$B203-1),0)","v":0},{"$f":" BB203+ IF(AND(BC$14>$B203,$C203>$B203,BC$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BC$14-$B203-1),0)","v":0},{"$f":" BC203+ IF(AND(BD$14>$B203,$C203>$B203,BD$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BD$14-$B203-1),0)","v":0},{"$f":" BD203+ IF(AND(BE$14>$B203,$C203>$B203,BE$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BE$14-$B203-1),0)","v":0},{"$f":" BE203+ IF(AND(BF$14>$B203,$C203>$B203,BF$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BF$14-$B203-1),0)","v":0},{"$f":" BF203+ IF(AND(BG$14>$B203,$C203>$B203,BG$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BG$14-$B203-1),0)","v":0},{"$f":" BG203+ IF(AND(BH$14>$B203,$C203>$B203,BH$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BH$14-$B203-1),0)","v":0},{"$f":" BH203+ IF(AND(BI$14>$B203,$C203>$B203,BI$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BI$14-$B203-1),0)","v":0},{"$f":" BI203+ IF(AND(BJ$14>$B203,$C203>$B203,BJ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BJ$14-$B203-1),0)","v":0},{"$f":" BJ203+ IF(AND(BK$14>$B203,$C203>$B203,BK$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BK$14-$B203-1),0)","v":0},{"$f":" BK203+ IF(AND(BL$14>$B203,$C203>$B203,BL$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BL$14-$B203-1),0)","v":0},{"$f":" BL203+ IF(AND(BM$14>$B203,$C203>$B203,BM$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BM$14-$B203-1),0)","v":0},{"$f":" BM203+ IF(AND(BN$14>$B203,$C203>$B203,BN$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BN$14-$B203-1),0)","v":0},{"$f":" BN203+ IF(AND(BO$14>$B203,$C203>$B203,BO$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BO$14-$B203-1),0)","v":0},{"$f":" BO203+ IF(AND(BP$14>$B203,$C203>$B203,BP$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BP$14-$B203-1),0)","v":0},{"$f":" BP203+ IF(AND(BQ$14>$B203,$C203>$B203,BQ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BQ$14-$B203-1),0)","v":0},{"$f":" BQ203+ IF(AND(BR$14>$B203,$C203>$B203,BR$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BR$14-$B203-1),0)","v":0},{"$f":" BR203+ IF(AND(BS$14>$B203,$C203>$B203,BS$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BS$14-$B203-1),0)","v":0},{"$f":" BS203+ IF(AND(BT$14>$B203,$C203>$B203,BT$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BT$14-$B203-1),0)","v":0},{"$f":" BT203+ IF(AND(BU$14>$B203,$C203>$B203,BU$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BU$14-$B203-1),0)","v":0},{"$f":" BU203+ IF(AND(BV$14>$B203,$C203>$B203,BV$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BV$14-$B203-1),0)","v":0},{"$f":" BV203+ IF(AND(BW$14>$B203,$C203>$B203,BW$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BW$14-$B203-1),0)","v":0},{"$f":" BW203+ IF(AND(BX$14>$B203,$C203>$B203,BX$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BX$14-$B203-1),0)","v":0},{"$f":" BX203+ IF(AND(BY$14>$B203,$C203>$B203,BY$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BY$14-$B203-1),0)","v":0},{"$f":" BY203+ IF(AND(BZ$14>$B203,$C203>$B203,BZ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,BZ$14-$B203-1),0)","v":0},{"$f":" BZ203+ IF(AND(CA$14>$B203,$C203>$B203,CA$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CA$14-$B203-1),0)","v":0},{"$f":" CA203+ IF(AND(CB$14>$B203,$C203>$B203,CB$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CB$14-$B203-1),0)","v":0},{"$f":" CB203+ IF(AND(CC$14>$B203,$C203>$B203,CC$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CC$14-$B203-1),0)","v":0},{"$f":" CC203+ IF(AND(CD$14>$B203,$C203>$B203,CD$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CD$14-$B203-1),0)","v":0},{"$f":" CD203+ IF(AND(CE$14>$B203,$C203>$B203,CE$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CE$14-$B203-1),0)","v":0},{"$f":" CE203+ IF(AND(CF$14>$B203,$C203>$B203,CF$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CF$14-$B203-1),0)","v":0},{"$f":" CF203+ IF(AND(CG$14>$B203,$C203>$B203,CG$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CG$14-$B203-1),0)","v":0},{"$f":" CG203+ IF(AND(CH$14>$B203,$C203>$B203,CH$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CH$14-$B203-1),0)","v":0},{"$f":" CH203+ IF(AND(CI$14>$B203,$C203>$B203,CI$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CI$14-$B203-1),0)","v":0},{"$f":" CI203+ IF(AND(CJ$14>$B203,$C203>$B203,CJ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CJ$14-$B203-1),0)","v":0},{"$f":" CJ203+ IF(AND(CK$14>$B203,$C203>$B203,CK$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CK$14-$B203-1),0)","v":0},{"$f":" CK203+ IF(AND(CL$14>$B203,$C203>$B203,CL$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CL$14-$B203-1),0)","v":0},{"$f":" CL203+ IF(AND(CM$14>$B203,$C203>$B203,CM$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CM$14-$B203-1),0)","v":0},{"$f":" CM203+ IF(AND(CN$14>$B203,$C203>$B203,CN$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CN$14-$B203-1),0)","v":0},{"$f":" CN203+ IF(AND(CO$14>$B203,$C203>$B203,CO$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CO$14-$B203-1),0)","v":0},{"$f":" CO203+ IF(AND(CP$14>$B203,$C203>$B203,CP$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CP$14-$B203-1),0)","v":0},{"$f":" CP203+ IF(AND(CQ$14>$B203,$C203>$B203,CQ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CQ$14-$B203-1),0)","v":0},{"$f":" CQ203+ IF(AND(CR$14>$B203,$C203>$B203,CR$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CR$14-$B203-1),0)","v":0},{"$f":" CR203+ IF(AND(CS$14>$B203,$C203>$B203,CS$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CS$14-$B203-1),0)","v":0},{"$f":" CS203+ IF(AND(CT$14>$B203,$C203>$B203,CT$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CT$14-$B203-1),0)","v":0},{"$f":" CT203+ IF(AND(CU$14>$B203,$C203>$B203,CU$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CU$14-$B203-1),0)","v":0},{"$f":" CU203+ IF(AND(CV$14>$B203,$C203>$B203,CV$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CV$14-$B203-1),0)","v":0},{"$f":" CV203+ IF(AND(CW$14>$B203,$C203>$B203,CW$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CW$14-$B203-1),0)","v":0},{"$f":" CW203+ IF(AND(CX$14>$B203,$C203>$B203,CX$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CX$14-$B203-1),0)","v":0},{"$f":" CX203+ IF(AND(CY$14>$B203,$C203>$B203,CY$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CY$14-$B203-1),0)","v":0},{"$f":" CY203+ IF(AND(CZ$14>$B203,$C203>$B203,CZ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,CZ$14-$B203-1),0)","v":0},{"$f":" CZ203+ IF(AND(DA$14>$B203,$C203>$B203,DA$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DA$14-$B203-1),0)","v":0},{"$f":" DA203+ IF(AND(DB$14>$B203,$C203>$B203,DB$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DB$14-$B203-1),0)","v":0},{"$f":" DB203+ IF(AND(DC$14>$B203,$C203>$B203,DC$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DC$14-$B203-1),0)","v":0},{"$f":" DC203+ IF(AND(DD$14>$B203,$C203>$B203,DD$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DD$14-$B203-1),0)","v":0},{"$f":" DD203+ IF(AND(DE$14>$B203,$C203>$B203,DE$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DE$14-$B203-1),0)","v":0},{"$f":" DE203+ IF(AND(DF$14>$B203,$C203>$B203,DF$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DF$14-$B203-1),0)","v":0},{"$f":" DF203+ IF(AND(DG$14>$B203,$C203>$B203,DG$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DG$14-$B203-1),0)","v":0},{"$f":" DG203+ IF(AND(DH$14>$B203,$C203>$B203,DH$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DH$14-$B203-1),0)","v":0},{"$f":" DH203+ IF(AND(DI$14>$B203,$C203>$B203,DI$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DI$14-$B203-1),0)","v":0},{"$f":" DI203+ IF(AND(DJ$14>$B203,$C203>$B203,DJ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DJ$14-$B203-1),0)","v":0},{"$f":" DJ203+ IF(AND(DK$14>$B203,$C203>$B203,DK$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DK$14-$B203-1),0)","v":0},{"$f":" DK203+ IF(AND(DL$14>$B203,$C203>$B203,DL$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DL$14-$B203-1),0)","v":0},{"$f":" DL203+ IF(AND(DM$14>$B203,$C203>$B203,DM$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DM$14-$B203-1),0)","v":0},{"$f":" DM203+ IF(AND(DN$14>$B203,$C203>$B203,DN$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DN$14-$B203-1),0)","v":0},{"$f":" DN203+ IF(AND(DO$14>$B203,$C203>$B203,DO$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DO$14-$B203-1),0)","v":0},{"$f":" DO203+ IF(AND(DP$14>$B203,$C203>$B203,DP$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DP$14-$B203-1),0)","v":0},{"$f":" DP203+ IF(AND(DQ$14>$B203,$C203>$B203,DQ$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DQ$14-$B203-1),0)","v":0},{"$f":" DQ203+ IF(AND(DR$14>$B203,$C203>$B203,DR$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DR$14-$B203-1),0)","v":0},{"$f":" DR203+ IF(AND(DS$14>$B203,$C203>$B203,DS$14-$B203<$C$5),OFFSET(Input!$BJ203,0,DS$14-$B203-1),0)","v":0}]
[{"$f":"Calcs!A222","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E222),1,Calcs!E222)*Periods,0)","v":0},{"$f":"ROUND(MAX(B222,Input!Z222*Periods),0)","v":0},null,null,0,{"$f":" F222+ IF(AND(G$14>$B222,$C222>$B222,G$14-$B222<$C$5),OFFSET(Input!$BJ222,0,G$14-$B222-1),0)","v":0},{"$f":" G222+ IF(AND(H$14>$B222,$C222>$B222,H$14-$B222<$C$5),OFFSET(Input!$BJ222,0,H$14-$B222-1),0)","v":0},{"$f":" H222+ IF(AND(I$14>$B222,$C222>$B222,I$14-$B222<$C$5),OFFSET(Input!$BJ222,0,I$14-$B222-1),0)","v":0},{"$f":" I222+ IF(AND(J$14>$B222,$C222>$B222,J$14-$B222<$C$5),OFFSET(Input!$BJ222,0,J$14-$B222-1),0)","v":0},{"$f":" J222+ IF(AND(K$14>$B222,$C222>$B222,K$14-$B222<$C$5),OFFSET(Input!$BJ222,0,K$14-$B222-1),0)","v":0},{"$f":" K222+ IF(AND(L$14>$B222,$C222>$B222,L$14-$B222<$C$5),OFFSET(Input!$BJ222,0,L$14-$B222-1),0)","v":0},{"$f":" L222+ IF(AND(M$14>$B222,$C222>$B222,M$14-$B222<$C$5),OFFSET(Input!$BJ222,0,M$14-$B222-1),0)","v":0},{"$f":" M222+ IF(AND(N$14>$B222,$C222>$B222,N$14-$B222<$C$5),OFFSET(Input!$BJ222,0,N$14-$B222-1),0)","v":0},{"$f":" N222+ IF(AND(O$14>$B222,$C222>$B222,O$14-$B222<$C$5),OFFSET(Input!$BJ222,0,O$14-$B222-1),0)","v":0},{"$f":" O222+ IF(AND(P$14>$B222,$C222>$B222,P$14-$B222<$C$5),OFFSET(Input!$BJ222,0,P$14-$B222-1),0)","v":0},{"$f":" P222+ IF(AND(Q$14>$B222,$C222>$B222,Q$14-$B222<$C$5),OFFSET(Input!$BJ222,0,Q$14-$B222-1),0)","v":0},{"$f":" Q222+ IF(AND(R$14>$B222,$C222>$B222,R$14-$B222<$C$5),OFFSET(Input!$BJ222,0,R$14-$B222-1),0)","v":0},{"$f":" R222+ IF(AND(S$14>$B222,$C222>$B222,S$14-$B222<$C$5),OFFSET(Input!$BJ222,0,S$14-$B222-1),0)","v":0},{"$f":" S222+ IF(AND(T$14>$B222,$C222>$B222,T$14-$B222<$C$5),OFFSET(Input!$BJ222,0,T$14-$B222-1),0)","v":0},{"$f":" T222+ IF(AND(U$14>$B222,$C222>$B222,U$14-$B222<$C$5),OFFSET(Input!$BJ222,0,U$14-$B222-1),0)","v":0},{"$f":" U222+ IF(AND(V$14>$B222,$C222>$B222,V$14-$B222<$C$5),OFFSET(Input!$BJ222,0,V$14-$B222-1),0)","v":0},{"$f":" V222+ IF(AND(W$14>$B222,$C222>$B222,W$14-$B222<$C$5),OFFSET(Input!$BJ222,0,W$14-$B222-1),0)","v":0},{"$f":" W222+ IF(AND(X$14>$B222,$C222>$B222,X$14-$B222<$C$5),OFFSET(Input!$BJ222,0,X$14-$B222-1),0)","v":0},{"$f":" X222+ IF(AND(Y$14>$B222,$C222>$B222,Y$14-$B222<$C$5),OFFSET(Input!$BJ222,0,Y$14-$B222-1),0)","v":0},{"$f":" Y222+ IF(AND(Z$14>$B222,$C222>$B222,Z$14-$B222<$C$5),OFFSET(Input!$BJ222,0,Z$14-$B222-1),0)","v":0},{"$f":" Z222+ IF(AND(AA$14>$B222,$C222>$B222,AA$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AA$14-$B222-1),0)","v":0},{"$f":" AA222+ IF(AND(AB$14>$B222,$C222>$B222,AB$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AB$14-$B222-1),0)","v":0},{"$f":" AB222+ IF(AND(AC$14>$B222,$C222>$B222,AC$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AC$14-$B222-1),0)","v":0},{"$f":" AC222+ IF(AND(AD$14>$B222,$C222>$B222,AD$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AD$14-$B222-1),0)","v":0},{"$f":" AD222+ IF(AND(AE$14>$B222,$C222>$B222,AE$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AE$14-$B222-1),0)","v":0},{"$f":" AE222+ IF(AND(AF$14>$B222,$C222>$B222,AF$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AF$14-$B222-1),0)","v":0},{"$f":" AF222+ IF(AND(AG$14>$B222,$C222>$B222,AG$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AG$14-$B222-1),0)","v":0},{"$f":" AG222+ IF(AND(AH$14>$B222,$C222>$B222,AH$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AH$14-$B222-1),0)","v":0},{"$f":" AH222+ IF(AND(AI$14>$B222,$C222>$B222,AI$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AI$14-$B222-1),0)","v":0},{"$f":" AI222+ IF(AND(AJ$14>$B222,$C222>$B222,AJ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AJ$14-$B222-1),0)","v":0},{"$f":" AJ222+ IF(AND(AK$14>$B222,$C222>$B222,AK$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AK$14-$B222-1),0)","v":0},{"$f":" AK222+ IF(AND(AL$14>$B222,$C222>$B222,AL$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AL$14-$B222-1),0)","v":0},{"$f":" AL222+ IF(AND(AM$14>$B222,$C222>$B222,AM$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AM$14-$B222-1),0)","v":0},{"$f":" AM222+ IF(AND(AN$14>$B222,$C222>$B222,AN$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AN$14-$B222-1),0)","v":0},{"$f":" AN222+ IF(AND(AO$14>$B222,$C222>$B222,AO$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AO$14-$B222-1),0)","v":0},{"$f":" AO222+ IF(AND(AP$14>$B222,$C222>$B222,AP$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AP$14-$B222-1),0)","v":0},{"$f":" AP222+ IF(AND(AQ$14>$B222,$C222>$B222,AQ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AQ$14-$B222-1),0)","v":0},{"$f":" AQ222+ IF(AND(AR$14>$B222,$C222>$B222,AR$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AR$14-$B222-1),0)","v":0},{"$f":" AR222+ IF(AND(AS$14>$B222,$C222>$B222,AS$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AS$14-$B222-1),0)","v":0},{"$f":" AS222+ IF(AND(AT$14>$B222,$C222>$B222,AT$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AT$14-$B222-1),0)","v":0},{"$f":" AT222+ IF(AND(AU$14>$B222,$C222>$B222,AU$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AU$14-$B222-1),0)","v":0},{"$f":" AU222+ IF(AND(AV$14>$B222,$C222>$B222,AV$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AV$14-$B222-1),0)","v":0},{"$f":" AV222+ IF(AND(AW$14>$B222,$C222>$B222,AW$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AW$14-$B222-1),0)","v":0},{"$f":" AW222+ IF(AND(AX$14>$B222,$C222>$B222,AX$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AX$14-$B222-1),0)","v":0},{"$f":" AX222+ IF(AND(AY$14>$B222,$C222>$B222,AY$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AY$14-$B222-1),0)","v":0},{"$f":" AY222+ IF(AND(AZ$14>$B222,$C222>$B222,AZ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,AZ$14-$B222-1),0)","v":0},{"$f":" AZ222+ IF(AND(BA$14>$B222,$C222>$B222,BA$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BA$14-$B222-1),0)","v":0},{"$f":" BA222+ IF(AND(BB$14>$B222,$C222>$B222,BB$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BB$14-$B222-1),0)","v":0},{"$f":" BB222+ IF(AND(BC$14>$B222,$C222>$B222,BC$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BC$14-$B222-1),0)","v":0},{"$f":" BC222+ IF(AND(BD$14>$B222,$C222>$B222,BD$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BD$14-$B222-1),0)","v":0},{"$f":" BD222+ IF(AND(BE$14>$B222,$C222>$B222,BE$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BE$14-$B222-1),0)","v":0},{"$f":" BE222+ IF(AND(BF$14>$B222,$C222>$B222,BF$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BF$14-$B222-1),0)","v":0},{"$f":" BF222+ IF(AND(BG$14>$B222,$C222>$B222,BG$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BG$14-$B222-1),0)","v":0},{"$f":" BG222+ IF(AND(BH$14>$B222,$C222>$B222,BH$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BH$14-$B222-1),0)","v":0},{"$f":" BH222+ IF(AND(BI$14>$B222,$C222>$B222,BI$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BI$14-$B222-1),0)","v":0},{"$f":" BI222+ IF(AND(BJ$14>$B222,$C222>$B222,BJ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BJ$14-$B222-1),0)","v":0},{"$f":" BJ222+ IF(AND(BK$14>$B222,$C222>$B222,BK$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BK$14-$B222-1),0)","v":0},{"$f":" BK222+ IF(AND(BL$14>$B222,$C222>$B222,BL$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BL$14-$B222-1),0)","v":0},{"$f":" BL222+ IF(AND(BM$14>$B222,$C222>$B222,BM$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BM$14-$B222-1),0)","v":0},{"$f":" BM222+ IF(AND(BN$14>$B222,$C222>$B222,BN$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BN$14-$B222-1),0)","v":0},{"$f":" BN222+ IF(AND(BO$14>$B222,$C222>$B222,BO$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BO$14-$B222-1),0)","v":0},{"$f":" BO222+ IF(AND(BP$14>$B222,$C222>$B222,BP$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BP$14-$B222-1),0)","v":0},{"$f":" BP222+ IF(AND(BQ$14>$B222,$C222>$B222,BQ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BQ$14-$B222-1),0)","v":0},{"$f":" BQ222+ IF(AND(BR$14>$B222,$C222>$B222,BR$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BR$14-$B222-1),0)","v":0},{"$f":" BR222+ IF(AND(BS$14>$B222,$C222>$B222,BS$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BS$14-$B222-1),0)","v":0},{"$f":" BS222+ IF(AND(BT$14>$B222,$C222>$B222,BT$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BT$14-$B222-1),0)","v":0},{"$f":" BT222+ IF(AND(BU$14>$B222,$C222>$B222,BU$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BU$14-$B222-1),0)","v":0},{"$f":" BU222+ IF(AND(BV$14>$B222,$C222>$B222,BV$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BV$14-$B222-1),0)","v":0},{"$f":" BV222+ IF(AND(BW$14>$B222,$C222>$B222,BW$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BW$14-$B222-1),0)","v":0},{"$f":" BW222+ IF(AND(BX$14>$B222,$C222>$B222,BX$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BX$14-$B222-1),0)","v":0},{"$f":" BX222+ IF(AND(BY$14>$B222,$C222>$B222,BY$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BY$14-$B222-1),0)","v":0},{"$f":" BY222+ IF(AND(BZ$14>$B222,$C222>$B222,BZ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,BZ$14-$B222-1),0)","v":0},{"$f":" BZ222+ IF(AND(CA$14>$B222,$C222>$B222,CA$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CA$14-$B222-1),0)","v":0},{"$f":" CA222+ IF(AND(CB$14>$B222,$C222>$B222,CB$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CB$14-$B222-1),0)","v":0},{"$f":" CB222+ IF(AND(CC$14>$B222,$C222>$B222,CC$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CC$14-$B222-1),0)","v":0},{"$f":" CC222+ IF(AND(CD$14>$B222,$C222>$B222,CD$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CD$14-$B222-1),0)","v":0},{"$f":" CD222+ IF(AND(CE$14>$B222,$C222>$B222,CE$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CE$14-$B222-1),0)","v":0},{"$f":" CE222+ IF(AND(CF$14>$B222,$C222>$B222,CF$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CF$14-$B222-1),0)","v":0},{"$f":" CF222+ IF(AND(CG$14>$B222,$C222>$B222,CG$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CG$14-$B222-1),0)","v":0},{"$f":" CG222+ IF(AND(CH$14>$B222,$C222>$B222,CH$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CH$14-$B222-1),0)","v":0},{"$f":" CH222+ IF(AND(CI$14>$B222,$C222>$B222,CI$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CI$14-$B222-1),0)","v":0},{"$f":" CI222+ IF(AND(CJ$14>$B222,$C222>$B222,CJ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CJ$14-$B222-1),0)","v":0},{"$f":" CJ222+ IF(AND(CK$14>$B222,$C222>$B222,CK$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CK$14-$B222-1),0)","v":0},{"$f":" CK222+ IF(AND(CL$14>$B222,$C222>$B222,CL$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CL$14-$B222-1),0)","v":0},{"$f":" CL222+ IF(AND(CM$14>$B222,$C222>$B222,CM$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CM$14-$B222-1),0)","v":0},{"$f":" CM222+ IF(AND(CN$14>$B222,$C222>$B222,CN$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CN$14-$B222-1),0)","v":0},{"$f":" CN222+ IF(AND(CO$14>$B222,$C222>$B222,CO$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CO$14-$B222-1),0)","v":0},{"$f":" CO222+ IF(AND(CP$14>$B222,$C222>$B222,CP$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CP$14-$B222-1),0)","v":0},{"$f":" CP222+ IF(AND(CQ$14>$B222,$C222>$B222,CQ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CQ$14-$B222-1),0)","v":0},{"$f":" CQ222+ IF(AND(CR$14>$B222,$C222>$B222,CR$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CR$14-$B222-1),0)","v":0},{"$f":" CR222+ IF(AND(CS$14>$B222,$C222>$B222,CS$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CS$14-$B222-1),0)","v":0},{"$f":" CS222+ IF(AND(CT$14>$B222,$C222>$B222,CT$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CT$14-$B222-1),0)","v":0},{"$f":" CT222+ IF(AND(CU$14>$B222,$C222>$B222,CU$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CU$14-$B222-1),0)","v":0},{"$f":" CU222+ IF(AND(CV$14>$B222,$C222>$B222,CV$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CV$14-$B222-1),0)","v":0},{"$f":" CV222+ IF(AND(CW$14>$B222,$C222>$B222,CW$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CW$14-$B222-1),0)","v":0},{"$f":" CW222+ IF(AND(CX$14>$B222,$C222>$B222,CX$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CX$14-$B222-1),0)","v":0},{"$f":" CX222+ IF(AND(CY$14>$B222,$C222>$B222,CY$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CY$14-$B222-1),0)","v":0},{"$f":" CY222+ IF(AND(CZ$14>$B222,$C222>$B222,CZ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,CZ$14-$B222-1),0)","v":0},{"$f":" CZ222+ IF(AND(DA$14>$B222,$C222>$B222,DA$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DA$14-$B222-1),0)","v":0},{"$f":" DA222+ IF(AND(DB$14>$B222,$C222>$B222,DB$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DB$14-$B222-1),0)","v":0},{"$f":" DB222+ IF(AND(DC$14>$B222,$C222>$B222,DC$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DC$14-$B222-1),0)","v":0},{"$f":" DC222+ IF(AND(DD$14>$B222,$C222>$B222,DD$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DD$14-$B222-1),0)","v":0},{"$f":" DD222+ IF(AND(DE$14>$B222,$C222>$B222,DE$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DE$14-$B222-1),0)","v":0},{"$f":" DE222+ IF(AND(DF$14>$B222,$C222>$B222,DF$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DF$14-$B222-1),0)","v":0},{"$f":" DF222+ IF(AND(DG$14>$B222,$C222>$B222,DG$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DG$14-$B222-1),0)","v":0},{"$f":" DG222+ IF(AND(DH$14>$B222,$C222>$B222,DH$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DH$14-$B222-1),0)","v":0},{"$f":" DH222+ IF(AND(DI$14>$B222,$C222>$B222,DI$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DI$14-$B222-1),0)","v":0},{"$f":" DI222+ IF(AND(DJ$14>$B222,$C222>$B222,DJ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DJ$14-$B222-1),0)","v":0},{"$f":" DJ222+ IF(AND(DK$14>$B222,$C222>$B222,DK$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DK$14-$B222-1),0)","v":0},{"$f":" DK222+ IF(AND(DL$14>$B222,$C222>$B222,DL$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DL$14-$B222-1),0)","v":0},{"$f":" DL222+ IF(AND(DM$14>$B222,$C222>$B222,DM$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DM$14-$B222-1),0)","v":0},{"$f":" DM222+ IF(AND(DN$14>$B222,$C222>$B222,DN$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DN$14-$B222-1),0)","v":0},{"$f":" DN222+ IF(AND(DO$14>$B222,$C222>$B222,DO$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DO$14-$B222-1),0)","v":0},{"$f":" DO222+ IF(AND(DP$14>$B222,$C222>$B222,DP$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DP$14-$B222-1),0)","v":0},{"$f":" DP222+ IF(AND(DQ$14>$B222,$C222>$B222,DQ$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DQ$14-$B222-1),0)","v":0},{"$f":" DQ222+ IF(AND(DR$14>$B222,$C222>$B222,DR$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DR$14-$B222-1),0)","v":0},{"$f":" DR222+ IF(AND(DS$14>$B222,$C222>$B222,DS$14-$B222<$C$5),OFFSET(Input!$BJ222,0,DS$14-$B222-1),0)","v":0}]
[{"$f":"Calcs!A268","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E268),1,Calcs!E268)*Periods,0)","v":0},{"$f":"ROUND(MAX(B268,Input!Z268*Periods),0)","v":0},null,null,0,{"$f":" F268+ IF(AND(G$14>$B268,$C268>$B268,G$14-$B268<$C$5),OFFSET(Input!$BJ268,0,G$14-$B268-1),0)","v":0},{"$f":" G268+ IF(AND(H$14>$B268,$C268>$B268,H$14-$B268<$C$5),OFFSET(Input!$BJ268,0,H$14-$B268-1),0)","v":0},{"$f":" H268+ IF(AND(I$14>$B268,$C268>$B268,I$14-$B268<$C$5),OFFSET(Input!$BJ268,0,I$14-$B268-1),0)","v":0},{"$f":" I268+ IF(AND(J$14>$B268,$C268>$B268,J$14-$B268<$C$5),OFFSET(Input!$BJ268,0,J$14-$B268-1),0)","v":0},{"$f":" J268+ IF(AND(K$14>$B268,$C268>$B268,K$14-$B268<$C$5),OFFSET(Input!$BJ268,0,K$14-$B268-1),0)","v":0},{"$f":" K268+ IF(AND(L$14>$B268,$C268>$B268,L$14-$B268<$C$5),OFFSET(Input!$BJ268,0,L$14-$B268-1),0)","v":0},{"$f":" L268+ IF(AND(M$14>$B268,$C268>$B268,M$14-$B268<$C$5),OFFSET(Input!$BJ268,0,M$14-$B268-1),0)","v":0},{"$f":" M268+ IF(AND(N$14>$B268,$C268>$B268,N$14-$B268<$C$5),OFFSET(Input!$BJ268,0,N$14-$B268-1),0)","v":0},{"$f":" N268+ IF(AND(O$14>$B268,$C268>$B268,O$14-$B268<$C$5),OFFSET(Input!$BJ268,0,O$14-$B268-1),0)","v":0},{"$f":" O268+ IF(AND(P$14>$B268,$C268>$B268,P$14-$B268<$C$5),OFFSET(Input!$BJ268,0,P$14-$B268-1),0)","v":0},{"$f":" P268+ IF(AND(Q$14>$B268,$C268>$B268,Q$14-$B268<$C$5),OFFSET(Input!$BJ268,0,Q$14-$B268-1),0)","v":0},{"$f":" Q268+ IF(AND(R$14>$B268,$C268>$B268,R$14-$B268<$C$5),OFFSET(Input!$BJ268,0,R$14-$B268-1),0)","v":0},{"$f":" R268+ IF(AND(S$14>$B268,$C268>$B268,S$14-$B268<$C$5),OFFSET(Input!$BJ268,0,S$14-$B268-1),0)","v":0},{"$f":" S268+ IF(AND(T$14>$B268,$C268>$B268,T$14-$B268<$C$5),OFFSET(Input!$BJ268,0,T$14-$B268-1),0)","v":0},{"$f":" T268+ IF(AND(U$14>$B268,$C268>$B268,U$14-$B268<$C$5),OFFSET(Input!$BJ268,0,U$14-$B268-1),0)","v":0},{"$f":" U268+ IF(AND(V$14>$B268,$C268>$B268,V$14-$B268<$C$5),OFFSET(Input!$BJ268,0,V$14-$B268-1),0)","v":0},{"$f":" V268+ IF(AND(W$14>$B268,$C268>$B268,W$14-$B268<$C$5),OFFSET(Input!$BJ268,0,W$14-$B268-1),0)","v":0},{"$f":" W268+ IF(AND(X$14>$B268,$C268>$B268,X$14-$B268<$C$5),OFFSET(Input!$BJ268,0,X$14-$B268-1),0)","v":0},{"$f":" X268+ IF(AND(Y$14>$B268,$C268>$B268,Y$14-$B268<$C$5),OFFSET(Input!$BJ268,0,Y$14-$B268-1),0)","v":0},{"$f":" Y268+ IF(AND(Z$14>$B268,$C268>$B268,Z$14-$B268<$C$5),OFFSET(Input!$BJ268,0,Z$14-$B268-1),0)","v":0},{"$f":" Z268+ IF(AND(AA$14>$B268,$C268>$B268,AA$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AA$14-$B268-1),0)","v":0},{"$f":" AA268+ IF(AND(AB$14>$B268,$C268>$B268,AB$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AB$14-$B268-1),0)","v":0},{"$f":" AB268+ IF(AND(AC$14>$B268,$C268>$B268,AC$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AC$14-$B268-1),0)","v":0},{"$f":" AC268+ IF(AND(AD$14>$B268,$C268>$B268,AD$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AD$14-$B268-1),0)","v":0},{"$f":" AD268+ IF(AND(AE$14>$B268,$C268>$B268,AE$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AE$14-$B268-1),0)","v":0},{"$f":" AE268+ IF(AND(AF$14>$B268,$C268>$B268,AF$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AF$14-$B268-1),0)","v":0},{"$f":" AF268+ IF(AND(AG$14>$B268,$C268>$B268,AG$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AG$14-$B268-1),0)","v":0},{"$f":" AG268+ IF(AND(AH$14>$B268,$C268>$B268,AH$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AH$14-$B268-1),0)","v":0},{"$f":" AH268+ IF(AND(AI$14>$B268,$C268>$B268,AI$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AI$14-$B268-1),0)","v":0},{"$f":" AI268+ IF(AND(AJ$14>$B268,$C268>$B268,AJ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AJ$14-$B268-1),0)","v":0},{"$f":" AJ268+ IF(AND(AK$14>$B268,$C268>$B268,AK$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AK$14-$B268-1),0)","v":0},{"$f":" AK268+ IF(AND(AL$14>$B268,$C268>$B268,AL$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AL$14-$B268-1),0)","v":0},{"$f":" AL268+ IF(AND(AM$14>$B268,$C268>$B268,AM$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AM$14-$B268-1),0)","v":0},{"$f":" AM268+ IF(AND(AN$14>$B268,$C268>$B268,AN$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AN$14-$B268-1),0)","v":0},{"$f":" AN268+ IF(AND(AO$14>$B268,$C268>$B268,AO$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AO$14-$B268-1),0)","v":0},{"$f":" AO268+ IF(AND(AP$14>$B268,$C268>$B268,AP$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AP$14-$B268-1),0)","v":0},{"$f":" AP268+ IF(AND(AQ$14>$B268,$C268>$B268,AQ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AQ$14-$B268-1),0)","v":0},{"$f":" AQ268+ IF(AND(AR$14>$B268,$C268>$B268,AR$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AR$14-$B268-1),0)","v":0},{"$f":" AR268+ IF(AND(AS$14>$B268,$C268>$B268,AS$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AS$14-$B268-1),0)","v":0},{"$f":" AS268+ IF(AND(AT$14>$B268,$C268>$B268,AT$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AT$14-$B268-1),0)","v":0},{"$f":" AT268+ IF(AND(AU$14>$B268,$C268>$B268,AU$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AU$14-$B268-1),0)","v":0},{"$f":" AU268+ IF(AND(AV$14>$B268,$C268>$B268,AV$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AV$14-$B268-1),0)","v":0},{"$f":" AV268+ IF(AND(AW$14>$B268,$C268>$B268,AW$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AW$14-$B268-1),0)","v":0},{"$f":" AW268+ IF(AND(AX$14>$B268,$C268>$B268,AX$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AX$14-$B268-1),0)","v":0},{"$f":" AX268+ IF(AND(AY$14>$B268,$C268>$B268,AY$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AY$14-$B268-1),0)","v":0},{"$f":" AY268+ IF(AND(AZ$14>$B268,$C268>$B268,AZ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,AZ$14-$B268-1),0)","v":0},{"$f":" AZ268+ IF(AND(BA$14>$B268,$C268>$B268,BA$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BA$14-$B268-1),0)","v":0},{"$f":" BA268+ IF(AND(BB$14>$B268,$C268>$B268,BB$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BB$14-$B268-1),0)","v":0},{"$f":" BB268+ IF(AND(BC$14>$B268,$C268>$B268,BC$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BC$14-$B268-1),0)","v":0},{"$f":" BC268+ IF(AND(BD$14>$B268,$C268>$B268,BD$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BD$14-$B268-1),0)","v":0},{"$f":" BD268+ IF(AND(BE$14>$B268,$C268>$B268,BE$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BE$14-$B268-1),0)","v":0},{"$f":" BE268+ IF(AND(BF$14>$B268,$C268>$B268,BF$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BF$14-$B268-1),0)","v":0},{"$f":" BF268+ IF(AND(BG$14>$B268,$C268>$B268,BG$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BG$14-$B268-1),0)","v":0},{"$f":" BG268+ IF(AND(BH$14>$B268,$C268>$B268,BH$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BH$14-$B268-1),0)","v":0},{"$f":" BH268+ IF(AND(BI$14>$B268,$C268>$B268,BI$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BI$14-$B268-1),0)","v":0},{"$f":" BI268+ IF(AND(BJ$14>$B268,$C268>$B268,BJ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BJ$14-$B268-1),0)","v":0},{"$f":" BJ268+ IF(AND(BK$14>$B268,$C268>$B268,BK$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BK$14-$B268-1),0)","v":0},{"$f":" BK268+ IF(AND(BL$14>$B268,$C268>$B268,BL$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BL$14-$B268-1),0)","v":0},{"$f":" BL268+ IF(AND(BM$14>$B268,$C268>$B268,BM$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BM$14-$B268-1),0)","v":0},{"$f":" BM268+ IF(AND(BN$14>$B268,$C268>$B268,BN$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BN$14-$B268-1),0)","v":0},{"$f":" BN268+ IF(AND(BO$14>$B268,$C268>$B268,BO$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BO$14-$B268-1),0)","v":0},{"$f":" BO268+ IF(AND(BP$14>$B268,$C268>$B268,BP$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BP$14-$B268-1),0)","v":0},{"$f":" BP268+ IF(AND(BQ$14>$B268,$C268>$B268,BQ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BQ$14-$B268-1),0)","v":0},{"$f":" BQ268+ IF(AND(BR$14>$B268,$C268>$B268,BR$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BR$14-$B268-1),0)","v":0},{"$f":" BR268+ IF(AND(BS$14>$B268,$C268>$B268,BS$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BS$14-$B268-1),0)","v":0},{"$f":" BS268+ IF(AND(BT$14>$B268,$C268>$B268,BT$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BT$14-$B268-1),0)","v":0},{"$f":" BT268+ IF(AND(BU$14>$B268,$C268>$B268,BU$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BU$14-$B268-1),0)","v":0},{"$f":" BU268+ IF(AND(BV$14>$B268,$C268>$B268,BV$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BV$14-$B268-1),0)","v":0},{"$f":" BV268+ IF(AND(BW$14>$B268,$C268>$B268,BW$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BW$14-$B268-1),0)","v":0},{"$f":" BW268+ IF(AND(BX$14>$B268,$C268>$B268,BX$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BX$14-$B268-1),0)","v":0},{"$f":" BX268+ IF(AND(BY$14>$B268,$C268>$B268,BY$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BY$14-$B268-1),0)","v":0},{"$f":" BY268+ IF(AND(BZ$14>$B268,$C268>$B268,BZ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,BZ$14-$B268-1),0)","v":0},{"$f":" BZ268+ IF(AND(CA$14>$B268,$C268>$B268,CA$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CA$14-$B268-1),0)","v":0},{"$f":" CA268+ IF(AND(CB$14>$B268,$C268>$B268,CB$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CB$14-$B268-1),0)","v":0},{"$f":" CB268+ IF(AND(CC$14>$B268,$C268>$B268,CC$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CC$14-$B268-1),0)","v":0},{"$f":" CC268+ IF(AND(CD$14>$B268,$C268>$B268,CD$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CD$14-$B268-1),0)","v":0},{"$f":" CD268+ IF(AND(CE$14>$B268,$C268>$B268,CE$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CE$14-$B268-1),0)","v":0},{"$f":" CE268+ IF(AND(CF$14>$B268,$C268>$B268,CF$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CF$14-$B268-1),0)","v":0},{"$f":" CF268+ IF(AND(CG$14>$B268,$C268>$B268,CG$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CG$14-$B268-1),0)","v":0},{"$f":" CG268+ IF(AND(CH$14>$B268,$C268>$B268,CH$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CH$14-$B268-1),0)","v":0},{"$f":" CH268+ IF(AND(CI$14>$B268,$C268>$B268,CI$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CI$14-$B268-1),0)","v":0},{"$f":" CI268+ IF(AND(CJ$14>$B268,$C268>$B268,CJ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CJ$14-$B268-1),0)","v":0},{"$f":" CJ268+ IF(AND(CK$14>$B268,$C268>$B268,CK$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CK$14-$B268-1),0)","v":0},{"$f":" CK268+ IF(AND(CL$14>$B268,$C268>$B268,CL$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CL$14-$B268-1),0)","v":0},{"$f":" CL268+ IF(AND(CM$14>$B268,$C268>$B268,CM$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CM$14-$B268-1),0)","v":0},{"$f":" CM268+ IF(AND(CN$14>$B268,$C268>$B268,CN$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CN$14-$B268-1),0)","v":0},{"$f":" CN268+ IF(AND(CO$14>$B268,$C268>$B268,CO$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CO$14-$B268-1),0)","v":0},{"$f":" CO268+ IF(AND(CP$14>$B268,$C268>$B268,CP$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CP$14-$B268-1),0)","v":0},{"$f":" CP268+ IF(AND(CQ$14>$B268,$C268>$B268,CQ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CQ$14-$B268-1),0)","v":0},{"$f":" CQ268+ IF(AND(CR$14>$B268,$C268>$B268,CR$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CR$14-$B268-1),0)","v":0},{"$f":" CR268+ IF(AND(CS$14>$B268,$C268>$B268,CS$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CS$14-$B268-1),0)","v":0},{"$f":" CS268+ IF(AND(CT$14>$B268,$C268>$B268,CT$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CT$14-$B268-1),0)","v":0},{"$f":" CT268+ IF(AND(CU$14>$B268,$C268>$B268,CU$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CU$14-$B268-1),0)","v":0},{"$f":" CU268+ IF(AND(CV$14>$B268,$C268>$B268,CV$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CV$14-$B268-1),0)","v":0},{"$f":" CV268+ IF(AND(CW$14>$B268,$C268>$B268,CW$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CW$14-$B268-1),0)","v":0},{"$f":" CW268+ IF(AND(CX$14>$B268,$C268>$B268,CX$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CX$14-$B268-1),0)","v":0},{"$f":" CX268+ IF(AND(CY$14>$B268,$C268>$B268,CY$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CY$14-$B268-1),0)","v":0},{"$f":" CY268+ IF(AND(CZ$14>$B268,$C268>$B268,CZ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,CZ$14-$B268-1),0)","v":0},{"$f":" CZ268+ IF(AND(DA$14>$B268,$C268>$B268,DA$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DA$14-$B268-1),0)","v":0},{"$f":" DA268+ IF(AND(DB$14>$B268,$C268>$B268,DB$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DB$14-$B268-1),0)","v":0},{"$f":" DB268+ IF(AND(DC$14>$B268,$C268>$B268,DC$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DC$14-$B268-1),0)","v":0},{"$f":" DC268+ IF(AND(DD$14>$B268,$C268>$B268,DD$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DD$14-$B268-1),0)","v":0},{"$f":" DD268+ IF(AND(DE$14>$B268,$C268>$B268,DE$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DE$14-$B268-1),0)","v":0},{"$f":" DE268+ IF(AND(DF$14>$B268,$C268>$B268,DF$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DF$14-$B268-1),0)","v":0},{"$f":" DF268+ IF(AND(DG$14>$B268,$C268>$B268,DG$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DG$14-$B268-1),0)","v":0},{"$f":" DG268+ IF(AND(DH$14>$B268,$C268>$B268,DH$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DH$14-$B268-1),0)","v":0},{"$f":" DH268+ IF(AND(DI$14>$B268,$C268>$B268,DI$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DI$14-$B268-1),0)","v":0},{"$f":" DI268+ IF(AND(DJ$14>$B268,$C268>$B268,DJ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DJ$14-$B268-1),0)","v":0},{"$f":" DJ268+ IF(AND(DK$14>$B268,$C268>$B268,DK$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DK$14-$B268-1),0)","v":0},{"$f":" DK268+ IF(AND(DL$14>$B268,$C268>$B268,DL$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DL$14-$B268-1),0)","v":0},{"$f":" DL268+ IF(AND(DM$14>$B268,$C268>$B268,DM$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DM$14-$B268-1),0)","v":0},{"$f":" DM268+ IF(AND(DN$14>$B268,$C268>$B268,DN$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DN$14-$B268-1),0)","v":0},{"$f":" DN268+ IF(AND(DO$14>$B268,$C268>$B268,DO$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DO$14-$B268-1),0)","v":0},{"$f":" DO268+ IF(AND(DP$14>$B268,$C268>$B268,DP$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DP$14-$B268-1),0)","v":0},{"$f":" DP268+ IF(AND(DQ$14>$B268,$C268>$B268,DQ$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DQ$14-$B268-1),0)","v":0},{"$f":" DQ268+ IF(AND(DR$14>$B268,$C268>$B268,DR$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DR$14-$B268-1),0)","v":0},{"$f":" DR268+ IF(AND(DS$14>$B268,$C268>$B268,DS$14-$B268<$C$5),OFFSET(Input!$BJ268,0,DS$14-$B268-1),0)","v":0}]
[{"$f":"Calcs!A314","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E314),1,Calcs!E314)*Periods,0)","v":0},{"$f":"ROUND(MAX(B314,Input!Z314*Periods),0)","v":0},null,null,0,{"$f":" F314+ IF(AND(G$14>$B314,$C314>$B314,G$14-$B314<$C$5),OFFSET(Input!$BJ314,0,G$14-$B314-1),0)","v":0},{"$f":" G314+ IF(AND(H$14>$B314,$C314>$B314,H$14-$B314<$C$5),OFFSET(Input!$BJ314,0,H$14-$B314-1),0)","v":0},{"$f":" H314+ IF(AND(I$14>$B314,$C314>$B314,I$14-$B314<$C$5),OFFSET(Input!$BJ314,0,I$14-$B314-1),0)","v":0},{"$f":" I314+ IF(AND(J$14>$B314,$C314>$B314,J$14-$B314<$C$5),OFFSET(Input!$BJ314,0,J$14-$B314-1),0)","v":0},{"$f":" J314+ IF(AND(K$14>$B314,$C314>$B314,K$14-$B314<$C$5),OFFSET(Input!$BJ314,0,K$14-$B314-1),0)","v":0},{"$f":" K314+ IF(AND(L$14>$B314,$C314>$B314,L$14-$B314<$C$5),OFFSET(Input!$BJ314,0,L$14-$B314-1),0)","v":0},{"$f":" L314+ IF(AND(M$14>$B314,$C314>$B314,M$14-$B314<$C$5),OFFSET(Input!$BJ314,0,M$14-$B314-1),0)","v":0},{"$f":" M314+ IF(AND(N$14>$B314,$C314>$B314,N$14-$B314<$C$5),OFFSET(Input!$BJ314,0,N$14-$B314-1),0)","v":0},{"$f":" N314+ IF(AND(O$14>$B314,$C314>$B314,O$14-$B314<$C$5),OFFSET(Input!$BJ314,0,O$14-$B314-1),0)","v":0},{"$f":" O314+ IF(AND(P$14>$B314,$C314>$B314,P$14-$B314<$C$5),OFFSET(Input!$BJ314,0,P$14-$B314-1),0)","v":0},{"$f":" P314+ IF(AND(Q$14>$B314,$C314>$B314,Q$14-$B314<$C$5),OFFSET(Input!$BJ314,0,Q$14-$B314-1),0)","v":0},{"$f":" Q314+ IF(AND(R$14>$B314,$C314>$B314,R$14-$B314<$C$5),OFFSET(Input!$BJ314,0,R$14-$B314-1),0)","v":0},{"$f":" R314+ IF(AND(S$14>$B314,$C314>$B314,S$14-$B314<$C$5),OFFSET(Input!$BJ314,0,S$14-$B314-1),0)","v":0},{"$f":" S314+ IF(AND(T$14>$B314,$C314>$B314,T$14-$B314<$C$5),OFFSET(Input!$BJ314,0,T$14-$B314-1),0)","v":0},{"$f":" T314+ IF(AND(U$14>$B314,$C314>$B314,U$14-$B314<$C$5),OFFSET(Input!$BJ314,0,U$14-$B314-1),0)","v":0},{"$f":" U314+ IF(AND(V$14>$B314,$C314>$B314,V$14-$B314<$C$5),OFFSET(Input!$BJ314,0,V$14-$B314-1),0)","v":0},{"$f":" V314+ IF(AND(W$14>$B314,$C314>$B314,W$14-$B314<$C$5),OFFSET(Input!$BJ314,0,W$14-$B314-1),0)","v":0},{"$f":" W314+ IF(AND(X$14>$B314,$C314>$B314,X$14-$B314<$C$5),OFFSET(Input!$BJ314,0,X$14-$B314-1),0)","v":0},{"$f":" X314+ IF(AND(Y$14>$B314,$C314>$B314,Y$14-$B314<$C$5),OFFSET(Input!$BJ314,0,Y$14-$B314-1),0)","v":0},{"$f":" Y314+ IF(AND(Z$14>$B314,$C314>$B314,Z$14-$B314<$C$5),OFFSET(Input!$BJ314,0,Z$14-$B314-1),0)","v":0},{"$f":" Z314+ IF(AND(AA$14>$B314,$C314>$B314,AA$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AA$14-$B314-1),0)","v":0},{"$f":" AA314+ IF(AND(AB$14>$B314,$C314>$B314,AB$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AB$14-$B314-1),0)","v":0},{"$f":" AB314+ IF(AND(AC$14>$B314,$C314>$B314,AC$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AC$14-$B314-1),0)","v":0},{"$f":" AC314+ IF(AND(AD$14>$B314,$C314>$B314,AD$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AD$14-$B314-1),0)","v":0},{"$f":" AD314+ IF(AND(AE$14>$B314,$C314>$B314,AE$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AE$14-$B314-1),0)","v":0},{"$f":" AE314+ IF(AND(AF$14>$B314,$C314>$B314,AF$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AF$14-$B314-1),0)","v":0},{"$f":" AF314+ IF(AND(AG$14>$B314,$C314>$B314,AG$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AG$14-$B314-1),0)","v":0},{"$f":" AG314+ IF(AND(AH$14>$B314,$C314>$B314,AH$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AH$14-$B314-1),0)","v":0},{"$f":" AH314+ IF(AND(AI$14>$B314,$C314>$B314,AI$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AI$14-$B314-1),0)","v":0},{"$f":" AI314+ IF(AND(AJ$14>$B314,$C314>$B314,AJ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AJ$14-$B314-1),0)","v":0},{"$f":" AJ314+ IF(AND(AK$14>$B314,$C314>$B314,AK$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AK$14-$B314-1),0)","v":0},{"$f":" AK314+ IF(AND(AL$14>$B314,$C314>$B314,AL$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AL$14-$B314-1),0)","v":0},{"$f":" AL314+ IF(AND(AM$14>$B314,$C314>$B314,AM$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AM$14-$B314-1),0)","v":0},{"$f":" AM314+ IF(AND(AN$14>$B314,$C314>$B314,AN$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AN$14-$B314-1),0)","v":0},{"$f":" AN314+ IF(AND(AO$14>$B314,$C314>$B314,AO$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AO$14-$B314-1),0)","v":0},{"$f":" AO314+ IF(AND(AP$14>$B314,$C314>$B314,AP$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AP$14-$B314-1),0)","v":0},{"$f":" AP314+ IF(AND(AQ$14>$B314,$C314>$B314,AQ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AQ$14-$B314-1),0)","v":0},{"$f":" AQ314+ IF(AND(AR$14>$B314,$C314>$B314,AR$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AR$14-$B314-1),0)","v":0},{"$f":" AR314+ IF(AND(AS$14>$B314,$C314>$B314,AS$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AS$14-$B314-1),0)","v":0},{"$f":" AS314+ IF(AND(AT$14>$B314,$C314>$B314,AT$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AT$14-$B314-1),0)","v":0},{"$f":" AT314+ IF(AND(AU$14>$B314,$C314>$B314,AU$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AU$14-$B314-1),0)","v":0},{"$f":" AU314+ IF(AND(AV$14>$B314,$C314>$B314,AV$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AV$14-$B314-1),0)","v":0},{"$f":" AV314+ IF(AND(AW$14>$B314,$C314>$B314,AW$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AW$14-$B314-1),0)","v":0},{"$f":" AW314+ IF(AND(AX$14>$B314,$C314>$B314,AX$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AX$14-$B314-1),0)","v":0},{"$f":" AX314+ IF(AND(AY$14>$B314,$C314>$B314,AY$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AY$14-$B314-1),0)","v":0},{"$f":" AY314+ IF(AND(AZ$14>$B314,$C314>$B314,AZ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,AZ$14-$B314-1),0)","v":0},{"$f":" AZ314+ IF(AND(BA$14>$B314,$C314>$B314,BA$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BA$14-$B314-1),0)","v":0},{"$f":" BA314+ IF(AND(BB$14>$B314,$C314>$B314,BB$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BB$14-$B314-1),0)","v":0},{"$f":" BB314+ IF(AND(BC$14>$B314,$C314>$B314,BC$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BC$14-$B314-1),0)","v":0},{"$f":" BC314+ IF(AND(BD$14>$B314,$C314>$B314,BD$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BD$14-$B314-1),0)","v":0},{"$f":" BD314+ IF(AND(BE$14>$B314,$C314>$B314,BE$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BE$14-$B314-1),0)","v":0},{"$f":" BE314+ IF(AND(BF$14>$B314,$C314>$B314,BF$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BF$14-$B314-1),0)","v":0},{"$f":" BF314+ IF(AND(BG$14>$B314,$C314>$B314,BG$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BG$14-$B314-1),0)","v":0},{"$f":" BG314+ IF(AND(BH$14>$B314,$C314>$B314,BH$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BH$14-$B314-1),0)","v":0},{"$f":" BH314+ IF(AND(BI$14>$B314,$C314>$B314,BI$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BI$14-$B314-1),0)","v":0},{"$f":" BI314+ IF(AND(BJ$14>$B314,$C314>$B314,BJ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BJ$14-$B314-1),0)","v":0},{"$f":" BJ314+ IF(AND(BK$14>$B314,$C314>$B314,BK$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BK$14-$B314-1),0)","v":0},{"$f":" BK314+ IF(AND(BL$14>$B314,$C314>$B314,BL$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BL$14-$B314-1),0)","v":0},{"$f":" BL314+ IF(AND(BM$14>$B314,$C314>$B314,BM$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BM$14-$B314-1),0)","v":0},{"$f":" BM314+ IF(AND(BN$14>$B314,$C314>$B314,BN$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BN$14-$B314-1),0)","v":0},{"$f":" BN314+ IF(AND(BO$14>$B314,$C314>$B314,BO$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BO$14-$B314-1),0)","v":0},{"$f":" BO314+ IF(AND(BP$14>$B314,$C314>$B314,BP$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BP$14-$B314-1),0)","v":0},{"$f":" BP314+ IF(AND(BQ$14>$B314,$C314>$B314,BQ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BQ$14-$B314-1),0)","v":0},{"$f":" BQ314+ IF(AND(BR$14>$B314,$C314>$B314,BR$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BR$14-$B314-1),0)","v":0},{"$f":" BR314+ IF(AND(BS$14>$B314,$C314>$B314,BS$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BS$14-$B314-1),0)","v":0},{"$f":" BS314+ IF(AND(BT$14>$B314,$C314>$B314,BT$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BT$14-$B314-1),0)","v":0},{"$f":" BT314+ IF(AND(BU$14>$B314,$C314>$B314,BU$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BU$14-$B314-1),0)","v":0},{"$f":" BU314+ IF(AND(BV$14>$B314,$C314>$B314,BV$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BV$14-$B314-1),0)","v":0},{"$f":" BV314+ IF(AND(BW$14>$B314,$C314>$B314,BW$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BW$14-$B314-1),0)","v":0},{"$f":" BW314+ IF(AND(BX$14>$B314,$C314>$B314,BX$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BX$14-$B314-1),0)","v":0},{"$f":" BX314+ IF(AND(BY$14>$B314,$C314>$B314,BY$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BY$14-$B314-1),0)","v":0},{"$f":" BY314+ IF(AND(BZ$14>$B314,$C314>$B314,BZ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,BZ$14-$B314-1),0)","v":0},{"$f":" BZ314+ IF(AND(CA$14>$B314,$C314>$B314,CA$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CA$14-$B314-1),0)","v":0},{"$f":" CA314+ IF(AND(CB$14>$B314,$C314>$B314,CB$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CB$14-$B314-1),0)","v":0},{"$f":" CB314+ IF(AND(CC$14>$B314,$C314>$B314,CC$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CC$14-$B314-1),0)","v":0},{"$f":" CC314+ IF(AND(CD$14>$B314,$C314>$B314,CD$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CD$14-$B314-1),0)","v":0},{"$f":" CD314+ IF(AND(CE$14>$B314,$C314>$B314,CE$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CE$14-$B314-1),0)","v":0},{"$f":" CE314+ IF(AND(CF$14>$B314,$C314>$B314,CF$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CF$14-$B314-1),0)","v":0},{"$f":" CF314+ IF(AND(CG$14>$B314,$C314>$B314,CG$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CG$14-$B314-1),0)","v":0},{"$f":" CG314+ IF(AND(CH$14>$B314,$C314>$B314,CH$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CH$14-$B314-1),0)","v":0},{"$f":" CH314+ IF(AND(CI$14>$B314,$C314>$B314,CI$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CI$14-$B314-1),0)","v":0},{"$f":" CI314+ IF(AND(CJ$14>$B314,$C314>$B314,CJ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CJ$14-$B314-1),0)","v":0},{"$f":" CJ314+ IF(AND(CK$14>$B314,$C314>$B314,CK$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CK$14-$B314-1),0)","v":0},{"$f":" CK314+ IF(AND(CL$14>$B314,$C314>$B314,CL$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CL$14-$B314-1),0)","v":0},{"$f":" CL314+ IF(AND(CM$14>$B314,$C314>$B314,CM$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CM$14-$B314-1),0)","v":0},{"$f":" CM314+ IF(AND(CN$14>$B314,$C314>$B314,CN$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CN$14-$B314-1),0)","v":0},{"$f":" CN314+ IF(AND(CO$14>$B314,$C314>$B314,CO$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CO$14-$B314-1),0)","v":0},{"$f":" CO314+ IF(AND(CP$14>$B314,$C314>$B314,CP$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CP$14-$B314-1),0)","v":0},{"$f":" CP314+ IF(AND(CQ$14>$B314,$C314>$B314,CQ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CQ$14-$B314-1),0)","v":0},{"$f":" CQ314+ IF(AND(CR$14>$B314,$C314>$B314,CR$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CR$14-$B314-1),0)","v":0},{"$f":" CR314+ IF(AND(CS$14>$B314,$C314>$B314,CS$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CS$14-$B314-1),0)","v":0},{"$f":" CS314+ IF(AND(CT$14>$B314,$C314>$B314,CT$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CT$14-$B314-1),0)","v":0},{"$f":" CT314+ IF(AND(CU$14>$B314,$C314>$B314,CU$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CU$14-$B314-1),0)","v":0},{"$f":" CU314+ IF(AND(CV$14>$B314,$C314>$B314,CV$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CV$14-$B314-1),0)","v":0},{"$f":" CV314+ IF(AND(CW$14>$B314,$C314>$B314,CW$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CW$14-$B314-1),0)","v":0},{"$f":" CW314+ IF(AND(CX$14>$B314,$C314>$B314,CX$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CX$14-$B314-1),0)","v":0},{"$f":" CX314+ IF(AND(CY$14>$B314,$C314>$B314,CY$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CY$14-$B314-1),0)","v":0},{"$f":" CY314+ IF(AND(CZ$14>$B314,$C314>$B314,CZ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,CZ$14-$B314-1),0)","v":0},{"$f":" CZ314+ IF(AND(DA$14>$B314,$C314>$B314,DA$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DA$14-$B314-1),0)","v":0},{"$f":" DA314+ IF(AND(DB$14>$B314,$C314>$B314,DB$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DB$14-$B314-1),0)","v":0},{"$f":" DB314+ IF(AND(DC$14>$B314,$C314>$B314,DC$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DC$14-$B314-1),0)","v":0},{"$f":" DC314+ IF(AND(DD$14>$B314,$C314>$B314,DD$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DD$14-$B314-1),0)","v":0},{"$f":" DD314+ IF(AND(DE$14>$B314,$C314>$B314,DE$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DE$14-$B314-1),0)","v":0},{"$f":" DE314+ IF(AND(DF$14>$B314,$C314>$B314,DF$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DF$14-$B314-1),0)","v":0},{"$f":" DF314+ IF(AND(DG$14>$B314,$C314>$B314,DG$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DG$14-$B314-1),0)","v":0},{"$f":" DG314+ IF(AND(DH$14>$B314,$C314>$B314,DH$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DH$14-$B314-1),0)","v":0},{"$f":" DH314+ IF(AND(DI$14>$B314,$C314>$B314,DI$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DI$14-$B314-1),0)","v":0},{"$f":" DI314+ IF(AND(DJ$14>$B314,$C314>$B314,DJ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DJ$14-$B314-1),0)","v":0},{"$f":" DJ314+ IF(AND(DK$14>$B314,$C314>$B314,DK$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DK$14-$B314-1),0)","v":0},{"$f":" DK314+ IF(AND(DL$14>$B314,$C314>$B314,DL$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DL$14-$B314-1),0)","v":0},{"$f":" DL314+ IF(AND(DM$14>$B314,$C314>$B314,DM$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DM$14-$B314-1),0)","v":0},{"$f":" DM314+ IF(AND(DN$14>$B314,$C314>$B314,DN$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DN$14-$B314-1),0)","v":0},{"$f":" DN314+ IF(AND(DO$14>$B314,$C314>$B314,DO$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DO$14-$B314-1),0)","v":0},{"$f":" DO314+ IF(AND(DP$14>$B314,$C314>$B314,DP$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DP$14-$B314-1),0)","v":0},{"$f":" DP314+ IF(AND(DQ$14>$B314,$C314>$B314,DQ$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DQ$14-$B314-1),0)","v":0},{"$f":" DQ314+ IF(AND(DR$14>$B314,$C314>$B314,DR$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DR$14-$B314-1),0)","v":0},{"$f":" DR314+ IF(AND(DS$14>$B314,$C314>$B314,DS$14-$B314<$C$5),OFFSET(Input!$BJ314,0,DS$14-$B314-1),0)","v":0}]
[{"$f":"Calcs!A333","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E333),1,Calcs!E333)*Periods,0)","v":0},{"$f":"ROUND(MAX(B333,Input!Z333*Periods),0)","v":0},null,null,0,{"$f":" F333+ IF(AND(G$14>$B333,$C333>$B333,G$14-$B333<$C$5),OFFSET(Input!$BJ333,0,G$14-$B333-1),0)","v":0},{"$f":" G333+ IF(AND(H$14>$B333,$C333>$B333,H$14-$B333<$C$5),OFFSET(Input!$BJ333,0,H$14-$B333-1),0)","v":0},{"$f":" H333+ IF(AND(I$14>$B333,$C333>$B333,I$14-$B333<$C$5),OFFSET(Input!$BJ333,0,I$14-$B333-1),0)","v":0},{"$f":" I333+ IF(AND(J$14>$B333,$C333>$B333,J$14-$B333<$C$5),OFFSET(Input!$BJ333,0,J$14-$B333-1),0)","v":0},{"$f":" J333+ IF(AND(K$14>$B333,$C333>$B333,K$14-$B333<$C$5),OFFSET(Input!$BJ333,0,K$14-$B333-1),0)","v":0},{"$f":" K333+ IF(AND(L$14>$B333,$C333>$B333,L$14-$B333<$C$5),OFFSET(Input!$BJ333,0,L$14-$B333-1),0)","v":0},{"$f":" L333+ IF(AND(M$14>$B333,$C333>$B333,M$14-$B333<$C$5),OFFSET(Input!$BJ333,0,M$14-$B333-1),0)","v":0},{"$f":" M333+ IF(AND(N$14>$B333,$C333>$B333,N$14-$B333<$C$5),OFFSET(Input!$BJ333,0,N$14-$B333-1),0)","v":0},{"$f":" N333+ IF(AND(O$14>$B333,$C333>$B333,O$14-$B333<$C$5),OFFSET(Input!$BJ333,0,O$14-$B333-1),0)","v":0},{"$f":" O333+ IF(AND(P$14>$B333,$C333>$B333,P$14-$B333<$C$5),OFFSET(Input!$BJ333,0,P$14-$B333-1),0)","v":0},{"$f":" P333+ IF(AND(Q$14>$B333,$C333>$B333,Q$14-$B333<$C$5),OFFSET(Input!$BJ333,0,Q$14-$B333-1),0)","v":0},{"$f":" Q333+ IF(AND(R$14>$B333,$C333>$B333,R$14-$B333<$C$5),OFFSET(Input!$BJ333,0,R$14-$B333-1),0)","v":0},{"$f":" R333+ IF(AND(S$14>$B333,$C333>$B333,S$14-$B333<$C$5),OFFSET(Input!$BJ333,0,S$14-$B333-1),0)","v":0},{"$f":" S333+ IF(AND(T$14>$B333,$C333>$B333,T$14-$B333<$C$5),OFFSET(Input!$BJ333,0,T$14-$B333-1),0)","v":0},{"$f":" T333+ IF(AND(U$14>$B333,$C333>$B333,U$14-$B333<$C$5),OFFSET(Input!$BJ333,0,U$14-$B333-1),0)","v":0},{"$f":" U333+ IF(AND(V$14>$B333,$C333>$B333,V$14-$B333<$C$5),OFFSET(Input!$BJ333,0,V$14-$B333-1),0)","v":0},{"$f":" V333+ IF(AND(W$14>$B333,$C333>$B333,W$14-$B333<$C$5),OFFSET(Input!$BJ333,0,W$14-$B333-1),0)","v":0},{"$f":" W333+ IF(AND(X$14>$B333,$C333>$B333,X$14-$B333<$C$5),OFFSET(Input!$BJ333,0,X$14-$B333-1),0)","v":0},{"$f":" X333+ IF(AND(Y$14>$B333,$C333>$B333,Y$14-$B333<$C$5),OFFSET(Input!$BJ333,0,Y$14-$B333-1),0)","v":0},{"$f":" Y333+ IF(AND(Z$14>$B333,$C333>$B333,Z$14-$B333<$C$5),OFFSET(Input!$BJ333,0,Z$14-$B333-1),0)","v":0},{"$f":" Z333+ IF(AND(AA$14>$B333,$C333>$B333,AA$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AA$14-$B333-1),0)","v":0},{"$f":" AA333+ IF(AND(AB$14>$B333,$C333>$B333,AB$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AB$14-$B333-1),0)","v":0},{"$f":" AB333+ IF(AND(AC$14>$B333,$C333>$B333,AC$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AC$14-$B333-1),0)","v":0},{"$f":" AC333+ IF(AND(AD$14>$B333,$C333>$B333,AD$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AD$14-$B333-1),0)","v":0},{"$f":" AD333+ IF(AND(AE$14>$B333,$C333>$B333,AE$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AE$14-$B333-1),0)","v":0},{"$f":" AE333+ IF(AND(AF$14>$B333,$C333>$B333,AF$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AF$14-$B333-1),0)","v":0},{"$f":" AF333+ IF(AND(AG$14>$B333,$C333>$B333,AG$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AG$14-$B333-1),0)","v":0},{"$f":" AG333+ IF(AND(AH$14>$B333,$C333>$B333,AH$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AH$14-$B333-1),0)","v":0},{"$f":" AH333+ IF(AND(AI$14>$B333,$C333>$B333,AI$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AI$14-$B333-1),0)","v":0},{"$f":" AI333+ IF(AND(AJ$14>$B333,$C333>$B333,AJ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AJ$14-$B333-1),0)","v":0},{"$f":" AJ333+ IF(AND(AK$14>$B333,$C333>$B333,AK$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AK$14-$B333-1),0)","v":0},{"$f":" AK333+ IF(AND(AL$14>$B333,$C333>$B333,AL$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AL$14-$B333-1),0)","v":0},{"$f":" AL333+ IF(AND(AM$14>$B333,$C333>$B333,AM$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AM$14-$B333-1),0)","v":0},{"$f":" AM333+ IF(AND(AN$14>$B333,$C333>$B333,AN$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AN$14-$B333-1),0)","v":0},{"$f":" AN333+ IF(AND(AO$14>$B333,$C333>$B333,AO$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AO$14-$B333-1),0)","v":0},{"$f":" AO333+ IF(AND(AP$14>$B333,$C333>$B333,AP$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AP$14-$B333-1),0)","v":0},{"$f":" AP333+ IF(AND(AQ$14>$B333,$C333>$B333,AQ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AQ$14-$B333-1),0)","v":0},{"$f":" AQ333+ IF(AND(AR$14>$B333,$C333>$B333,AR$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AR$14-$B333-1),0)","v":0},{"$f":" AR333+ IF(AND(AS$14>$B333,$C333>$B333,AS$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AS$14-$B333-1),0)","v":0},{"$f":" AS333+ IF(AND(AT$14>$B333,$C333>$B333,AT$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AT$14-$B333-1),0)","v":0},{"$f":" AT333+ IF(AND(AU$14>$B333,$C333>$B333,AU$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AU$14-$B333-1),0)","v":0},{"$f":" AU333+ IF(AND(AV$14>$B333,$C333>$B333,AV$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AV$14-$B333-1),0)","v":0},{"$f":" AV333+ IF(AND(AW$14>$B333,$C333>$B333,AW$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AW$14-$B333-1),0)","v":0},{"$f":" AW333+ IF(AND(AX$14>$B333,$C333>$B333,AX$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AX$14-$B333-1),0)","v":0},{"$f":" AX333+ IF(AND(AY$14>$B333,$C333>$B333,AY$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AY$14-$B333-1),0)","v":0},{"$f":" AY333+ IF(AND(AZ$14>$B333,$C333>$B333,AZ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,AZ$14-$B333-1),0)","v":0},{"$f":" AZ333+ IF(AND(BA$14>$B333,$C333>$B333,BA$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BA$14-$B333-1),0)","v":0},{"$f":" BA333+ IF(AND(BB$14>$B333,$C333>$B333,BB$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BB$14-$B333-1),0)","v":0},{"$f":" BB333+ IF(AND(BC$14>$B333,$C333>$B333,BC$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BC$14-$B333-1),0)","v":0},{"$f":" BC333+ IF(AND(BD$14>$B333,$C333>$B333,BD$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BD$14-$B333-1),0)","v":0},{"$f":" BD333+ IF(AND(BE$14>$B333,$C333>$B333,BE$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BE$14-$B333-1),0)","v":0},{"$f":" BE333+ IF(AND(BF$14>$B333,$C333>$B333,BF$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BF$14-$B333-1),0)","v":0},{"$f":" BF333+ IF(AND(BG$14>$B333,$C333>$B333,BG$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BG$14-$B333-1),0)","v":0},{"$f":" BG333+ IF(AND(BH$14>$B333,$C333>$B333,BH$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BH$14-$B333-1),0)","v":0},{"$f":" BH333+ IF(AND(BI$14>$B333,$C333>$B333,BI$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BI$14-$B333-1),0)","v":0},{"$f":" BI333+ IF(AND(BJ$14>$B333,$C333>$B333,BJ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BJ$14-$B333-1),0)","v":0},{"$f":" BJ333+ IF(AND(BK$14>$B333,$C333>$B333,BK$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BK$14-$B333-1),0)","v":0},{"$f":" BK333+ IF(AND(BL$14>$B333,$C333>$B333,BL$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BL$14-$B333-1),0)","v":0},{"$f":" BL333+ IF(AND(BM$14>$B333,$C333>$B333,BM$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BM$14-$B333-1),0)","v":0},{"$f":" BM333+ IF(AND(BN$14>$B333,$C333>$B333,BN$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BN$14-$B333-1),0)","v":0},{"$f":" BN333+ IF(AND(BO$14>$B333,$C333>$B333,BO$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BO$14-$B333-1),0)","v":0},{"$f":" BO333+ IF(AND(BP$14>$B333,$C333>$B333,BP$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BP$14-$B333-1),0)","v":0},{"$f":" BP333+ IF(AND(BQ$14>$B333,$C333>$B333,BQ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BQ$14-$B333-1),0)","v":0},{"$f":" BQ333+ IF(AND(BR$14>$B333,$C333>$B333,BR$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BR$14-$B333-1),0)","v":0},{"$f":" BR333+ IF(AND(BS$14>$B333,$C333>$B333,BS$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BS$14-$B333-1),0)","v":0},{"$f":" BS333+ IF(AND(BT$14>$B333,$C333>$B333,BT$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BT$14-$B333-1),0)","v":0},{"$f":" BT333+ IF(AND(BU$14>$B333,$C333>$B333,BU$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BU$14-$B333-1),0)","v":0},{"$f":" BU333+ IF(AND(BV$14>$B333,$C333>$B333,BV$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BV$14-$B333-1),0)","v":0},{"$f":" BV333+ IF(AND(BW$14>$B333,$C333>$B333,BW$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BW$14-$B333-1),0)","v":0},{"$f":" BW333+ IF(AND(BX$14>$B333,$C333>$B333,BX$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BX$14-$B333-1),0)","v":0},{"$f":" BX333+ IF(AND(BY$14>$B333,$C333>$B333,BY$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BY$14-$B333-1),0)","v":0},{"$f":" BY333+ IF(AND(BZ$14>$B333,$C333>$B333,BZ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,BZ$14-$B333-1),0)","v":0},{"$f":" BZ333+ IF(AND(CA$14>$B333,$C333>$B333,CA$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CA$14-$B333-1),0)","v":0},{"$f":" CA333+ IF(AND(CB$14>$B333,$C333>$B333,CB$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CB$14-$B333-1),0)","v":0},{"$f":" CB333+ IF(AND(CC$14>$B333,$C333>$B333,CC$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CC$14-$B333-1),0)","v":0},{"$f":" CC333+ IF(AND(CD$14>$B333,$C333>$B333,CD$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CD$14-$B333-1),0)","v":0},{"$f":" CD333+ IF(AND(CE$14>$B333,$C333>$B333,CE$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CE$14-$B333-1),0)","v":0},{"$f":" CE333+ IF(AND(CF$14>$B333,$C333>$B333,CF$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CF$14-$B333-1),0)","v":0},{"$f":" CF333+ IF(AND(CG$14>$B333,$C333>$B333,CG$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CG$14-$B333-1),0)","v":0},{"$f":" CG333+ IF(AND(CH$14>$B333,$C333>$B333,CH$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CH$14-$B333-1),0)","v":0},{"$f":" CH333+ IF(AND(CI$14>$B333,$C333>$B333,CI$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CI$14-$B333-1),0)","v":0},{"$f":" CI333+ IF(AND(CJ$14>$B333,$C333>$B333,CJ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CJ$14-$B333-1),0)","v":0},{"$f":" CJ333+ IF(AND(CK$14>$B333,$C333>$B333,CK$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CK$14-$B333-1),0)","v":0},{"$f":" CK333+ IF(AND(CL$14>$B333,$C333>$B333,CL$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CL$14-$B333-1),0)","v":0},{"$f":" CL333+ IF(AND(CM$14>$B333,$C333>$B333,CM$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CM$14-$B333-1),0)","v":0},{"$f":" CM333+ IF(AND(CN$14>$B333,$C333>$B333,CN$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CN$14-$B333-1),0)","v":0},{"$f":" CN333+ IF(AND(CO$14>$B333,$C333>$B333,CO$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CO$14-$B333-1),0)","v":0},{"$f":" CO333+ IF(AND(CP$14>$B333,$C333>$B333,CP$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CP$14-$B333-1),0)","v":0},{"$f":" CP333+ IF(AND(CQ$14>$B333,$C333>$B333,CQ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CQ$14-$B333-1),0)","v":0},{"$f":" CQ333+ IF(AND(CR$14>$B333,$C333>$B333,CR$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CR$14-$B333-1),0)","v":0},{"$f":" CR333+ IF(AND(CS$14>$B333,$C333>$B333,CS$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CS$14-$B333-1),0)","v":0},{"$f":" CS333+ IF(AND(CT$14>$B333,$C333>$B333,CT$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CT$14-$B333-1),0)","v":0},{"$f":" CT333+ IF(AND(CU$14>$B333,$C333>$B333,CU$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CU$14-$B333-1),0)","v":0},{"$f":" CU333+ IF(AND(CV$14>$B333,$C333>$B333,CV$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CV$14-$B333-1),0)","v":0},{"$f":" CV333+ IF(AND(CW$14>$B333,$C333>$B333,CW$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CW$14-$B333-1),0)","v":0},{"$f":" CW333+ IF(AND(CX$14>$B333,$C333>$B333,CX$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CX$14-$B333-1),0)","v":0},{"$f":" CX333+ IF(AND(CY$14>$B333,$C333>$B333,CY$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CY$14-$B333-1),0)","v":0},{"$f":" CY333+ IF(AND(CZ$14>$B333,$C333>$B333,CZ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,CZ$14-$B333-1),0)","v":0},{"$f":" CZ333+ IF(AND(DA$14>$B333,$C333>$B333,DA$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DA$14-$B333-1),0)","v":0},{"$f":" DA333+ IF(AND(DB$14>$B333,$C333>$B333,DB$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DB$14-$B333-1),0)","v":0},{"$f":" DB333+ IF(AND(DC$14>$B333,$C333>$B333,DC$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DC$14-$B333-1),0)","v":0},{"$f":" DC333+ IF(AND(DD$14>$B333,$C333>$B333,DD$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DD$14-$B333-1),0)","v":0},{"$f":" DD333+ IF(AND(DE$14>$B333,$C333>$B333,DE$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DE$14-$B333-1),0)","v":0},{"$f":" DE333+ IF(AND(DF$14>$B333,$C333>$B333,DF$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DF$14-$B333-1),0)","v":0},{"$f":" DF333+ IF(AND(DG$14>$B333,$C333>$B333,DG$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DG$14-$B333-1),0)","v":0},{"$f":" DG333+ IF(AND(DH$14>$B333,$C333>$B333,DH$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DH$14-$B333-1),0)","v":0},{"$f":" DH333+ IF(AND(DI$14>$B333,$C333>$B333,DI$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DI$14-$B333-1),0)","v":0},{"$f":" DI333+ IF(AND(DJ$14>$B333,$C333>$B333,DJ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DJ$14-$B333-1),0)","v":0},{"$f":" DJ333+ IF(AND(DK$14>$B333,$C333>$B333,DK$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DK$14-$B333-1),0)","v":0},{"$f":" DK333+ IF(AND(DL$14>$B333,$C333>$B333,DL$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DL$14-$B333-1),0)","v":0},{"$f":" DL333+ IF(AND(DM$14>$B333,$C333>$B333,DM$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DM$14-$B333-1),0)","v":0},{"$f":" DM333+ IF(AND(DN$14>$B333,$C333>$B333,DN$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DN$14-$B333-1),0)","v":0},{"$f":" DN333+ IF(AND(DO$14>$B333,$C333>$B333,DO$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DO$14-$B333-1),0)","v":0},{"$f":" DO333+ IF(AND(DP$14>$B333,$C333>$B333,DP$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DP$14-$B333-1),0)","v":0},{"$f":" DP333+ IF(AND(DQ$14>$B333,$C333>$B333,DQ$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DQ$14-$B333-1),0)","v":0},{"$f":" DQ333+ IF(AND(DR$14>$B333,$C333>$B333,DR$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DR$14-$B333-1),0)","v":0},{"$f":" DR333+ IF(AND(DS$14>$B333,$C333>$B333,DS$14-$B333<$C$5),OFFSET(Input!$BJ333,0,DS$14-$B333-1),0)","v":0}]
[{"$f":"Calcs!A350","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E350),1,Calcs!E350)*Periods,0)","v":0},{"$f":"ROUND(MAX(B350,Input!Z350*Periods),0)","v":0},null,null,0,{"$f":" F350+ IF(AND(G$14>$B350,$C350>$B350,G$14-$B350<$C$5),OFFSET(Input!$BJ350,0,G$14-$B350-1),0)","v":0},{"$f":" G350+ IF(AND(H$14>$B350,$C350>$B350,H$14-$B350<$C$5),OFFSET(Input!$BJ350,0,H$14-$B350-1),0)","v":0},{"$f":" H350+ IF(AND(I$14>$B350,$C350>$B350,I$14-$B350<$C$5),OFFSET(Input!$BJ350,0,I$14-$B350-1),0)","v":0},{"$f":" I350+ IF(AND(J$14>$B350,$C350>$B350,J$14-$B350<$C$5),OFFSET(Input!$BJ350,0,J$14-$B350-1),0)","v":0},{"$f":" J350+ IF(AND(K$14>$B350,$C350>$B350,K$14-$B350<$C$5),OFFSET(Input!$BJ350,0,K$14-$B350-1),0)","v":0},{"$f":" K350+ IF(AND(L$14>$B350,$C350>$B350,L$14-$B350<$C$5),OFFSET(Input!$BJ350,0,L$14-$B350-1),0)","v":0},{"$f":" L350+ IF(AND(M$14>$B350,$C350>$B350,M$14-$B350<$C$5),OFFSET(Input!$BJ350,0,M$14-$B350-1),0)","v":0},{"$f":" M350+ IF(AND(N$14>$B350,$C350>$B350,N$14-$B350<$C$5),OFFSET(Input!$BJ350,0,N$14-$B350-1),0)","v":0},{"$f":" N350+ IF(AND(O$14>$B350,$C350>$B350,O$14-$B350<$C$5),OFFSET(Input!$BJ350,0,O$14-$B350-1),0)","v":0},{"$f":" O350+ IF(AND(P$14>$B350,$C350>$B350,P$14-$B350<$C$5),OFFSET(Input!$BJ350,0,P$14-$B350-1),0)","v":0},{"$f":" P350+ IF(AND(Q$14>$B350,$C350>$B350,Q$14-$B350<$C$5),OFFSET(Input!$BJ350,0,Q$14-$B350-1),0)","v":0},{"$f":" Q350+ IF(AND(R$14>$B350,$C350>$B350,R$14-$B350<$C$5),OFFSET(Input!$BJ350,0,R$14-$B350-1),0)","v":0},{"$f":" R350+ IF(AND(S$14>$B350,$C350>$B350,S$14-$B350<$C$5),OFFSET(Input!$BJ350,0,S$14-$B350-1),0)","v":0},{"$f":" S350+ IF(AND(T$14>$B350,$C350>$B350,T$14-$B350<$C$5),OFFSET(Input!$BJ350,0,T$14-$B350-1),0)","v":0},{"$f":" T350+ IF(AND(U$14>$B350,$C350>$B350,U$14-$B350<$C$5),OFFSET(Input!$BJ350,0,U$14-$B350-1),0)","v":0},{"$f":" U350+ IF(AND(V$14>$B350,$C350>$B350,V$14-$B350<$C$5),OFFSET(Input!$BJ350,0,V$14-$B350-1),0)","v":0},{"$f":" V350+ IF(AND(W$14>$B350,$C350>$B350,W$14-$B350<$C$5),OFFSET(Input!$BJ350,0,W$14-$B350-1),0)","v":0},{"$f":" W350+ IF(AND(X$14>$B350,$C350>$B350,X$14-$B350<$C$5),OFFSET(Input!$BJ350,0,X$14-$B350-1),0)","v":0},{"$f":" X350+ IF(AND(Y$14>$B350,$C350>$B350,Y$14-$B350<$C$5),OFFSET(Input!$BJ350,0,Y$14-$B350-1),0)","v":0},{"$f":" Y350+ IF(AND(Z$14>$B350,$C350>$B350,Z$14-$B350<$C$5),OFFSET(Input!$BJ350,0,Z$14-$B350-1),0)","v":0},{"$f":" Z350+ IF(AND(AA$14>$B350,$C350>$B350,AA$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AA$14-$B350-1),0)","v":0},{"$f":" AA350+ IF(AND(AB$14>$B350,$C350>$B350,AB$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AB$14-$B350-1),0)","v":0},{"$f":" AB350+ IF(AND(AC$14>$B350,$C350>$B350,AC$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AC$14-$B350-1),0)","v":0},{"$f":" AC350+ IF(AND(AD$14>$B350,$C350>$B350,AD$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AD$14-$B350-1),0)","v":0},{"$f":" AD350+ IF(AND(AE$14>$B350,$C350>$B350,AE$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AE$14-$B350-1),0)","v":0},{"$f":" AE350+ IF(AND(AF$14>$B350,$C350>$B350,AF$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AF$14-$B350-1),0)","v":0},{"$f":" AF350+ IF(AND(AG$14>$B350,$C350>$B350,AG$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AG$14-$B350-1),0)","v":0},{"$f":" AG350+ IF(AND(AH$14>$B350,$C350>$B350,AH$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AH$14-$B350-1),0)","v":0},{"$f":" AH350+ IF(AND(AI$14>$B350,$C350>$B350,AI$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AI$14-$B350-1),0)","v":0},{"$f":" AI350+ IF(AND(AJ$14>$B350,$C350>$B350,AJ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AJ$14-$B350-1),0)","v":0},{"$f":" AJ350+ IF(AND(AK$14>$B350,$C350>$B350,AK$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AK$14-$B350-1),0)","v":0},{"$f":" AK350+ IF(AND(AL$14>$B350,$C350>$B350,AL$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AL$14-$B350-1),0)","v":0},{"$f":" AL350+ IF(AND(AM$14>$B350,$C350>$B350,AM$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AM$14-$B350-1),0)","v":0},{"$f":" AM350+ IF(AND(AN$14>$B350,$C350>$B350,AN$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AN$14-$B350-1),0)","v":0},{"$f":" AN350+ IF(AND(AO$14>$B350,$C350>$B350,AO$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AO$14-$B350-1),0)","v":0},{"$f":" AO350+ IF(AND(AP$14>$B350,$C350>$B350,AP$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AP$14-$B350-1),0)","v":0},{"$f":" AP350+ IF(AND(AQ$14>$B350,$C350>$B350,AQ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AQ$14-$B350-1),0)","v":0},{"$f":" AQ350+ IF(AND(AR$14>$B350,$C350>$B350,AR$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AR$14-$B350-1),0)","v":0},{"$f":" AR350+ IF(AND(AS$14>$B350,$C350>$B350,AS$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AS$14-$B350-1),0)","v":0},{"$f":" AS350+ IF(AND(AT$14>$B350,$C350>$B350,AT$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AT$14-$B350-1),0)","v":0},{"$f":" AT350+ IF(AND(AU$14>$B350,$C350>$B350,AU$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AU$14-$B350-1),0)","v":0},{"$f":" AU350+ IF(AND(AV$14>$B350,$C350>$B350,AV$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AV$14-$B350-1),0)","v":0},{"$f":" AV350+ IF(AND(AW$14>$B350,$C350>$B350,AW$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AW$14-$B350-1),0)","v":0},{"$f":" AW350+ IF(AND(AX$14>$B350,$C350>$B350,AX$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AX$14-$B350-1),0)","v":0},{"$f":" AX350+ IF(AND(AY$14>$B350,$C350>$B350,AY$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AY$14-$B350-1),0)","v":0},{"$f":" AY350+ IF(AND(AZ$14>$B350,$C350>$B350,AZ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,AZ$14-$B350-1),0)","v":0},{"$f":" AZ350+ IF(AND(BA$14>$B350,$C350>$B350,BA$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BA$14-$B350-1),0)","v":0},{"$f":" BA350+ IF(AND(BB$14>$B350,$C350>$B350,BB$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BB$14-$B350-1),0)","v":0},{"$f":" BB350+ IF(AND(BC$14>$B350,$C350>$B350,BC$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BC$14-$B350-1),0)","v":0},{"$f":" BC350+ IF(AND(BD$14>$B350,$C350>$B350,BD$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BD$14-$B350-1),0)","v":0},{"$f":" BD350+ IF(AND(BE$14>$B350,$C350>$B350,BE$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BE$14-$B350-1),0)","v":0},{"$f":" BE350+ IF(AND(BF$14>$B350,$C350>$B350,BF$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BF$14-$B350-1),0)","v":0},{"$f":" BF350+ IF(AND(BG$14>$B350,$C350>$B350,BG$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BG$14-$B350-1),0)","v":0},{"$f":" BG350+ IF(AND(BH$14>$B350,$C350>$B350,BH$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BH$14-$B350-1),0)","v":0},{"$f":" BH350+ IF(AND(BI$14>$B350,$C350>$B350,BI$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BI$14-$B350-1),0)","v":0},{"$f":" BI350+ IF(AND(BJ$14>$B350,$C350>$B350,BJ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BJ$14-$B350-1),0)","v":0},{"$f":" BJ350+ IF(AND(BK$14>$B350,$C350>$B350,BK$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BK$14-$B350-1),0)","v":0},{"$f":" BK350+ IF(AND(BL$14>$B350,$C350>$B350,BL$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BL$14-$B350-1),0)","v":0},{"$f":" BL350+ IF(AND(BM$14>$B350,$C350>$B350,BM$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BM$14-$B350-1),0)","v":0},{"$f":" BM350+ IF(AND(BN$14>$B350,$C350>$B350,BN$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BN$14-$B350-1),0)","v":0},{"$f":" BN350+ IF(AND(BO$14>$B350,$C350>$B350,BO$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BO$14-$B350-1),0)","v":0},{"$f":" BO350+ IF(AND(BP$14>$B350,$C350>$B350,BP$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BP$14-$B350-1),0)","v":0},{"$f":" BP350+ IF(AND(BQ$14>$B350,$C350>$B350,BQ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BQ$14-$B350-1),0)","v":0},{"$f":" BQ350+ IF(AND(BR$14>$B350,$C350>$B350,BR$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BR$14-$B350-1),0)","v":0},{"$f":" BR350+ IF(AND(BS$14>$B350,$C350>$B350,BS$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BS$14-$B350-1),0)","v":0},{"$f":" BS350+ IF(AND(BT$14>$B350,$C350>$B350,BT$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BT$14-$B350-1),0)","v":0},{"$f":" BT350+ IF(AND(BU$14>$B350,$C350>$B350,BU$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BU$14-$B350-1),0)","v":0},{"$f":" BU350+ IF(AND(BV$14>$B350,$C350>$B350,BV$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BV$14-$B350-1),0)","v":0},{"$f":" BV350+ IF(AND(BW$14>$B350,$C350>$B350,BW$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BW$14-$B350-1),0)","v":0},{"$f":" BW350+ IF(AND(BX$14>$B350,$C350>$B350,BX$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BX$14-$B350-1),0)","v":0},{"$f":" BX350+ IF(AND(BY$14>$B350,$C350>$B350,BY$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BY$14-$B350-1),0)","v":0},{"$f":" BY350+ IF(AND(BZ$14>$B350,$C350>$B350,BZ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,BZ$14-$B350-1),0)","v":0},{"$f":" BZ350+ IF(AND(CA$14>$B350,$C350>$B350,CA$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CA$14-$B350-1),0)","v":0},{"$f":" CA350+ IF(AND(CB$14>$B350,$C350>$B350,CB$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CB$14-$B350-1),0)","v":0},{"$f":" CB350+ IF(AND(CC$14>$B350,$C350>$B350,CC$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CC$14-$B350-1),0)","v":0},{"$f":" CC350+ IF(AND(CD$14>$B350,$C350>$B350,CD$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CD$14-$B350-1),0)","v":0},{"$f":" CD350+ IF(AND(CE$14>$B350,$C350>$B350,CE$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CE$14-$B350-1),0)","v":0},{"$f":" CE350+ IF(AND(CF$14>$B350,$C350>$B350,CF$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CF$14-$B350-1),0)","v":0},{"$f":" CF350+ IF(AND(CG$14>$B350,$C350>$B350,CG$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CG$14-$B350-1),0)","v":0},{"$f":" CG350+ IF(AND(CH$14>$B350,$C350>$B350,CH$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CH$14-$B350-1),0)","v":0},{"$f":" CH350+ IF(AND(CI$14>$B350,$C350>$B350,CI$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CI$14-$B350-1),0)","v":0},{"$f":" CI350+ IF(AND(CJ$14>$B350,$C350>$B350,CJ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CJ$14-$B350-1),0)","v":0},{"$f":" CJ350+ IF(AND(CK$14>$B350,$C350>$B350,CK$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CK$14-$B350-1),0)","v":0},{"$f":" CK350+ IF(AND(CL$14>$B350,$C350>$B350,CL$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CL$14-$B350-1),0)","v":0},{"$f":" CL350+ IF(AND(CM$14>$B350,$C350>$B350,CM$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CM$14-$B350-1),0)","v":0},{"$f":" CM350+ IF(AND(CN$14>$B350,$C350>$B350,CN$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CN$14-$B350-1),0)","v":0},{"$f":" CN350+ IF(AND(CO$14>$B350,$C350>$B350,CO$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CO$14-$B350-1),0)","v":0},{"$f":" CO350+ IF(AND(CP$14>$B350,$C350>$B350,CP$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CP$14-$B350-1),0)","v":0},{"$f":" CP350+ IF(AND(CQ$14>$B350,$C350>$B350,CQ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CQ$14-$B350-1),0)","v":0},{"$f":" CQ350+ IF(AND(CR$14>$B350,$C350>$B350,CR$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CR$14-$B350-1),0)","v":0},{"$f":" CR350+ IF(AND(CS$14>$B350,$C350>$B350,CS$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CS$14-$B350-1),0)","v":0},{"$f":" CS350+ IF(AND(CT$14>$B350,$C350>$B350,CT$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CT$14-$B350-1),0)","v":0},{"$f":" CT350+ IF(AND(CU$14>$B350,$C350>$B350,CU$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CU$14-$B350-1),0)","v":0},{"$f":" CU350+ IF(AND(CV$14>$B350,$C350>$B350,CV$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CV$14-$B350-1),0)","v":0},{"$f":" CV350+ IF(AND(CW$14>$B350,$C350>$B350,CW$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CW$14-$B350-1),0)","v":0},{"$f":" CW350+ IF(AND(CX$14>$B350,$C350>$B350,CX$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CX$14-$B350-1),0)","v":0},{"$f":" CX350+ IF(AND(CY$14>$B350,$C350>$B350,CY$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CY$14-$B350-1),0)","v":0},{"$f":" CY350+ IF(AND(CZ$14>$B350,$C350>$B350,CZ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,CZ$14-$B350-1),0)","v":0},{"$f":" CZ350+ IF(AND(DA$14>$B350,$C350>$B350,DA$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DA$14-$B350-1),0)","v":0},{"$f":" DA350+ IF(AND(DB$14>$B350,$C350>$B350,DB$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DB$14-$B350-1),0)","v":0},{"$f":" DB350+ IF(AND(DC$14>$B350,$C350>$B350,DC$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DC$14-$B350-1),0)","v":0},{"$f":" DC350+ IF(AND(DD$14>$B350,$C350>$B350,DD$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DD$14-$B350-1),0)","v":0},{"$f":" DD350+ IF(AND(DE$14>$B350,$C350>$B350,DE$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DE$14-$B350-1),0)","v":0},{"$f":" DE350+ IF(AND(DF$14>$B350,$C350>$B350,DF$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DF$14-$B350-1),0)","v":0},{"$f":" DF350+ IF(AND(DG$14>$B350,$C350>$B350,DG$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DG$14-$B350-1),0)","v":0},{"$f":" DG350+ IF(AND(DH$14>$B350,$C350>$B350,DH$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DH$14-$B350-1),0)","v":0},{"$f":" DH350+ IF(AND(DI$14>$B350,$C350>$B350,DI$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DI$14-$B350-1),0)","v":0},{"$f":" DI350+ IF(AND(DJ$14>$B350,$C350>$B350,DJ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DJ$14-$B350-1),0)","v":0},{"$f":" DJ350+ IF(AND(DK$14>$B350,$C350>$B350,DK$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DK$14-$B350-1),0)","v":0},{"$f":" DK350+ IF(AND(DL$14>$B350,$C350>$B350,DL$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DL$14-$B350-1),0)","v":0},{"$f":" DL350+ IF(AND(DM$14>$B350,$C350>$B350,DM$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DM$14-$B350-1),0)","v":0},{"$f":" DM350+ IF(AND(DN$14>$B350,$C350>$B350,DN$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DN$14-$B350-1),0)","v":0},{"$f":" DN350+ IF(AND(DO$14>$B350,$C350>$B350,DO$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DO$14-$B350-1),0)","v":0},{"$f":" DO350+ IF(AND(DP$14>$B350,$C350>$B350,DP$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DP$14-$B350-1),0)","v":0},{"$f":" DP350+ IF(AND(DQ$14>$B350,$C350>$B350,DQ$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DQ$14-$B350-1),0)","v":0},{"$f":" DQ350+ IF(AND(DR$14>$B350,$C350>$B350,DR$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DR$14-$B350-1),0)","v":0},{"$f":" DR350+ IF(AND(DS$14>$B350,$C350>$B350,DS$14-$B350<$C$5),OFFSET(Input!$BJ350,0,DS$14-$B350-1),0)","v":0}]
[{"$f":"Calcs!A404","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E404),1,Calcs!E404)*Periods,0)","v":0},{"$f":"ROUND(MAX(B404,Input!Z404*Periods),0)","v":0},null,null,0,{"$f":" F404+ IF(AND(G$14>$B404,$C404>$B404,G$14-$B404<$C$5),OFFSET(Input!$BJ404,0,G$14-$B404-1),0)","v":0},{"$f":" G404+ IF(AND(H$14>$B404,$C404>$B404,H$14-$B404<$C$5),OFFSET(Input!$BJ404,0,H$14-$B404-1),0)","v":0},{"$f":" H404+ IF(AND(I$14>$B404,$C404>$B404,I$14-$B404<$C$5),OFFSET(Input!$BJ404,0,I$14-$B404-1),0)","v":0},{"$f":" I404+ IF(AND(J$14>$B404,$C404>$B404,J$14-$B404<$C$5),OFFSET(Input!$BJ404,0,J$14-$B404-1),0)","v":0},{"$f":" J404+ IF(AND(K$14>$B404,$C404>$B404,K$14-$B404<$C$5),OFFSET(Input!$BJ404,0,K$14-$B404-1),0)","v":0},{"$f":" K404+ IF(AND(L$14>$B404,$C404>$B404,L$14-$B404<$C$5),OFFSET(Input!$BJ404,0,L$14-$B404-1),0)","v":0},{"$f":" L404+ IF(AND(M$14>$B404,$C404>$B404,M$14-$B404<$C$5),OFFSET(Input!$BJ404,0,M$14-$B404-1),0)","v":0},{"$f":" M404+ IF(AND(N$14>$B404,$C404>$B404,N$14-$B404<$C$5),OFFSET(Input!$BJ404,0,N$14-$B404-1),0)","v":0},{"$f":" N404+ IF(AND(O$14>$B404,$C404>$B404,O$14-$B404<$C$5),OFFSET(Input!$BJ404,0,O$14-$B404-1),0)","v":0},{"$f":" O404+ IF(AND(P$14>$B404,$C404>$B404,P$14-$B404<$C$5),OFFSET(Input!$BJ404,0,P$14-$B404-1),0)","v":0},{"$f":" P404+ IF(AND(Q$14>$B404,$C404>$B404,Q$14-$B404<$C$5),OFFSET(Input!$BJ404,0,Q$14-$B404-1),0)","v":0},{"$f":" Q404+ IF(AND(R$14>$B404,$C404>$B404,R$14-$B404<$C$5),OFFSET(Input!$BJ404,0,R$14-$B404-1),0)","v":0},{"$f":" R404+ IF(AND(S$14>$B404,$C404>$B404,S$14-$B404<$C$5),OFFSET(Input!$BJ404,0,S$14-$B404-1),0)","v":0},{"$f":" S404+ IF(AND(T$14>$B404,$C404>$B404,T$14-$B404<$C$5),OFFSET(Input!$BJ404,0,T$14-$B404-1),0)","v":0},{"$f":" T404+ IF(AND(U$14>$B404,$C404>$B404,U$14-$B404<$C$5),OFFSET(Input!$BJ404,0,U$14-$B404-1),0)","v":0},{"$f":" U404+ IF(AND(V$14>$B404,$C404>$B404,V$14-$B404<$C$5),OFFSET(Input!$BJ404,0,V$14-$B404-1),0)","v":0},{"$f":" V404+ IF(AND(W$14>$B404,$C404>$B404,W$14-$B404<$C$5),OFFSET(Input!$BJ404,0,W$14-$B404-1),0)","v":0},{"$f":" W404+ IF(AND(X$14>$B404,$C404>$B404,X$14-$B404<$C$5),OFFSET(Input!$BJ404,0,X$14-$B404-1),0)","v":0},{"$f":" X404+ IF(AND(Y$14>$B404,$C404>$B404,Y$14-$B404<$C$5),OFFSET(Input!$BJ404,0,Y$14-$B404-1),0)","v":0},{"$f":" Y404+ IF(AND(Z$14>$B404,$C404>$B404,Z$14-$B404<$C$5),OFFSET(Input!$BJ404,0,Z$14-$B404-1),0)","v":0},{"$f":" Z404+ IF(AND(AA$14>$B404,$C404>$B404,AA$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AA$14-$B404-1),0)","v":0},{"$f":" AA404+ IF(AND(AB$14>$B404,$C404>$B404,AB$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AB$14-$B404-1),0)","v":0},{"$f":" AB404+ IF(AND(AC$14>$B404,$C404>$B404,AC$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AC$14-$B404-1),0)","v":0},{"$f":" AC404+ IF(AND(AD$14>$B404,$C404>$B404,AD$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AD$14-$B404-1),0)","v":0},{"$f":" AD404+ IF(AND(AE$14>$B404,$C404>$B404,AE$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AE$14-$B404-1),0)","v":0},{"$f":" AE404+ IF(AND(AF$14>$B404,$C404>$B404,AF$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AF$14-$B404-1),0)","v":0},{"$f":" AF404+ IF(AND(AG$14>$B404,$C404>$B404,AG$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AG$14-$B404-1),0)","v":0},{"$f":" AG404+ IF(AND(AH$14>$B404,$C404>$B404,AH$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AH$14-$B404-1),0)","v":0},{"$f":" AH404+ IF(AND(AI$14>$B404,$C404>$B404,AI$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AI$14-$B404-1),0)","v":0},{"$f":" AI404+ IF(AND(AJ$14>$B404,$C404>$B404,AJ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AJ$14-$B404-1),0)","v":0},{"$f":" AJ404+ IF(AND(AK$14>$B404,$C404>$B404,AK$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AK$14-$B404-1),0)","v":0},{"$f":" AK404+ IF(AND(AL$14>$B404,$C404>$B404,AL$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AL$14-$B404-1),0)","v":0},{"$f":" AL404+ IF(AND(AM$14>$B404,$C404>$B404,AM$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AM$14-$B404-1),0)","v":0},{"$f":" AM404+ IF(AND(AN$14>$B404,$C404>$B404,AN$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AN$14-$B404-1),0)","v":0},{"$f":" AN404+ IF(AND(AO$14>$B404,$C404>$B404,AO$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AO$14-$B404-1),0)","v":0},{"$f":" AO404+ IF(AND(AP$14>$B404,$C404>$B404,AP$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AP$14-$B404-1),0)","v":0},{"$f":" AP404+ IF(AND(AQ$14>$B404,$C404>$B404,AQ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AQ$14-$B404-1),0)","v":0},{"$f":" AQ404+ IF(AND(AR$14>$B404,$C404>$B404,AR$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AR$14-$B404-1),0)","v":0},{"$f":" AR404+ IF(AND(AS$14>$B404,$C404>$B404,AS$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AS$14-$B404-1),0)","v":0},{"$f":" AS404+ IF(AND(AT$14>$B404,$C404>$B404,AT$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AT$14-$B404-1),0)","v":0},{"$f":" AT404+ IF(AND(AU$14>$B404,$C404>$B404,AU$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AU$14-$B404-1),0)","v":0},{"$f":" AU404+ IF(AND(AV$14>$B404,$C404>$B404,AV$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AV$14-$B404-1),0)","v":0},{"$f":" AV404+ IF(AND(AW$14>$B404,$C404>$B404,AW$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AW$14-$B404-1),0)","v":0},{"$f":" AW404+ IF(AND(AX$14>$B404,$C404>$B404,AX$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AX$14-$B404-1),0)","v":0},{"$f":" AX404+ IF(AND(AY$14>$B404,$C404>$B404,AY$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AY$14-$B404-1),0)","v":0},{"$f":" AY404+ IF(AND(AZ$14>$B404,$C404>$B404,AZ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,AZ$14-$B404-1),0)","v":0},{"$f":" AZ404+ IF(AND(BA$14>$B404,$C404>$B404,BA$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BA$14-$B404-1),0)","v":0},{"$f":" BA404+ IF(AND(BB$14>$B404,$C404>$B404,BB$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BB$14-$B404-1),0)","v":0},{"$f":" BB404+ IF(AND(BC$14>$B404,$C404>$B404,BC$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BC$14-$B404-1),0)","v":0},{"$f":" BC404+ IF(AND(BD$14>$B404,$C404>$B404,BD$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BD$14-$B404-1),0)","v":0},{"$f":" BD404+ IF(AND(BE$14>$B404,$C404>$B404,BE$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BE$14-$B404-1),0)","v":0},{"$f":" BE404+ IF(AND(BF$14>$B404,$C404>$B404,BF$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BF$14-$B404-1),0)","v":0},{"$f":" BF404+ IF(AND(BG$14>$B404,$C404>$B404,BG$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BG$14-$B404-1),0)","v":0},{"$f":" BG404+ IF(AND(BH$14>$B404,$C404>$B404,BH$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BH$14-$B404-1),0)","v":0},{"$f":" BH404+ IF(AND(BI$14>$B404,$C404>$B404,BI$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BI$14-$B404-1),0)","v":0},{"$f":" BI404+ IF(AND(BJ$14>$B404,$C404>$B404,BJ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BJ$14-$B404-1),0)","v":0},{"$f":" BJ404+ IF(AND(BK$14>$B404,$C404>$B404,BK$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BK$14-$B404-1),0)","v":0},{"$f":" BK404+ IF(AND(BL$14>$B404,$C404>$B404,BL$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BL$14-$B404-1),0)","v":0},{"$f":" BL404+ IF(AND(BM$14>$B404,$C404>$B404,BM$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BM$14-$B404-1),0)","v":0},{"$f":" BM404+ IF(AND(BN$14>$B404,$C404>$B404,BN$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BN$14-$B404-1),0)","v":0},{"$f":" BN404+ IF(AND(BO$14>$B404,$C404>$B404,BO$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BO$14-$B404-1),0)","v":0},{"$f":" BO404+ IF(AND(BP$14>$B404,$C404>$B404,BP$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BP$14-$B404-1),0)","v":0},{"$f":" BP404+ IF(AND(BQ$14>$B404,$C404>$B404,BQ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BQ$14-$B404-1),0)","v":0},{"$f":" BQ404+ IF(AND(BR$14>$B404,$C404>$B404,BR$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BR$14-$B404-1),0)","v":0},{"$f":" BR404+ IF(AND(BS$14>$B404,$C404>$B404,BS$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BS$14-$B404-1),0)","v":0},{"$f":" BS404+ IF(AND(BT$14>$B404,$C404>$B404,BT$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BT$14-$B404-1),0)","v":0},{"$f":" BT404+ IF(AND(BU$14>$B404,$C404>$B404,BU$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BU$14-$B404-1),0)","v":0},{"$f":" BU404+ IF(AND(BV$14>$B404,$C404>$B404,BV$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BV$14-$B404-1),0)","v":0},{"$f":" BV404+ IF(AND(BW$14>$B404,$C404>$B404,BW$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BW$14-$B404-1),0)","v":0},{"$f":" BW404+ IF(AND(BX$14>$B404,$C404>$B404,BX$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BX$14-$B404-1),0)","v":0},{"$f":" BX404+ IF(AND(BY$14>$B404,$C404>$B404,BY$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BY$14-$B404-1),0)","v":0},{"$f":" BY404+ IF(AND(BZ$14>$B404,$C404>$B404,BZ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,BZ$14-$B404-1),0)","v":0},{"$f":" BZ404+ IF(AND(CA$14>$B404,$C404>$B404,CA$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CA$14-$B404-1),0)","v":0},{"$f":" CA404+ IF(AND(CB$14>$B404,$C404>$B404,CB$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CB$14-$B404-1),0)","v":0},{"$f":" CB404+ IF(AND(CC$14>$B404,$C404>$B404,CC$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CC$14-$B404-1),0)","v":0},{"$f":" CC404+ IF(AND(CD$14>$B404,$C404>$B404,CD$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CD$14-$B404-1),0)","v":0},{"$f":" CD404+ IF(AND(CE$14>$B404,$C404>$B404,CE$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CE$14-$B404-1),0)","v":0},{"$f":" CE404+ IF(AND(CF$14>$B404,$C404>$B404,CF$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CF$14-$B404-1),0)","v":0},{"$f":" CF404+ IF(AND(CG$14>$B404,$C404>$B404,CG$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CG$14-$B404-1),0)","v":0},{"$f":" CG404+ IF(AND(CH$14>$B404,$C404>$B404,CH$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CH$14-$B404-1),0)","v":0},{"$f":" CH404+ IF(AND(CI$14>$B404,$C404>$B404,CI$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CI$14-$B404-1),0)","v":0},{"$f":" CI404+ IF(AND(CJ$14>$B404,$C404>$B404,CJ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CJ$14-$B404-1),0)","v":0},{"$f":" CJ404+ IF(AND(CK$14>$B404,$C404>$B404,CK$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CK$14-$B404-1),0)","v":0},{"$f":" CK404+ IF(AND(CL$14>$B404,$C404>$B404,CL$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CL$14-$B404-1),0)","v":0},{"$f":" CL404+ IF(AND(CM$14>$B404,$C404>$B404,CM$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CM$14-$B404-1),0)","v":0},{"$f":" CM404+ IF(AND(CN$14>$B404,$C404>$B404,CN$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CN$14-$B404-1),0)","v":0},{"$f":" CN404+ IF(AND(CO$14>$B404,$C404>$B404,CO$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CO$14-$B404-1),0)","v":0},{"$f":" CO404+ IF(AND(CP$14>$B404,$C404>$B404,CP$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CP$14-$B404-1),0)","v":0},{"$f":" CP404+ IF(AND(CQ$14>$B404,$C404>$B404,CQ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CQ$14-$B404-1),0)","v":0},{"$f":" CQ404+ IF(AND(CR$14>$B404,$C404>$B404,CR$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CR$14-$B404-1),0)","v":0},{"$f":" CR404+ IF(AND(CS$14>$B404,$C404>$B404,CS$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CS$14-$B404-1),0)","v":0},{"$f":" CS404+ IF(AND(CT$14>$B404,$C404>$B404,CT$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CT$14-$B404-1),0)","v":0},{"$f":" CT404+ IF(AND(CU$14>$B404,$C404>$B404,CU$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CU$14-$B404-1),0)","v":0},{"$f":" CU404+ IF(AND(CV$14>$B404,$C404>$B404,CV$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CV$14-$B404-1),0)","v":0},{"$f":" CV404+ IF(AND(CW$14>$B404,$C404>$B404,CW$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CW$14-$B404-1),0)","v":0},{"$f":" CW404+ IF(AND(CX$14>$B404,$C404>$B404,CX$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CX$14-$B404-1),0)","v":0},{"$f":" CX404+ IF(AND(CY$14>$B404,$C404>$B404,CY$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CY$14-$B404-1),0)","v":0},{"$f":" CY404+ IF(AND(CZ$14>$B404,$C404>$B404,CZ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,CZ$14-$B404-1),0)","v":0},{"$f":" CZ404+ IF(AND(DA$14>$B404,$C404>$B404,DA$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DA$14-$B404-1),0)","v":0},{"$f":" DA404+ IF(AND(DB$14>$B404,$C404>$B404,DB$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DB$14-$B404-1),0)","v":0},{"$f":" DB404+ IF(AND(DC$14>$B404,$C404>$B404,DC$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DC$14-$B404-1),0)","v":0},{"$f":" DC404+ IF(AND(DD$14>$B404,$C404>$B404,DD$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DD$14-$B404-1),0)","v":0},{"$f":" DD404+ IF(AND(DE$14>$B404,$C404>$B404,DE$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DE$14-$B404-1),0)","v":0},{"$f":" DE404+ IF(AND(DF$14>$B404,$C404>$B404,DF$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DF$14-$B404-1),0)","v":0},{"$f":" DF404+ IF(AND(DG$14>$B404,$C404>$B404,DG$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DG$14-$B404-1),0)","v":0},{"$f":" DG404+ IF(AND(DH$14>$B404,$C404>$B404,DH$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DH$14-$B404-1),0)","v":0},{"$f":" DH404+ IF(AND(DI$14>$B404,$C404>$B404,DI$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DI$14-$B404-1),0)","v":0},{"$f":" DI404+ IF(AND(DJ$14>$B404,$C404>$B404,DJ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DJ$14-$B404-1),0)","v":0},{"$f":" DJ404+ IF(AND(DK$14>$B404,$C404>$B404,DK$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DK$14-$B404-1),0)","v":0},{"$f":" DK404+ IF(AND(DL$14>$B404,$C404>$B404,DL$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DL$14-$B404-1),0)","v":0},{"$f":" DL404+ IF(AND(DM$14>$B404,$C404>$B404,DM$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DM$14-$B404-1),0)","v":0},{"$f":" DM404+ IF(AND(DN$14>$B404,$C404>$B404,DN$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DN$14-$B404-1),0)","v":0},{"$f":" DN404+ IF(AND(DO$14>$B404,$C404>$B404,DO$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DO$14-$B404-1),0)","v":0},{"$f":" DO404+ IF(AND(DP$14>$B404,$C404>$B404,DP$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DP$14-$B404-1),0)","v":0},{"$f":" DP404+ IF(AND(DQ$14>$B404,$C404>$B404,DQ$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DQ$14-$B404-1),0)","v":0},{"$f":" DQ404+ IF(AND(DR$14>$B404,$C404>$B404,DR$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DR$14-$B404-1),0)","v":0},{"$f":" DR404+ IF(AND(DS$14>$B404,$C404>$B404,DS$14-$B404<$C$5),OFFSET(Input!$BJ404,0,DS$14-$B404-1),0)","v":0}]
[{"$f":"Calcs!A415","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E415),1,Calcs!E415)*Periods,0)","v":0},{"$f":"ROUND(MAX(B415,Input!Z415*Periods),0)","v":0},null,null,0,{"$f":" F415+ IF(AND(G$14>$B415,$C415>$B415,G$14-$B415<$C$5),OFFSET(Input!$BJ415,0,G$14-$B415-1),0)","v":0},{"$f":" G415+ IF(AND(H$14>$B415,$C415>$B415,H$14-$B415<$C$5),OFFSET(Input!$BJ415,0,H$14-$B415-1),0)","v":0},{"$f":" H415+ IF(AND(I$14>$B415,$C415>$B415,I$14-$B415<$C$5),OFFSET(Input!$BJ415,0,I$14-$B415-1),0)","v":0},{"$f":" I415+ IF(AND(J$14>$B415,$C415>$B415,J$14-$B415<$C$5),OFFSET(Input!$BJ415,0,J$14-$B415-1),0)","v":0},{"$f":" J415+ IF(AND(K$14>$B415,$C415>$B415,K$14-$B415<$C$5),OFFSET(Input!$BJ415,0,K$14-$B415-1),0)","v":0},{"$f":" K415+ IF(AND(L$14>$B415,$C415>$B415,L$14-$B415<$C$5),OFFSET(Input!$BJ415,0,L$14-$B415-1),0)","v":0},{"$f":" L415+ IF(AND(M$14>$B415,$C415>$B415,M$14-$B415<$C$5),OFFSET(Input!$BJ415,0,M$14-$B415-1),0)","v":0},{"$f":" M415+ IF(AND(N$14>$B415,$C415>$B415,N$14-$B415<$C$5),OFFSET(Input!$BJ415,0,N$14-$B415-1),0)","v":0},{"$f":" N415+ IF(AND(O$14>$B415,$C415>$B415,O$14-$B415<$C$5),OFFSET(Input!$BJ415,0,O$14-$B415-1),0)","v":0},{"$f":" O415+ IF(AND(P$14>$B415,$C415>$B415,P$14-$B415<$C$5),OFFSET(Input!$BJ415,0,P$14-$B415-1),0)","v":0},{"$f":" P415+ IF(AND(Q$14>$B415,$C415>$B415,Q$14-$B415<$C$5),OFFSET(Input!$BJ415,0,Q$14-$B415-1),0)","v":0},{"$f":" Q415+ IF(AND(R$14>$B415,$C415>$B415,R$14-$B415<$C$5),OFFSET(Input!$BJ415,0,R$14-$B415-1),0)","v":0},{"$f":" R415+ IF(AND(S$14>$B415,$C415>$B415,S$14-$B415<$C$5),OFFSET(Input!$BJ415,0,S$14-$B415-1),0)","v":0},{"$f":" S415+ IF(AND(T$14>$B415,$C415>$B415,T$14-$B415<$C$5),OFFSET(Input!$BJ415,0,T$14-$B415-1),0)","v":0},{"$f":" T415+ IF(AND(U$14>$B415,$C415>$B415,U$14-$B415<$C$5),OFFSET(Input!$BJ415,0,U$14-$B415-1),0)","v":0},{"$f":" U415+ IF(AND(V$14>$B415,$C415>$B415,V$14-$B415<$C$5),OFFSET(Input!$BJ415,0,V$14-$B415-1),0)","v":0},{"$f":" V415+ IF(AND(W$14>$B415,$C415>$B415,W$14-$B415<$C$5),OFFSET(Input!$BJ415,0,W$14-$B415-1),0)","v":0},{"$f":" W415+ IF(AND(X$14>$B415,$C415>$B415,X$14-$B415<$C$5),OFFSET(Input!$BJ415,0,X$14-$B415-1),0)","v":0},{"$f":" X415+ IF(AND(Y$14>$B415,$C415>$B415,Y$14-$B415<$C$5),OFFSET(Input!$BJ415,0,Y$14-$B415-1),0)","v":0},{"$f":" Y415+ IF(AND(Z$14>$B415,$C415>$B415,Z$14-$B415<$C$5),OFFSET(Input!$BJ415,0,Z$14-$B415-1),0)","v":0},{"$f":" Z415+ IF(AND(AA$14>$B415,$C415>$B415,AA$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AA$14-$B415-1),0)","v":0},{"$f":" AA415+ IF(AND(AB$14>$B415,$C415>$B415,AB$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AB$14-$B415-1),0)","v":0},{"$f":" AB415+ IF(AND(AC$14>$B415,$C415>$B415,AC$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AC$14-$B415-1),0)","v":0},{"$f":" AC415+ IF(AND(AD$14>$B415,$C415>$B415,AD$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AD$14-$B415-1),0)","v":0},{"$f":" AD415+ IF(AND(AE$14>$B415,$C415>$B415,AE$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AE$14-$B415-1),0)","v":0},{"$f":" AE415+ IF(AND(AF$14>$B415,$C415>$B415,AF$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AF$14-$B415-1),0)","v":0},{"$f":" AF415+ IF(AND(AG$14>$B415,$C415>$B415,AG$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AG$14-$B415-1),0)","v":0},{"$f":" AG415+ IF(AND(AH$14>$B415,$C415>$B415,AH$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AH$14-$B415-1),0)","v":0},{"$f":" AH415+ IF(AND(AI$14>$B415,$C415>$B415,AI$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AI$14-$B415-1),0)","v":0},{"$f":" AI415+ IF(AND(AJ$14>$B415,$C415>$B415,AJ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AJ$14-$B415-1),0)","v":0},{"$f":" AJ415+ IF(AND(AK$14>$B415,$C415>$B415,AK$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AK$14-$B415-1),0)","v":0},{"$f":" AK415+ IF(AND(AL$14>$B415,$C415>$B415,AL$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AL$14-$B415-1),0)","v":0},{"$f":" AL415+ IF(AND(AM$14>$B415,$C415>$B415,AM$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AM$14-$B415-1),0)","v":0},{"$f":" AM415+ IF(AND(AN$14>$B415,$C415>$B415,AN$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AN$14-$B415-1),0)","v":0},{"$f":" AN415+ IF(AND(AO$14>$B415,$C415>$B415,AO$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AO$14-$B415-1),0)","v":0},{"$f":" AO415+ IF(AND(AP$14>$B415,$C415>$B415,AP$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AP$14-$B415-1),0)","v":0},{"$f":" AP415+ IF(AND(AQ$14>$B415,$C415>$B415,AQ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AQ$14-$B415-1),0)","v":0},{"$f":" AQ415+ IF(AND(AR$14>$B415,$C415>$B415,AR$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AR$14-$B415-1),0)","v":0},{"$f":" AR415+ IF(AND(AS$14>$B415,$C415>$B415,AS$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AS$14-$B415-1),0)","v":0},{"$f":" AS415+ IF(AND(AT$14>$B415,$C415>$B415,AT$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AT$14-$B415-1),0)","v":0},{"$f":" AT415+ IF(AND(AU$14>$B415,$C415>$B415,AU$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AU$14-$B415-1),0)","v":0},{"$f":" AU415+ IF(AND(AV$14>$B415,$C415>$B415,AV$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AV$14-$B415-1),0)","v":0},{"$f":" AV415+ IF(AND(AW$14>$B415,$C415>$B415,AW$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AW$14-$B415-1),0)","v":0},{"$f":" AW415+ IF(AND(AX$14>$B415,$C415>$B415,AX$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AX$14-$B415-1),0)","v":0},{"$f":" AX415+ IF(AND(AY$14>$B415,$C415>$B415,AY$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AY$14-$B415-1),0)","v":0},{"$f":" AY415+ IF(AND(AZ$14>$B415,$C415>$B415,AZ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,AZ$14-$B415-1),0)","v":0},{"$f":" AZ415+ IF(AND(BA$14>$B415,$C415>$B415,BA$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BA$14-$B415-1),0)","v":0},{"$f":" BA415+ IF(AND(BB$14>$B415,$C415>$B415,BB$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BB$14-$B415-1),0)","v":0},{"$f":" BB415+ IF(AND(BC$14>$B415,$C415>$B415,BC$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BC$14-$B415-1),0)","v":0},{"$f":" BC415+ IF(AND(BD$14>$B415,$C415>$B415,BD$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BD$14-$B415-1),0)","v":0},{"$f":" BD415+ IF(AND(BE$14>$B415,$C415>$B415,BE$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BE$14-$B415-1),0)","v":0},{"$f":" BE415+ IF(AND(BF$14>$B415,$C415>$B415,BF$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BF$14-$B415-1),0)","v":0},{"$f":" BF415+ IF(AND(BG$14>$B415,$C415>$B415,BG$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BG$14-$B415-1),0)","v":0},{"$f":" BG415+ IF(AND(BH$14>$B415,$C415>$B415,BH$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BH$14-$B415-1),0)","v":0},{"$f":" BH415+ IF(AND(BI$14>$B415,$C415>$B415,BI$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BI$14-$B415-1),0)","v":0},{"$f":" BI415+ IF(AND(BJ$14>$B415,$C415>$B415,BJ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BJ$14-$B415-1),0)","v":0},{"$f":" BJ415+ IF(AND(BK$14>$B415,$C415>$B415,BK$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BK$14-$B415-1),0)","v":0},{"$f":" BK415+ IF(AND(BL$14>$B415,$C415>$B415,BL$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BL$14-$B415-1),0)","v":0},{"$f":" BL415+ IF(AND(BM$14>$B415,$C415>$B415,BM$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BM$14-$B415-1),0)","v":0},{"$f":" BM415+ IF(AND(BN$14>$B415,$C415>$B415,BN$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BN$14-$B415-1),0)","v":0},{"$f":" BN415+ IF(AND(BO$14>$B415,$C415>$B415,BO$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BO$14-$B415-1),0)","v":0},{"$f":" BO415+ IF(AND(BP$14>$B415,$C415>$B415,BP$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BP$14-$B415-1),0)","v":0},{"$f":" BP415+ IF(AND(BQ$14>$B415,$C415>$B415,BQ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BQ$14-$B415-1),0)","v":0},{"$f":" BQ415+ IF(AND(BR$14>$B415,$C415>$B415,BR$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BR$14-$B415-1),0)","v":0},{"$f":" BR415+ IF(AND(BS$14>$B415,$C415>$B415,BS$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BS$14-$B415-1),0)","v":0},{"$f":" BS415+ IF(AND(BT$14>$B415,$C415>$B415,BT$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BT$14-$B415-1),0)","v":0},{"$f":" BT415+ IF(AND(BU$14>$B415,$C415>$B415,BU$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BU$14-$B415-1),0)","v":0},{"$f":" BU415+ IF(AND(BV$14>$B415,$C415>$B415,BV$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BV$14-$B415-1),0)","v":0},{"$f":" BV415+ IF(AND(BW$14>$B415,$C415>$B415,BW$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BW$14-$B415-1),0)","v":0},{"$f":" BW415+ IF(AND(BX$14>$B415,$C415>$B415,BX$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BX$14-$B415-1),0)","v":0},{"$f":" BX415+ IF(AND(BY$14>$B415,$C415>$B415,BY$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BY$14-$B415-1),0)","v":0},{"$f":" BY415+ IF(AND(BZ$14>$B415,$C415>$B415,BZ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,BZ$14-$B415-1),0)","v":0},{"$f":" BZ415+ IF(AND(CA$14>$B415,$C415>$B415,CA$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CA$14-$B415-1),0)","v":0},{"$f":" CA415+ IF(AND(CB$14>$B415,$C415>$B415,CB$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CB$14-$B415-1),0)","v":0},{"$f":" CB415+ IF(AND(CC$14>$B415,$C415>$B415,CC$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CC$14-$B415-1),0)","v":0},{"$f":" CC415+ IF(AND(CD$14>$B415,$C415>$B415,CD$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CD$14-$B415-1),0)","v":0},{"$f":" CD415+ IF(AND(CE$14>$B415,$C415>$B415,CE$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CE$14-$B415-1),0)","v":0},{"$f":" CE415+ IF(AND(CF$14>$B415,$C415>$B415,CF$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CF$14-$B415-1),0)","v":0},{"$f":" CF415+ IF(AND(CG$14>$B415,$C415>$B415,CG$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CG$14-$B415-1),0)","v":0},{"$f":" CG415+ IF(AND(CH$14>$B415,$C415>$B415,CH$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CH$14-$B415-1),0)","v":0},{"$f":" CH415+ IF(AND(CI$14>$B415,$C415>$B415,CI$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CI$14-$B415-1),0)","v":0},{"$f":" CI415+ IF(AND(CJ$14>$B415,$C415>$B415,CJ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CJ$14-$B415-1),0)","v":0},{"$f":" CJ415+ IF(AND(CK$14>$B415,$C415>$B415,CK$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CK$14-$B415-1),0)","v":0},{"$f":" CK415+ IF(AND(CL$14>$B415,$C415>$B415,CL$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CL$14-$B415-1),0)","v":0},{"$f":" CL415+ IF(AND(CM$14>$B415,$C415>$B415,CM$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CM$14-$B415-1),0)","v":0},{"$f":" CM415+ IF(AND(CN$14>$B415,$C415>$B415,CN$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CN$14-$B415-1),0)","v":0},{"$f":" CN415+ IF(AND(CO$14>$B415,$C415>$B415,CO$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CO$14-$B415-1),0)","v":0},{"$f":" CO415+ IF(AND(CP$14>$B415,$C415>$B415,CP$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CP$14-$B415-1),0)","v":0},{"$f":" CP415+ IF(AND(CQ$14>$B415,$C415>$B415,CQ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CQ$14-$B415-1),0)","v":0},{"$f":" CQ415+ IF(AND(CR$14>$B415,$C415>$B415,CR$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CR$14-$B415-1),0)","v":0},{"$f":" CR415+ IF(AND(CS$14>$B415,$C415>$B415,CS$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CS$14-$B415-1),0)","v":0},{"$f":" CS415+ IF(AND(CT$14>$B415,$C415>$B415,CT$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CT$14-$B415-1),0)","v":0},{"$f":" CT415+ IF(AND(CU$14>$B415,$C415>$B415,CU$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CU$14-$B415-1),0)","v":0},{"$f":" CU415+ IF(AND(CV$14>$B415,$C415>$B415,CV$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CV$14-$B415-1),0)","v":0},{"$f":" CV415+ IF(AND(CW$14>$B415,$C415>$B415,CW$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CW$14-$B415-1),0)","v":0},{"$f":" CW415+ IF(AND(CX$14>$B415,$C415>$B415,CX$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CX$14-$B415-1),0)","v":0},{"$f":" CX415+ IF(AND(CY$14>$B415,$C415>$B415,CY$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CY$14-$B415-1),0)","v":0},{"$f":" CY415+ IF(AND(CZ$14>$B415,$C415>$B415,CZ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,CZ$14-$B415-1),0)","v":0},{"$f":" CZ415+ IF(AND(DA$14>$B415,$C415>$B415,DA$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DA$14-$B415-1),0)","v":0},{"$f":" DA415+ IF(AND(DB$14>$B415,$C415>$B415,DB$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DB$14-$B415-1),0)","v":0},{"$f":" DB415+ IF(AND(DC$14>$B415,$C415>$B415,DC$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DC$14-$B415-1),0)","v":0},{"$f":" DC415+ IF(AND(DD$14>$B415,$C415>$B415,DD$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DD$14-$B415-1),0)","v":0},{"$f":" DD415+ IF(AND(DE$14>$B415,$C415>$B415,DE$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DE$14-$B415-1),0)","v":0},{"$f":" DE415+ IF(AND(DF$14>$B415,$C415>$B415,DF$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DF$14-$B415-1),0)","v":0},{"$f":" DF415+ IF(AND(DG$14>$B415,$C415>$B415,DG$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DG$14-$B415-1),0)","v":0},{"$f":" DG415+ IF(AND(DH$14>$B415,$C415>$B415,DH$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DH$14-$B415-1),0)","v":0},{"$f":" DH415+ IF(AND(DI$14>$B415,$C415>$B415,DI$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DI$14-$B415-1),0)","v":0},{"$f":" DI415+ IF(AND(DJ$14>$B415,$C415>$B415,DJ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DJ$14-$B415-1),0)","v":0},{"$f":" DJ415+ IF(AND(DK$14>$B415,$C415>$B415,DK$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DK$14-$B415-1),0)","v":0},{"$f":" DK415+ IF(AND(DL$14>$B415,$C415>$B415,DL$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DL$14-$B415-1),0)","v":0},{"$f":" DL415+ IF(AND(DM$14>$B415,$C415>$B415,DM$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DM$14-$B415-1),0)","v":0},{"$f":" DM415+ IF(AND(DN$14>$B415,$C415>$B415,DN$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DN$14-$B415-1),0)","v":0},{"$f":" DN415+ IF(AND(DO$14>$B415,$C415>$B415,DO$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DO$14-$B415-1),0)","v":0},{"$f":" DO415+ IF(AND(DP$14>$B415,$C415>$B415,DP$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DP$14-$B415-1),0)","v":0},{"$f":" DP415+ IF(AND(DQ$14>$B415,$C415>$B415,DQ$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DQ$14-$B415-1),0)","v":0},{"$f":" DQ415+ IF(AND(DR$14>$B415,$C415>$B415,DR$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DR$14-$B415-1),0)","v":0},{"$f":" DR415+ IF(AND(DS$14>$B415,$C415>$B415,DS$14-$B415<$C$5),OFFSET(Input!$BJ415,0,DS$14-$B415-1),0)","v":0}]
[{"$f":"Calcs!A461","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E461),1,Calcs!E461)*Periods,0)","v":0},{"$f":"ROUND(MAX(B461,Input!Z461*Periods),0)","v":0},null,null,0,{"$f":" F461+ IF(AND(G$14>$B461,$C461>$B461,G$14-$B461<$C$5),OFFSET(Input!$BJ461,0,G$14-$B461-1),0)","v":0},{"$f":" G461+ IF(AND(H$14>$B461,$C461>$B461,H$14-$B461<$C$5),OFFSET(Input!$BJ461,0,H$14-$B461-1),0)","v":0},{"$f":" H461+ IF(AND(I$14>$B461,$C461>$B461,I$14-$B461<$C$5),OFFSET(Input!$BJ461,0,I$14-$B461-1),0)","v":0},{"$f":" I461+ IF(AND(J$14>$B461,$C461>$B461,J$14-$B461<$C$5),OFFSET(Input!$BJ461,0,J$14-$B461-1),0)","v":0},{"$f":" J461+ IF(AND(K$14>$B461,$C461>$B461,K$14-$B461<$C$5),OFFSET(Input!$BJ461,0,K$14-$B461-1),0)","v":0},{"$f":" K461+ IF(AND(L$14>$B461,$C461>$B461,L$14-$B461<$C$5),OFFSET(Input!$BJ461,0,L$14-$B461-1),0)","v":0},{"$f":" L461+ IF(AND(M$14>$B461,$C461>$B461,M$14-$B461<$C$5),OFFSET(Input!$BJ461,0,M$14-$B461-1),0)","v":0},{"$f":" M461+ IF(AND(N$14>$B461,$C461>$B461,N$14-$B461<$C$5),OFFSET(Input!$BJ461,0,N$14-$B461-1),0)","v":0},{"$f":" N461+ IF(AND(O$14>$B461,$C461>$B461,O$14-$B461<$C$5),OFFSET(Input!$BJ461,0,O$14-$B461-1),0)","v":0},{"$f":" O461+ IF(AND(P$14>$B461,$C461>$B461,P$14-$B461<$C$5),OFFSET(Input!$BJ461,0,P$14-$B461-1),0)","v":0},{"$f":" P461+ IF(AND(Q$14>$B461,$C461>$B461,Q$14-$B461<$C$5),OFFSET(Input!$BJ461,0,Q$14-$B461-1),0)","v":0},{"$f":" Q461+ IF(AND(R$14>$B461,$C461>$B461,R$14-$B461<$C$5),OFFSET(Input!$BJ461,0,R$14-$B461-1),0)","v":0},{"$f":" R461+ IF(AND(S$14>$B461,$C461>$B461,S$14-$B461<$C$5),OFFSET(Input!$BJ461,0,S$14-$B461-1),0)","v":0},{"$f":" S461+ IF(AND(T$14>$B461,$C461>$B461,T$14-$B461<$C$5),OFFSET(Input!$BJ461,0,T$14-$B461-1),0)","v":0},{"$f":" T461+ IF(AND(U$14>$B461,$C461>$B461,U$14-$B461<$C$5),OFFSET(Input!$BJ461,0,U$14-$B461-1),0)","v":0},{"$f":" U461+ IF(AND(V$14>$B461,$C461>$B461,V$14-$B461<$C$5),OFFSET(Input!$BJ461,0,V$14-$B461-1),0)","v":0},{"$f":" V461+ IF(AND(W$14>$B461,$C461>$B461,W$14-$B461<$C$5),OFFSET(Input!$BJ461,0,W$14-$B461-1),0)","v":0},{"$f":" W461+ IF(AND(X$14>$B461,$C461>$B461,X$14-$B461<$C$5),OFFSET(Input!$BJ461,0,X$14-$B461-1),0)","v":0},{"$f":" X461+ IF(AND(Y$14>$B461,$C461>$B461,Y$14-$B461<$C$5),OFFSET(Input!$BJ461,0,Y$14-$B461-1),0)","v":0},{"$f":" Y461+ IF(AND(Z$14>$B461,$C461>$B461,Z$14-$B461<$C$5),OFFSET(Input!$BJ461,0,Z$14-$B461-1),0)","v":0},{"$f":" Z461+ IF(AND(AA$14>$B461,$C461>$B461,AA$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AA$14-$B461-1),0)","v":0},{"$f":" AA461+ IF(AND(AB$14>$B461,$C461>$B461,AB$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AB$14-$B461-1),0)","v":0},{"$f":" AB461+ IF(AND(AC$14>$B461,$C461>$B461,AC$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AC$14-$B461-1),0)","v":0},{"$f":" AC461+ IF(AND(AD$14>$B461,$C461>$B461,AD$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AD$14-$B461-1),0)","v":0},{"$f":" AD461+ IF(AND(AE$14>$B461,$C461>$B461,AE$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AE$14-$B461-1),0)","v":0},{"$f":" AE461+ IF(AND(AF$14>$B461,$C461>$B461,AF$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AF$14-$B461-1),0)","v":0},{"$f":" AF461+ IF(AND(AG$14>$B461,$C461>$B461,AG$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AG$14-$B461-1),0)","v":0},{"$f":" AG461+ IF(AND(AH$14>$B461,$C461>$B461,AH$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AH$14-$B461-1),0)","v":0},{"$f":" AH461+ IF(AND(AI$14>$B461,$C461>$B461,AI$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AI$14-$B461-1),0)","v":0},{"$f":" AI461+ IF(AND(AJ$14>$B461,$C461>$B461,AJ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AJ$14-$B461-1),0)","v":0},{"$f":" AJ461+ IF(AND(AK$14>$B461,$C461>$B461,AK$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AK$14-$B461-1),0)","v":0},{"$f":" AK461+ IF(AND(AL$14>$B461,$C461>$B461,AL$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AL$14-$B461-1),0)","v":0},{"$f":" AL461+ IF(AND(AM$14>$B461,$C461>$B461,AM$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AM$14-$B461-1),0)","v":0},{"$f":" AM461+ IF(AND(AN$14>$B461,$C461>$B461,AN$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AN$14-$B461-1),0)","v":0},{"$f":" AN461+ IF(AND(AO$14>$B461,$C461>$B461,AO$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AO$14-$B461-1),0)","v":0},{"$f":" AO461+ IF(AND(AP$14>$B461,$C461>$B461,AP$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AP$14-$B461-1),0)","v":0},{"$f":" AP461+ IF(AND(AQ$14>$B461,$C461>$B461,AQ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AQ$14-$B461-1),0)","v":0},{"$f":" AQ461+ IF(AND(AR$14>$B461,$C461>$B461,AR$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AR$14-$B461-1),0)","v":0},{"$f":" AR461+ IF(AND(AS$14>$B461,$C461>$B461,AS$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AS$14-$B461-1),0)","v":0},{"$f":" AS461+ IF(AND(AT$14>$B461,$C461>$B461,AT$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AT$14-$B461-1),0)","v":0},{"$f":" AT461+ IF(AND(AU$14>$B461,$C461>$B461,AU$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AU$14-$B461-1),0)","v":0},{"$f":" AU461+ IF(AND(AV$14>$B461,$C461>$B461,AV$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AV$14-$B461-1),0)","v":0},{"$f":" AV461+ IF(AND(AW$14>$B461,$C461>$B461,AW$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AW$14-$B461-1),0)","v":0},{"$f":" AW461+ IF(AND(AX$14>$B461,$C461>$B461,AX$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AX$14-$B461-1),0)","v":0},{"$f":" AX461+ IF(AND(AY$14>$B461,$C461>$B461,AY$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AY$14-$B461-1),0)","v":0},{"$f":" AY461+ IF(AND(AZ$14>$B461,$C461>$B461,AZ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,AZ$14-$B461-1),0)","v":0},{"$f":" AZ461+ IF(AND(BA$14>$B461,$C461>$B461,BA$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BA$14-$B461-1),0)","v":0},{"$f":" BA461+ IF(AND(BB$14>$B461,$C461>$B461,BB$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BB$14-$B461-1),0)","v":0},{"$f":" BB461+ IF(AND(BC$14>$B461,$C461>$B461,BC$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BC$14-$B461-1),0)","v":0},{"$f":" BC461+ IF(AND(BD$14>$B461,$C461>$B461,BD$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BD$14-$B461-1),0)","v":0},{"$f":" BD461+ IF(AND(BE$14>$B461,$C461>$B461,BE$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BE$14-$B461-1),0)","v":0},{"$f":" BE461+ IF(AND(BF$14>$B461,$C461>$B461,BF$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BF$14-$B461-1),0)","v":0},{"$f":" BF461+ IF(AND(BG$14>$B461,$C461>$B461,BG$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BG$14-$B461-1),0)","v":0},{"$f":" BG461+ IF(AND(BH$14>$B461,$C461>$B461,BH$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BH$14-$B461-1),0)","v":0},{"$f":" BH461+ IF(AND(BI$14>$B461,$C461>$B461,BI$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BI$14-$B461-1),0)","v":0},{"$f":" BI461+ IF(AND(BJ$14>$B461,$C461>$B461,BJ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BJ$14-$B461-1),0)","v":0},{"$f":" BJ461+ IF(AND(BK$14>$B461,$C461>$B461,BK$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BK$14-$B461-1),0)","v":0},{"$f":" BK461+ IF(AND(BL$14>$B461,$C461>$B461,BL$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BL$14-$B461-1),0)","v":0},{"$f":" BL461+ IF(AND(BM$14>$B461,$C461>$B461,BM$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BM$14-$B461-1),0)","v":0},{"$f":" BM461+ IF(AND(BN$14>$B461,$C461>$B461,BN$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BN$14-$B461-1),0)","v":0},{"$f":" BN461+ IF(AND(BO$14>$B461,$C461>$B461,BO$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BO$14-$B461-1),0)","v":0},{"$f":" BO461+ IF(AND(BP$14>$B461,$C461>$B461,BP$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BP$14-$B461-1),0)","v":0},{"$f":" BP461+ IF(AND(BQ$14>$B461,$C461>$B461,BQ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BQ$14-$B461-1),0)","v":0},{"$f":" BQ461+ IF(AND(BR$14>$B461,$C461>$B461,BR$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BR$14-$B461-1),0)","v":0},{"$f":" BR461+ IF(AND(BS$14>$B461,$C461>$B461,BS$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BS$14-$B461-1),0)","v":0},{"$f":" BS461+ IF(AND(BT$14>$B461,$C461>$B461,BT$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BT$14-$B461-1),0)","v":0},{"$f":" BT461+ IF(AND(BU$14>$B461,$C461>$B461,BU$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BU$14-$B461-1),0)","v":0},{"$f":" BU461+ IF(AND(BV$14>$B461,$C461>$B461,BV$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BV$14-$B461-1),0)","v":0},{"$f":" BV461+ IF(AND(BW$14>$B461,$C461>$B461,BW$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BW$14-$B461-1),0)","v":0},{"$f":" BW461+ IF(AND(BX$14>$B461,$C461>$B461,BX$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BX$14-$B461-1),0)","v":0},{"$f":" BX461+ IF(AND(BY$14>$B461,$C461>$B461,BY$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BY$14-$B461-1),0)","v":0},{"$f":" BY461+ IF(AND(BZ$14>$B461,$C461>$B461,BZ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,BZ$14-$B461-1),0)","v":0},{"$f":" BZ461+ IF(AND(CA$14>$B461,$C461>$B461,CA$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CA$14-$B461-1),0)","v":0},{"$f":" CA461+ IF(AND(CB$14>$B461,$C461>$B461,CB$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CB$14-$B461-1),0)","v":0},{"$f":" CB461+ IF(AND(CC$14>$B461,$C461>$B461,CC$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CC$14-$B461-1),0)","v":0},{"$f":" CC461+ IF(AND(CD$14>$B461,$C461>$B461,CD$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CD$14-$B461-1),0)","v":0},{"$f":" CD461+ IF(AND(CE$14>$B461,$C461>$B461,CE$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CE$14-$B461-1),0)","v":0},{"$f":" CE461+ IF(AND(CF$14>$B461,$C461>$B461,CF$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CF$14-$B461-1),0)","v":0},{"$f":" CF461+ IF(AND(CG$14>$B461,$C461>$B461,CG$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CG$14-$B461-1),0)","v":0},{"$f":" CG461+ IF(AND(CH$14>$B461,$C461>$B461,CH$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CH$14-$B461-1),0)","v":0},{"$f":" CH461+ IF(AND(CI$14>$B461,$C461>$B461,CI$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CI$14-$B461-1),0)","v":0},{"$f":" CI461+ IF(AND(CJ$14>$B461,$C461>$B461,CJ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CJ$14-$B461-1),0)","v":0},{"$f":" CJ461+ IF(AND(CK$14>$B461,$C461>$B461,CK$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CK$14-$B461-1),0)","v":0},{"$f":" CK461+ IF(AND(CL$14>$B461,$C461>$B461,CL$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CL$14-$B461-1),0)","v":0},{"$f":" CL461+ IF(AND(CM$14>$B461,$C461>$B461,CM$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CM$14-$B461-1),0)","v":0},{"$f":" CM461+ IF(AND(CN$14>$B461,$C461>$B461,CN$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CN$14-$B461-1),0)","v":0},{"$f":" CN461+ IF(AND(CO$14>$B461,$C461>$B461,CO$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CO$14-$B461-1),0)","v":0},{"$f":" CO461+ IF(AND(CP$14>$B461,$C461>$B461,CP$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CP$14-$B461-1),0)","v":0},{"$f":" CP461+ IF(AND(CQ$14>$B461,$C461>$B461,CQ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CQ$14-$B461-1),0)","v":0},{"$f":" CQ461+ IF(AND(CR$14>$B461,$C461>$B461,CR$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CR$14-$B461-1),0)","v":0},{"$f":" CR461+ IF(AND(CS$14>$B461,$C461>$B461,CS$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CS$14-$B461-1),0)","v":0},{"$f":" CS461+ IF(AND(CT$14>$B461,$C461>$B461,CT$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CT$14-$B461-1),0)","v":0},{"$f":" CT461+ IF(AND(CU$14>$B461,$C461>$B461,CU$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CU$14-$B461-1),0)","v":0},{"$f":" CU461+ IF(AND(CV$14>$B461,$C461>$B461,CV$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CV$14-$B461-1),0)","v":0},{"$f":" CV461+ IF(AND(CW$14>$B461,$C461>$B461,CW$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CW$14-$B461-1),0)","v":0},{"$f":" CW461+ IF(AND(CX$14>$B461,$C461>$B461,CX$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CX$14-$B461-1),0)","v":0},{"$f":" CX461+ IF(AND(CY$14>$B461,$C461>$B461,CY$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CY$14-$B461-1),0)","v":0},{"$f":" CY461+ IF(AND(CZ$14>$B461,$C461>$B461,CZ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,CZ$14-$B461-1),0)","v":0},{"$f":" CZ461+ IF(AND(DA$14>$B461,$C461>$B461,DA$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DA$14-$B461-1),0)","v":0},{"$f":" DA461+ IF(AND(DB$14>$B461,$C461>$B461,DB$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DB$14-$B461-1),0)","v":0},{"$f":" DB461+ IF(AND(DC$14>$B461,$C461>$B461,DC$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DC$14-$B461-1),0)","v":0},{"$f":" DC461+ IF(AND(DD$14>$B461,$C461>$B461,DD$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DD$14-$B461-1),0)","v":0},{"$f":" DD461+ IF(AND(DE$14>$B461,$C461>$B461,DE$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DE$14-$B461-1),0)","v":0},{"$f":" DE461+ IF(AND(DF$14>$B461,$C461>$B461,DF$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DF$14-$B461-1),0)","v":0},{"$f":" DF461+ IF(AND(DG$14>$B461,$C461>$B461,DG$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DG$14-$B461-1),0)","v":0},{"$f":" DG461+ IF(AND(DH$14>$B461,$C461>$B461,DH$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DH$14-$B461-1),0)","v":0},{"$f":" DH461+ IF(AND(DI$14>$B461,$C461>$B461,DI$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DI$14-$B461-1),0)","v":0},{"$f":" DI461+ IF(AND(DJ$14>$B461,$C461>$B461,DJ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DJ$14-$B461-1),0)","v":0},{"$f":" DJ461+ IF(AND(DK$14>$B461,$C461>$B461,DK$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DK$14-$B461-1),0)","v":0},{"$f":" DK461+ IF(AND(DL$14>$B461,$C461>$B461,DL$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DL$14-$B461-1),0)","v":0},{"$f":" DL461+ IF(AND(DM$14>$B461,$C461>$B461,DM$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DM$14-$B461-1),0)","v":0},{"$f":" DM461+ IF(AND(DN$14>$B461,$C461>$B461,DN$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DN$14-$B461-1),0)","v":0},{"$f":" DN461+ IF(AND(DO$14>$B461,$C461>$B461,DO$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DO$14-$B461-1),0)","v":0},{"$f":" DO461+ IF(AND(DP$14>$B461,$C461>$B461,DP$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DP$14-$B461-1),0)","v":0},{"$f":" DP461+ IF(AND(DQ$14>$B461,$C461>$B461,DQ$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DQ$14-$B461-1),0)","v":0},{"$f":" DQ461+ IF(AND(DR$14>$B461,$C461>$B461,DR$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DR$14-$B461-1),0)","v":0},{"$f":" DR461+ IF(AND(DS$14>$B461,$C461>$B461,DS$14-$B461<$C$5),OFFSET(Input!$BJ461,0,DS$14-$B461-1),0)","v":0}]
[{"$f":"Calcs!A480","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E480),1,Calcs!E480)*Periods,0)","v":0},{"$f":"ROUND(MAX(B480,Input!Z480*Periods),0)","v":0},null,null,0,{"$f":" F480+ IF(AND(G$14>$B480,$C480>$B480,G$14-$B480<$C$5),OFFSET(Input!$BJ480,0,G$14-$B480-1),0)","v":0},{"$f":" G480+ IF(AND(H$14>$B480,$C480>$B480,H$14-$B480<$C$5),OFFSET(Input!$BJ480,0,H$14-$B480-1),0)","v":0},{"$f":" H480+ IF(AND(I$14>$B480,$C480>$B480,I$14-$B480<$C$5),OFFSET(Input!$BJ480,0,I$14-$B480-1),0)","v":0},{"$f":" I480+ IF(AND(J$14>$B480,$C480>$B480,J$14-$B480<$C$5),OFFSET(Input!$BJ480,0,J$14-$B480-1),0)","v":0},{"$f":" J480+ IF(AND(K$14>$B480,$C480>$B480,K$14-$B480<$C$5),OFFSET(Input!$BJ480,0,K$14-$B480-1),0)","v":0},{"$f":" K480+ IF(AND(L$14>$B480,$C480>$B480,L$14-$B480<$C$5),OFFSET(Input!$BJ480,0,L$14-$B480-1),0)","v":0},{"$f":" L480+ IF(AND(M$14>$B480,$C480>$B480,M$14-$B480<$C$5),OFFSET(Input!$BJ480,0,M$14-$B480-1),0)","v":0},{"$f":" M480+ IF(AND(N$14>$B480,$C480>$B480,N$14-$B480<$C$5),OFFSET(Input!$BJ480,0,N$14-$B480-1),0)","v":0},{"$f":" N480+ IF(AND(O$14>$B480,$C480>$B480,O$14-$B480<$C$5),OFFSET(Input!$BJ480,0,O$14-$B480-1),0)","v":0},{"$f":" O480+ IF(AND(P$14>$B480,$C480>$B480,P$14-$B480<$C$5),OFFSET(Input!$BJ480,0,P$14-$B480-1),0)","v":0},{"$f":" P480+ IF(AND(Q$14>$B480,$C480>$B480,Q$14-$B480<$C$5),OFFSET(Input!$BJ480,0,Q$14-$B480-1),0)","v":0},{"$f":" Q480+ IF(AND(R$14>$B480,$C480>$B480,R$14-$B480<$C$5),OFFSET(Input!$BJ480,0,R$14-$B480-1),0)","v":0},{"$f":" R480+ IF(AND(S$14>$B480,$C480>$B480,S$14-$B480<$C$5),OFFSET(Input!$BJ480,0,S$14-$B480-1),0)","v":0},{"$f":" S480+ IF(AND(T$14>$B480,$C480>$B480,T$14-$B480<$C$5),OFFSET(Input!$BJ480,0,T$14-$B480-1),0)","v":0},{"$f":" T480+ IF(AND(U$14>$B480,$C480>$B480,U$14-$B480<$C$5),OFFSET(Input!$BJ480,0,U$14-$B480-1),0)","v":0},{"$f":" U480+ IF(AND(V$14>$B480,$C480>$B480,V$14-$B480<$C$5),OFFSET(Input!$BJ480,0,V$14-$B480-1),0)","v":0},{"$f":" V480+ IF(AND(W$14>$B480,$C480>$B480,W$14-$B480<$C$5),OFFSET(Input!$BJ480,0,W$14-$B480-1),0)","v":0},{"$f":" W480+ IF(AND(X$14>$B480,$C480>$B480,X$14-$B480<$C$5),OFFSET(Input!$BJ480,0,X$14-$B480-1),0)","v":0},{"$f":" X480+ IF(AND(Y$14>$B480,$C480>$B480,Y$14-$B480<$C$5),OFFSET(Input!$BJ480,0,Y$14-$B480-1),0)","v":0},{"$f":" Y480+ IF(AND(Z$14>$B480,$C480>$B480,Z$14-$B480<$C$5),OFFSET(Input!$BJ480,0,Z$14-$B480-1),0)","v":0},{"$f":" Z480+ IF(AND(AA$14>$B480,$C480>$B480,AA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AA$14-$B480-1),0)","v":0},{"$f":" AA480+ IF(AND(AB$14>$B480,$C480>$B480,AB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AB$14-$B480-1),0)","v":0},{"$f":" AB480+ IF(AND(AC$14>$B480,$C480>$B480,AC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AC$14-$B480-1),0)","v":0},{"$f":" AC480+ IF(AND(AD$14>$B480,$C480>$B480,AD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AD$14-$B480-1),0)","v":0},{"$f":" AD480+ IF(AND(AE$14>$B480,$C480>$B480,AE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AE$14-$B480-1),0)","v":0},{"$f":" AE480+ IF(AND(AF$14>$B480,$C480>$B480,AF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AF$14-$B480-1),0)","v":0},{"$f":" AF480+ IF(AND(AG$14>$B480,$C480>$B480,AG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AG$14-$B480-1),0)","v":0},{"$f":" AG480+ IF(AND(AH$14>$B480,$C480>$B480,AH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AH$14-$B480-1),0)","v":0},{"$f":" AH480+ IF(AND(AI$14>$B480,$C480>$B480,AI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AI$14-$B480-1),0)","v":0},{"$f":" AI480+ IF(AND(AJ$14>$B480,$C480>$B480,AJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AJ$14-$B480-1),0)","v":0},{"$f":" AJ480+ IF(AND(AK$14>$B480,$C480>$B480,AK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AK$14-$B480-1),0)","v":0},{"$f":" AK480+ IF(AND(AL$14>$B480,$C480>$B480,AL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AL$14-$B480-1),0)","v":0},{"$f":" AL480+ IF(AND(AM$14>$B480,$C480>$B480,AM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AM$14-$B480-1),0)","v":0},{"$f":" AM480+ IF(AND(AN$14>$B480,$C480>$B480,AN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AN$14-$B480-1),0)","v":0},{"$f":" AN480+ IF(AND(AO$14>$B480,$C480>$B480,AO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AO$14-$B480-1),0)","v":0},{"$f":" AO480+ IF(AND(AP$14>$B480,$C480>$B480,AP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AP$14-$B480-1),0)","v":0},{"$f":" AP480+ IF(AND(AQ$14>$B480,$C480>$B480,AQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AQ$14-$B480-1),0)","v":0},{"$f":" AQ480+ IF(AND(AR$14>$B480,$C480>$B480,AR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AR$14-$B480-1),0)","v":0},{"$f":" AR480+ IF(AND(AS$14>$B480,$C480>$B480,AS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AS$14-$B480-1),0)","v":0},{"$f":" AS480+ IF(AND(AT$14>$B480,$C480>$B480,AT$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AT$14-$B480-1),0)","v":0},{"$f":" AT480+ IF(AND(AU$14>$B480,$C480>$B480,AU$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AU$14-$B480-1),0)","v":0},{"$f":" AU480+ IF(AND(AV$14>$B480,$C480>$B480,AV$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AV$14-$B480-1),0)","v":0},{"$f":" AV480+ IF(AND(AW$14>$B480,$C480>$B480,AW$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AW$14-$B480-1),0)","v":0},{"$f":" AW480+ IF(AND(AX$14>$B480,$C480>$B480,AX$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AX$14-$B480-1),0)","v":0},{"$f":" AX480+ IF(AND(AY$14>$B480,$C480>$B480,AY$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AY$14-$B480-1),0)","v":0},{"$f":" AY480+ IF(AND(AZ$14>$B480,$C480>$B480,AZ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,AZ$14-$B480-1),0)","v":0},{"$f":" AZ480+ IF(AND(BA$14>$B480,$C480>$B480,BA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BA$14-$B480-1),0)","v":0},{"$f":" BA480+ IF(AND(BB$14>$B480,$C480>$B480,BB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BB$14-$B480-1),0)","v":0},{"$f":" BB480+ IF(AND(BC$14>$B480,$C480>$B480,BC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BC$14-$B480-1),0)","v":0},{"$f":" BC480+ IF(AND(BD$14>$B480,$C480>$B480,BD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BD$14-$B480-1),0)","v":0},{"$f":" BD480+ IF(AND(BE$14>$B480,$C480>$B480,BE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BE$14-$B480-1),0)","v":0},{"$f":" BE480+ IF(AND(BF$14>$B480,$C480>$B480,BF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BF$14-$B480-1),0)","v":0},{"$f":" BF480+ IF(AND(BG$14>$B480,$C480>$B480,BG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BG$14-$B480-1),0)","v":0},{"$f":" BG480+ IF(AND(BH$14>$B480,$C480>$B480,BH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BH$14-$B480-1),0)","v":0},{"$f":" BH480+ IF(AND(BI$14>$B480,$C480>$B480,BI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BI$14-$B480-1),0)","v":0},{"$f":" BI480+ IF(AND(BJ$14>$B480,$C480>$B480,BJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BJ$14-$B480-1),0)","v":0},{"$f":" BJ480+ IF(AND(BK$14>$B480,$C480>$B480,BK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BK$14-$B480-1),0)","v":0},{"$f":" BK480+ IF(AND(BL$14>$B480,$C480>$B480,BL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BL$14-$B480-1),0)","v":0},{"$f":" BL480+ IF(AND(BM$14>$B480,$C480>$B480,BM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BM$14-$B480-1),0)","v":0},{"$f":" BM480+ IF(AND(BN$14>$B480,$C480>$B480,BN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BN$14-$B480-1),0)","v":0},{"$f":" BN480+ IF(AND(BO$14>$B480,$C480>$B480,BO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BO$14-$B480-1),0)","v":0},{"$f":" BO480+ IF(AND(BP$14>$B480,$C480>$B480,BP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BP$14-$B480-1),0)","v":0},{"$f":" BP480+ IF(AND(BQ$14>$B480,$C480>$B480,BQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BQ$14-$B480-1),0)","v":0},{"$f":" BQ480+ IF(AND(BR$14>$B480,$C480>$B480,BR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BR$14-$B480-1),0)","v":0},{"$f":" BR480+ IF(AND(BS$14>$B480,$C480>$B480,BS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BS$14-$B480-1),0)","v":0},{"$f":" BS480+ IF(AND(BT$14>$B480,$C480>$B480,BT$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BT$14-$B480-1),0)","v":0},{"$f":" BT480+ IF(AND(BU$14>$B480,$C480>$B480,BU$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BU$14-$B480-1),0)","v":0},{"$f":" BU480+ IF(AND(BV$14>$B480,$C480>$B480,BV$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BV$14-$B480-1),0)","v":0},{"$f":" BV480+ IF(AND(BW$14>$B480,$C480>$B480,BW$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BW$14-$B480-1),0)","v":0},{"$f":" BW480+ IF(AND(BX$14>$B480,$C480>$B480,BX$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BX$14-$B480-1),0)","v":0},{"$f":" BX480+ IF(AND(BY$14>$B480,$C480>$B480,BY$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BY$14-$B480-1),0)","v":0},{"$f":" BY480+ IF(AND(BZ$14>$B480,$C480>$B480,BZ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,BZ$14-$B480-1),0)","v":0},{"$f":" BZ480+ IF(AND(CA$14>$B480,$C480>$B480,CA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CA$14-$B480-1),0)","v":0},{"$f":" CA480+ IF(AND(CB$14>$B480,$C480>$B480,CB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CB$14-$B480-1),0)","v":0},{"$f":" CB480+ IF(AND(CC$14>$B480,$C480>$B480,CC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CC$14-$B480-1),0)","v":0},{"$f":" CC480+ IF(AND(CD$14>$B480,$C480>$B480,CD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CD$14-$B480-1),0)","v":0},{"$f":" CD480+ IF(AND(CE$14>$B480,$C480>$B480,CE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CE$14-$B480-1),0)","v":0},{"$f":" CE480+ IF(AND(CF$14>$B480,$C480>$B480,CF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CF$14-$B480-1),0)","v":0},{"$f":" CF480+ IF(AND(CG$14>$B480,$C480>$B480,CG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CG$14-$B480-1),0)","v":0},{"$f":" CG480+ IF(AND(CH$14>$B480,$C480>$B480,CH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CH$14-$B480-1),0)","v":0},{"$f":" CH480+ IF(AND(CI$14>$B480,$C480>$B480,CI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CI$14-$B480-1),0)","v":0},{"$f":" CI480+ IF(AND(CJ$14>$B480,$C480>$B480,CJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CJ$14-$B480-1),0)","v":0},{"$f":" CJ480+ IF(AND(CK$14>$B480,$C480>$B480,CK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CK$14-$B480-1),0)","v":0},{"$f":" CK480+ IF(AND(CL$14>$B480,$C480>$B480,CL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CL$14-$B480-1),0)","v":0},{"$f":" CL480+ IF(AND(CM$14>$B480,$C480>$B480,CM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CM$14-$B480-1),0)","v":0},{"$f":" CM480+ IF(AND(CN$14>$B480,$C480>$B480,CN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CN$14-$B480-1),0)","v":0},{"$f":" CN480+ IF(AND(CO$14>$B480,$C480>$B480,CO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CO$14-$B480-1),0)","v":0},{"$f":" CO480+ IF(AND(CP$14>$B480,$C480>$B480,CP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CP$14-$B480-1),0)","v":0},{"$f":" CP480+ IF(AND(CQ$14>$B480,$C480>$B480,CQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CQ$14-$B480-1),0)","v":0},{"$f":" CQ480+ IF(AND(CR$14>$B480,$C480>$B480,CR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CR$14-$B480-1),0)","v":0},{"$f":" CR480+ IF(AND(CS$14>$B480,$C480>$B480,CS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CS$14-$B480-1),0)","v":0},{"$f":" CS480+ IF(AND(CT$14>$B480,$C480>$B480,CT$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CT$14-$B480-1),0)","v":0},{"$f":" CT480+ IF(AND(CU$14>$B480,$C480>$B480,CU$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CU$14-$B480-1),0)","v":0},{"$f":" CU480+ IF(AND(CV$14>$B480,$C480>$B480,CV$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CV$14-$B480-1),0)","v":0},{"$f":" CV480+ IF(AND(CW$14>$B480,$C480>$B480,CW$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CW$14-$B480-1),0)","v":0},{"$f":" CW480+ IF(AND(CX$14>$B480,$C480>$B480,CX$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CX$14-$B480-1),0)","v":0},{"$f":" CX480+ IF(AND(CY$14>$B480,$C480>$B480,CY$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CY$14-$B480-1),0)","v":0},{"$f":" CY480+ IF(AND(CZ$14>$B480,$C480>$B480,CZ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,CZ$14-$B480-1),0)","v":0},{"$f":" CZ480+ IF(AND(DA$14>$B480,$C480>$B480,DA$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DA$14-$B480-1),0)","v":0},{"$f":" DA480+ IF(AND(DB$14>$B480,$C480>$B480,DB$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DB$14-$B480-1),0)","v":0},{"$f":" DB480+ IF(AND(DC$14>$B480,$C480>$B480,DC$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DC$14-$B480-1),0)","v":0},{"$f":" DC480+ IF(AND(DD$14>$B480,$C480>$B480,DD$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DD$14-$B480-1),0)","v":0},{"$f":" DD480+ IF(AND(DE$14>$B480,$C480>$B480,DE$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DE$14-$B480-1),0)","v":0},{"$f":" DE480+ IF(AND(DF$14>$B480,$C480>$B480,DF$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DF$14-$B480-1),0)","v":0},{"$f":" DF480+ IF(AND(DG$14>$B480,$C480>$B480,DG$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DG$14-$B480-1),0)","v":0},{"$f":" DG480+ IF(AND(DH$14>$B480,$C480>$B480,DH$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DH$14-$B480-1),0)","v":0},{"$f":" DH480+ IF(AND(DI$14>$B480,$C480>$B480,DI$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DI$14-$B480-1),0)","v":0},{"$f":" DI480+ IF(AND(DJ$14>$B480,$C480>$B480,DJ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DJ$14-$B480-1),0)","v":0},{"$f":" DJ480+ IF(AND(DK$14>$B480,$C480>$B480,DK$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DK$14-$B480-1),0)","v":0},{"$f":" DK480+ IF(AND(DL$14>$B480,$C480>$B480,DL$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DL$14-$B480-1),0)","v":0},{"$f":" DL480+ IF(AND(DM$14>$B480,$C480>$B480,DM$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DM$14-$B480-1),0)","v":0},{"$f":" DM480+ IF(AND(DN$14>$B480,$C480>$B480,DN$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DN$14-$B480-1),0)","v":0},{"$f":" DN480+ IF(AND(DO$14>$B480,$C480>$B480,DO$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DO$14-$B480-1),0)","v":0},{"$f":" DO480+ IF(AND(DP$14>$B480,$C480>$B480,DP$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DP$14-$B480-1),0)","v":0},{"$f":" DP480+ IF(AND(DQ$14>$B480,$C480>$B480,DQ$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DQ$14-$B480-1),0)","v":0},{"$f":" DQ480+ IF(AND(DR$14>$B480,$C480>$B480,DR$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DR$14-$B480-1),0)","v":0},{"$f":" DR480+ IF(AND(DS$14>$B480,$C480>$B480,DS$14-$B480<$C$5),OFFSET(Input!$BJ480,0,DS$14-$B480-1),0)","v":0}]
[{"$f":"Calcs!A522","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E522),1,Calcs!E522)*Periods,0)","v":0},{"$f":"ROUND(MAX(B522,Input!Z522*Periods),0)","v":0},null,null,0,{"$f":" F522+ IF(AND(G$14>$B522,$C522>$B522,G$14-$B522<$C$5),OFFSET(Input!$BJ522,0,G$14-$B522-1),0)","v":0},{"$f":" G522+ IF(AND(H$14>$B522,$C522>$B522,H$14-$B522<$C$5),OFFSET(Input!$BJ522,0,H$14-$B522-1),0)","v":0},{"$f":" H522+ IF(AND(I$14>$B522,$C522>$B522,I$14-$B522<$C$5),OFFSET(Input!$BJ522,0,I$14-$B522-1),0)","v":0},{"$f":" I522+ IF(AND(J$14>$B522,$C522>$B522,J$14-$B522<$C$5),OFFSET(Input!$BJ522,0,J$14-$B522-1),0)","v":0},{"$f":" J522+ IF(AND(K$14>$B522,$C522>$B522,K$14-$B522<$C$5),OFFSET(Input!$BJ522,0,K$14-$B522-1),0)","v":0},{"$f":" K522+ IF(AND(L$14>$B522,$C522>$B522,L$14-$B522<$C$5),OFFSET(Input!$BJ522,0,L$14-$B522-1),0)","v":0},{"$f":" L522+ IF(AND(M$14>$B522,$C522>$B522,M$14-$B522<$C$5),OFFSET(Input!$BJ522,0,M$14-$B522-1),0)","v":0},{"$f":" M522+ IF(AND(N$14>$B522,$C522>$B522,N$14-$B522<$C$5),OFFSET(Input!$BJ522,0,N$14-$B522-1),0)","v":0},{"$f":" N522+ IF(AND(O$14>$B522,$C522>$B522,O$14-$B522<$C$5),OFFSET(Input!$BJ522,0,O$14-$B522-1),0)","v":0},{"$f":" O522+ IF(AND(P$14>$B522,$C522>$B522,P$14-$B522<$C$5),OFFSET(Input!$BJ522,0,P$14-$B522-1),0)","v":0},{"$f":" P522+ IF(AND(Q$14>$B522,$C522>$B522,Q$14-$B522<$C$5),OFFSET(Input!$BJ522,0,Q$14-$B522-1),0)","v":0},{"$f":" Q522+ IF(AND(R$14>$B522,$C522>$B522,R$14-$B522<$C$5),OFFSET(Input!$BJ522,0,R$14-$B522-1),0)","v":0},{"$f":" R522+ IF(AND(S$14>$B522,$C522>$B522,S$14-$B522<$C$5),OFFSET(Input!$BJ522,0,S$14-$B522-1),0)","v":0},{"$f":" S522+ IF(AND(T$14>$B522,$C522>$B522,T$14-$B522<$C$5),OFFSET(Input!$BJ522,0,T$14-$B522-1),0)","v":0},{"$f":" T522+ IF(AND(U$14>$B522,$C522>$B522,U$14-$B522<$C$5),OFFSET(Input!$BJ522,0,U$14-$B522-1),0)","v":0},{"$f":" U522+ IF(AND(V$14>$B522,$C522>$B522,V$14-$B522<$C$5),OFFSET(Input!$BJ522,0,V$14-$B522-1),0)","v":0},{"$f":" V522+ IF(AND(W$14>$B522,$C522>$B522,W$14-$B522<$C$5),OFFSET(Input!$BJ522,0,W$14-$B522-1),0)","v":0},{"$f":" W522+ IF(AND(X$14>$B522,$C522>$B522,X$14-$B522<$C$5),OFFSET(Input!$BJ522,0,X$14-$B522-1),0)","v":0},{"$f":" X522+ IF(AND(Y$14>$B522,$C522>$B522,Y$14-$B522<$C$5),OFFSET(Input!$BJ522,0,Y$14-$B522-1),0)","v":0},{"$f":" Y522+ IF(AND(Z$14>$B522,$C522>$B522,Z$14-$B522<$C$5),OFFSET(Input!$BJ522,0,Z$14-$B522-1),0)","v":0},{"$f":" Z522+ IF(AND(AA$14>$B522,$C522>$B522,AA$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AA$14-$B522-1),0)","v":0},{"$f":" AA522+ IF(AND(AB$14>$B522,$C522>$B522,AB$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AB$14-$B522-1),0)","v":0},{"$f":" AB522+ IF(AND(AC$14>$B522,$C522>$B522,AC$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AC$14-$B522-1),0)","v":0},{"$f":" AC522+ IF(AND(AD$14>$B522,$C522>$B522,AD$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AD$14-$B522-1),0)","v":0},{"$f":" AD522+ IF(AND(AE$14>$B522,$C522>$B522,AE$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AE$14-$B522-1),0)","v":0},{"$f":" AE522+ IF(AND(AF$14>$B522,$C522>$B522,AF$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AF$14-$B522-1),0)","v":0},{"$f":" AF522+ IF(AND(AG$14>$B522,$C522>$B522,AG$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AG$14-$B522-1),0)","v":0},{"$f":" AG522+ IF(AND(AH$14>$B522,$C522>$B522,AH$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AH$14-$B522-1),0)","v":0},{"$f":" AH522+ IF(AND(AI$14>$B522,$C522>$B522,AI$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AI$14-$B522-1),0)","v":0},{"$f":" AI522+ IF(AND(AJ$14>$B522,$C522>$B522,AJ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AJ$14-$B522-1),0)","v":0},{"$f":" AJ522+ IF(AND(AK$14>$B522,$C522>$B522,AK$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AK$14-$B522-1),0)","v":0},{"$f":" AK522+ IF(AND(AL$14>$B522,$C522>$B522,AL$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AL$14-$B522-1),0)","v":0},{"$f":" AL522+ IF(AND(AM$14>$B522,$C522>$B522,AM$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AM$14-$B522-1),0)","v":0},{"$f":" AM522+ IF(AND(AN$14>$B522,$C522>$B522,AN$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AN$14-$B522-1),0)","v":0},{"$f":" AN522+ IF(AND(AO$14>$B522,$C522>$B522,AO$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AO$14-$B522-1),0)","v":0},{"$f":" AO522+ IF(AND(AP$14>$B522,$C522>$B522,AP$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AP$14-$B522-1),0)","v":0},{"$f":" AP522+ IF(AND(AQ$14>$B522,$C522>$B522,AQ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AQ$14-$B522-1),0)","v":0},{"$f":" AQ522+ IF(AND(AR$14>$B522,$C522>$B522,AR$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AR$14-$B522-1),0)","v":0},{"$f":" AR522+ IF(AND(AS$14>$B522,$C522>$B522,AS$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AS$14-$B522-1),0)","v":0},{"$f":" AS522+ IF(AND(AT$14>$B522,$C522>$B522,AT$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AT$14-$B522-1),0)","v":0},{"$f":" AT522+ IF(AND(AU$14>$B522,$C522>$B522,AU$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AU$14-$B522-1),0)","v":0},{"$f":" AU522+ IF(AND(AV$14>$B522,$C522>$B522,AV$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AV$14-$B522-1),0)","v":0},{"$f":" AV522+ IF(AND(AW$14>$B522,$C522>$B522,AW$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AW$14-$B522-1),0)","v":0},{"$f":" AW522+ IF(AND(AX$14>$B522,$C522>$B522,AX$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AX$14-$B522-1),0)","v":0},{"$f":" AX522+ IF(AND(AY$14>$B522,$C522>$B522,AY$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AY$14-$B522-1),0)","v":0},{"$f":" AY522+ IF(AND(AZ$14>$B522,$C522>$B522,AZ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,AZ$14-$B522-1),0)","v":0},{"$f":" AZ522+ IF(AND(BA$14>$B522,$C522>$B522,BA$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BA$14-$B522-1),0)","v":0},{"$f":" BA522+ IF(AND(BB$14>$B522,$C522>$B522,BB$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BB$14-$B522-1),0)","v":0},{"$f":" BB522+ IF(AND(BC$14>$B522,$C522>$B522,BC$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BC$14-$B522-1),0)","v":0},{"$f":" BC522+ IF(AND(BD$14>$B522,$C522>$B522,BD$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BD$14-$B522-1),0)","v":0},{"$f":" BD522+ IF(AND(BE$14>$B522,$C522>$B522,BE$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BE$14-$B522-1),0)","v":0},{"$f":" BE522+ IF(AND(BF$14>$B522,$C522>$B522,BF$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BF$14-$B522-1),0)","v":0},{"$f":" BF522+ IF(AND(BG$14>$B522,$C522>$B522,BG$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BG$14-$B522-1),0)","v":0},{"$f":" BG522+ IF(AND(BH$14>$B522,$C522>$B522,BH$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BH$14-$B522-1),0)","v":0},{"$f":" BH522+ IF(AND(BI$14>$B522,$C522>$B522,BI$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BI$14-$B522-1),0)","v":0},{"$f":" BI522+ IF(AND(BJ$14>$B522,$C522>$B522,BJ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BJ$14-$B522-1),0)","v":0},{"$f":" BJ522+ IF(AND(BK$14>$B522,$C522>$B522,BK$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BK$14-$B522-1),0)","v":0},{"$f":" BK522+ IF(AND(BL$14>$B522,$C522>$B522,BL$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BL$14-$B522-1),0)","v":0},{"$f":" BL522+ IF(AND(BM$14>$B522,$C522>$B522,BM$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BM$14-$B522-1),0)","v":0},{"$f":" BM522+ IF(AND(BN$14>$B522,$C522>$B522,BN$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BN$14-$B522-1),0)","v":0},{"$f":" BN522+ IF(AND(BO$14>$B522,$C522>$B522,BO$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BO$14-$B522-1),0)","v":0},{"$f":" BO522+ IF(AND(BP$14>$B522,$C522>$B522,BP$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BP$14-$B522-1),0)","v":0},{"$f":" BP522+ IF(AND(BQ$14>$B522,$C522>$B522,BQ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BQ$14-$B522-1),0)","v":0},{"$f":" BQ522+ IF(AND(BR$14>$B522,$C522>$B522,BR$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BR$14-$B522-1),0)","v":0},{"$f":" BR522+ IF(AND(BS$14>$B522,$C522>$B522,BS$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BS$14-$B522-1),0)","v":0},{"$f":" BS522+ IF(AND(BT$14>$B522,$C522>$B522,BT$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BT$14-$B522-1),0)","v":0},{"$f":" BT522+ IF(AND(BU$14>$B522,$C522>$B522,BU$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BU$14-$B522-1),0)","v":0},{"$f":" BU522+ IF(AND(BV$14>$B522,$C522>$B522,BV$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BV$14-$B522-1),0)","v":0},{"$f":" BV522+ IF(AND(BW$14>$B522,$C522>$B522,BW$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BW$14-$B522-1),0)","v":0},{"$f":" BW522+ IF(AND(BX$14>$B522,$C522>$B522,BX$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BX$14-$B522-1),0)","v":0},{"$f":" BX522+ IF(AND(BY$14>$B522,$C522>$B522,BY$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BY$14-$B522-1),0)","v":0},{"$f":" BY522+ IF(AND(BZ$14>$B522,$C522>$B522,BZ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,BZ$14-$B522-1),0)","v":0},{"$f":" BZ522+ IF(AND(CA$14>$B522,$C522>$B522,CA$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CA$14-$B522-1),0)","v":0},{"$f":" CA522+ IF(AND(CB$14>$B522,$C522>$B522,CB$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CB$14-$B522-1),0)","v":0},{"$f":" CB522+ IF(AND(CC$14>$B522,$C522>$B522,CC$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CC$14-$B522-1),0)","v":0},{"$f":" CC522+ IF(AND(CD$14>$B522,$C522>$B522,CD$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CD$14-$B522-1),0)","v":0},{"$f":" CD522+ IF(AND(CE$14>$B522,$C522>$B522,CE$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CE$14-$B522-1),0)","v":0},{"$f":" CE522+ IF(AND(CF$14>$B522,$C522>$B522,CF$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CF$14-$B522-1),0)","v":0},{"$f":" CF522+ IF(AND(CG$14>$B522,$C522>$B522,CG$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CG$14-$B522-1),0)","v":0},{"$f":" CG522+ IF(AND(CH$14>$B522,$C522>$B522,CH$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CH$14-$B522-1),0)","v":0},{"$f":" CH522+ IF(AND(CI$14>$B522,$C522>$B522,CI$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CI$14-$B522-1),0)","v":0},{"$f":" CI522+ IF(AND(CJ$14>$B522,$C522>$B522,CJ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CJ$14-$B522-1),0)","v":0},{"$f":" CJ522+ IF(AND(CK$14>$B522,$C522>$B522,CK$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CK$14-$B522-1),0)","v":0},{"$f":" CK522+ IF(AND(CL$14>$B522,$C522>$B522,CL$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CL$14-$B522-1),0)","v":0},{"$f":" CL522+ IF(AND(CM$14>$B522,$C522>$B522,CM$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CM$14-$B522-1),0)","v":0},{"$f":" CM522+ IF(AND(CN$14>$B522,$C522>$B522,CN$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CN$14-$B522-1),0)","v":0},{"$f":" CN522+ IF(AND(CO$14>$B522,$C522>$B522,CO$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CO$14-$B522-1),0)","v":0},{"$f":" CO522+ IF(AND(CP$14>$B522,$C522>$B522,CP$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CP$14-$B522-1),0)","v":0},{"$f":" CP522+ IF(AND(CQ$14>$B522,$C522>$B522,CQ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CQ$14-$B522-1),0)","v":0},{"$f":" CQ522+ IF(AND(CR$14>$B522,$C522>$B522,CR$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CR$14-$B522-1),0)","v":0},{"$f":" CR522+ IF(AND(CS$14>$B522,$C522>$B522,CS$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CS$14-$B522-1),0)","v":0},{"$f":" CS522+ IF(AND(CT$14>$B522,$C522>$B522,CT$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CT$14-$B522-1),0)","v":0},{"$f":" CT522+ IF(AND(CU$14>$B522,$C522>$B522,CU$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CU$14-$B522-1),0)","v":0},{"$f":" CU522+ IF(AND(CV$14>$B522,$C522>$B522,CV$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CV$14-$B522-1),0)","v":0},{"$f":" CV522+ IF(AND(CW$14>$B522,$C522>$B522,CW$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CW$14-$B522-1),0)","v":0},{"$f":" CW522+ IF(AND(CX$14>$B522,$C522>$B522,CX$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CX$14-$B522-1),0)","v":0},{"$f":" CX522+ IF(AND(CY$14>$B522,$C522>$B522,CY$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CY$14-$B522-1),0)","v":0},{"$f":" CY522+ IF(AND(CZ$14>$B522,$C522>$B522,CZ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,CZ$14-$B522-1),0)","v":0},{"$f":" CZ522+ IF(AND(DA$14>$B522,$C522>$B522,DA$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DA$14-$B522-1),0)","v":0},{"$f":" DA522+ IF(AND(DB$14>$B522,$C522>$B522,DB$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DB$14-$B522-1),0)","v":0},{"$f":" DB522+ IF(AND(DC$14>$B522,$C522>$B522,DC$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DC$14-$B522-1),0)","v":0},{"$f":" DC522+ IF(AND(DD$14>$B522,$C522>$B522,DD$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DD$14-$B522-1),0)","v":0},{"$f":" DD522+ IF(AND(DE$14>$B522,$C522>$B522,DE$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DE$14-$B522-1),0)","v":0},{"$f":" DE522+ IF(AND(DF$14>$B522,$C522>$B522,DF$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DF$14-$B522-1),0)","v":0},{"$f":" DF522+ IF(AND(DG$14>$B522,$C522>$B522,DG$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DG$14-$B522-1),0)","v":0},{"$f":" DG522+ IF(AND(DH$14>$B522,$C522>$B522,DH$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DH$14-$B522-1),0)","v":0},{"$f":" DH522+ IF(AND(DI$14>$B522,$C522>$B522,DI$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DI$14-$B522-1),0)","v":0},{"$f":" DI522+ IF(AND(DJ$14>$B522,$C522>$B522,DJ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DJ$14-$B522-1),0)","v":0},{"$f":" DJ522+ IF(AND(DK$14>$B522,$C522>$B522,DK$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DK$14-$B522-1),0)","v":0},{"$f":" DK522+ IF(AND(DL$14>$B522,$C522>$B522,DL$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DL$14-$B522-1),0)","v":0},{"$f":" DL522+ IF(AND(DM$14>$B522,$C522>$B522,DM$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DM$14-$B522-1),0)","v":0},{"$f":" DM522+ IF(AND(DN$14>$B522,$C522>$B522,DN$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DN$14-$B522-1),0)","v":0},{"$f":" DN522+ IF(AND(DO$14>$B522,$C522>$B522,DO$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DO$14-$B522-1),0)","v":0},{"$f":" DO522+ IF(AND(DP$14>$B522,$C522>$B522,DP$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DP$14-$B522-1),0)","v":0},{"$f":" DP522+ IF(AND(DQ$14>$B522,$C522>$B522,DQ$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DQ$14-$B522-1),0)","v":0},{"$f":" DQ522+ IF(AND(DR$14>$B522,$C522>$B522,DR$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DR$14-$B522-1),0)","v":0},{"$f":" DR522+ IF(AND(DS$14>$B522,$C522>$B522,DS$14-$B522<$C$5),OFFSET(Input!$BJ522,0,DS$14-$B522-1),0)","v":0}]
[{"$f":"Calcs!A545","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E545),1,Calcs!E545)*Periods,0)","v":0},{"$f":"ROUND(MAX(B545,Input!Z545*Periods),0)","v":0},null,null,0,{"$f":" F545+ IF(AND(G$14>$B545,$C545>$B545,G$14-$B545<$C$5),OFFSET(Input!$BJ545,0,G$14-$B545-1),0)","v":0},{"$f":" G545+ IF(AND(H$14>$B545,$C545>$B545,H$14-$B545<$C$5),OFFSET(Input!$BJ545,0,H$14-$B545-1),0)","v":0},{"$f":" H545+ IF(AND(I$14>$B545,$C545>$B545,I$14-$B545<$C$5),OFFSET(Input!$BJ545,0,I$14-$B545-1),0)","v":0},{"$f":" I545+ IF(AND(J$14>$B545,$C545>$B545,J$14-$B545<$C$5),OFFSET(Input!$BJ545,0,J$14-$B545-1),0)","v":0},{"$f":" J545+ IF(AND(K$14>$B545,$C545>$B545,K$14-$B545<$C$5),OFFSET(Input!$BJ545,0,K$14-$B545-1),0)","v":0},{"$f":" K545+ IF(AND(L$14>$B545,$C545>$B545,L$14-$B545<$C$5),OFFSET(Input!$BJ545,0,L$14-$B545-1),0)","v":0},{"$f":" L545+ IF(AND(M$14>$B545,$C545>$B545,M$14-$B545<$C$5),OFFSET(Input!$BJ545,0,M$14-$B545-1),0)","v":0},{"$f":" M545+ IF(AND(N$14>$B545,$C545>$B545,N$14-$B545<$C$5),OFFSET(Input!$BJ545,0,N$14-$B545-1),0)","v":0},{"$f":" N545+ IF(AND(O$14>$B545,$C545>$B545,O$14-$B545<$C$5),OFFSET(Input!$BJ545,0,O$14-$B545-1),0)","v":0},{"$f":" O545+ IF(AND(P$14>$B545,$C545>$B545,P$14-$B545<$C$5),OFFSET(Input!$BJ545,0,P$14-$B545-1),0)","v":0},{"$f":" P545+ IF(AND(Q$14>$B545,$C545>$B545,Q$14-$B545<$C$5),OFFSET(Input!$BJ545,0,Q$14-$B545-1),0)","v":0},{"$f":" Q545+ IF(AND(R$14>$B545,$C545>$B545,R$14-$B545<$C$5),OFFSET(Input!$BJ545,0,R$14-$B545-1),0)","v":0},{"$f":" R545+ IF(AND(S$14>$B545,$C545>$B545,S$14-$B545<$C$5),OFFSET(Input!$BJ545,0,S$14-$B545-1),0)","v":0},{"$f":" S545+ IF(AND(T$14>$B545,$C545>$B545,T$14-$B545<$C$5),OFFSET(Input!$BJ545,0,T$14-$B545-1),0)","v":0},{"$f":" T545+ IF(AND(U$14>$B545,$C545>$B545,U$14-$B545<$C$5),OFFSET(Input!$BJ545,0,U$14-$B545-1),0)","v":0},{"$f":" U545+ IF(AND(V$14>$B545,$C545>$B545,V$14-$B545<$C$5),OFFSET(Input!$BJ545,0,V$14-$B545-1),0)","v":0},{"$f":" V545+ IF(AND(W$14>$B545,$C545>$B545,W$14-$B545<$C$5),OFFSET(Input!$BJ545,0,W$14-$B545-1),0)","v":0},{"$f":" W545+ IF(AND(X$14>$B545,$C545>$B545,X$14-$B545<$C$5),OFFSET(Input!$BJ545,0,X$14-$B545-1),0)","v":0},{"$f":" X545+ IF(AND(Y$14>$B545,$C545>$B545,Y$14-$B545<$C$5),OFFSET(Input!$BJ545,0,Y$14-$B545-1),0)","v":0},{"$f":" Y545+ IF(AND(Z$14>$B545,$C545>$B545,Z$14-$B545<$C$5),OFFSET(Input!$BJ545,0,Z$14-$B545-1),0)","v":0},{"$f":" Z545+ IF(AND(AA$14>$B545,$C545>$B545,AA$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AA$14-$B545-1),0)","v":0},{"$f":" AA545+ IF(AND(AB$14>$B545,$C545>$B545,AB$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AB$14-$B545-1),0)","v":0},{"$f":" AB545+ IF(AND(AC$14>$B545,$C545>$B545,AC$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AC$14-$B545-1),0)","v":0},{"$f":" AC545+ IF(AND(AD$14>$B545,$C545>$B545,AD$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AD$14-$B545-1),0)","v":0},{"$f":" AD545+ IF(AND(AE$14>$B545,$C545>$B545,AE$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AE$14-$B545-1),0)","v":0},{"$f":" AE545+ IF(AND(AF$14>$B545,$C545>$B545,AF$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AF$14-$B545-1),0)","v":0},{"$f":" AF545+ IF(AND(AG$14>$B545,$C545>$B545,AG$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AG$14-$B545-1),0)","v":0},{"$f":" AG545+ IF(AND(AH$14>$B545,$C545>$B545,AH$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AH$14-$B545-1),0)","v":0},{"$f":" AH545+ IF(AND(AI$14>$B545,$C545>$B545,AI$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AI$14-$B545-1),0)","v":0},{"$f":" AI545+ IF(AND(AJ$14>$B545,$C545>$B545,AJ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AJ$14-$B545-1),0)","v":0},{"$f":" AJ545+ IF(AND(AK$14>$B545,$C545>$B545,AK$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AK$14-$B545-1),0)","v":0},{"$f":" AK545+ IF(AND(AL$14>$B545,$C545>$B545,AL$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AL$14-$B545-1),0)","v":0},{"$f":" AL545+ IF(AND(AM$14>$B545,$C545>$B545,AM$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AM$14-$B545-1),0)","v":0},{"$f":" AM545+ IF(AND(AN$14>$B545,$C545>$B545,AN$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AN$14-$B545-1),0)","v":0},{"$f":" AN545+ IF(AND(AO$14>$B545,$C545>$B545,AO$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AO$14-$B545-1),0)","v":0},{"$f":" AO545+ IF(AND(AP$14>$B545,$C545>$B545,AP$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AP$14-$B545-1),0)","v":0},{"$f":" AP545+ IF(AND(AQ$14>$B545,$C545>$B545,AQ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AQ$14-$B545-1),0)","v":0},{"$f":" AQ545+ IF(AND(AR$14>$B545,$C545>$B545,AR$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AR$14-$B545-1),0)","v":0},{"$f":" AR545+ IF(AND(AS$14>$B545,$C545>$B545,AS$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AS$14-$B545-1),0)","v":0},{"$f":" AS545+ IF(AND(AT$14>$B545,$C545>$B545,AT$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AT$14-$B545-1),0)","v":0},{"$f":" AT545+ IF(AND(AU$14>$B545,$C545>$B545,AU$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AU$14-$B545-1),0)","v":0},{"$f":" AU545+ IF(AND(AV$14>$B545,$C545>$B545,AV$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AV$14-$B545-1),0)","v":0},{"$f":" AV545+ IF(AND(AW$14>$B545,$C545>$B545,AW$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AW$14-$B545-1),0)","v":0},{"$f":" AW545+ IF(AND(AX$14>$B545,$C545>$B545,AX$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AX$14-$B545-1),0)","v":0},{"$f":" AX545+ IF(AND(AY$14>$B545,$C545>$B545,AY$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AY$14-$B545-1),0)","v":0},{"$f":" AY545+ IF(AND(AZ$14>$B545,$C545>$B545,AZ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,AZ$14-$B545-1),0)","v":0},{"$f":" AZ545+ IF(AND(BA$14>$B545,$C545>$B545,BA$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BA$14-$B545-1),0)","v":0},{"$f":" BA545+ IF(AND(BB$14>$B545,$C545>$B545,BB$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BB$14-$B545-1),0)","v":0},{"$f":" BB545+ IF(AND(BC$14>$B545,$C545>$B545,BC$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BC$14-$B545-1),0)","v":0},{"$f":" BC545+ IF(AND(BD$14>$B545,$C545>$B545,BD$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BD$14-$B545-1),0)","v":0},{"$f":" BD545+ IF(AND(BE$14>$B545,$C545>$B545,BE$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BE$14-$B545-1),0)","v":0},{"$f":" BE545+ IF(AND(BF$14>$B545,$C545>$B545,BF$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BF$14-$B545-1),0)","v":0},{"$f":" BF545+ IF(AND(BG$14>$B545,$C545>$B545,BG$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BG$14-$B545-1),0)","v":0},{"$f":" BG545+ IF(AND(BH$14>$B545,$C545>$B545,BH$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BH$14-$B545-1),0)","v":0},{"$f":" BH545+ IF(AND(BI$14>$B545,$C545>$B545,BI$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BI$14-$B545-1),0)","v":0},{"$f":" BI545+ IF(AND(BJ$14>$B545,$C545>$B545,BJ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BJ$14-$B545-1),0)","v":0},{"$f":" BJ545+ IF(AND(BK$14>$B545,$C545>$B545,BK$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BK$14-$B545-1),0)","v":0},{"$f":" BK545+ IF(AND(BL$14>$B545,$C545>$B545,BL$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BL$14-$B545-1),0)","v":0},{"$f":" BL545+ IF(AND(BM$14>$B545,$C545>$B545,BM$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BM$14-$B545-1),0)","v":0},{"$f":" BM545+ IF(AND(BN$14>$B545,$C545>$B545,BN$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BN$14-$B545-1),0)","v":0},{"$f":" BN545+ IF(AND(BO$14>$B545,$C545>$B545,BO$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BO$14-$B545-1),0)","v":0},{"$f":" BO545+ IF(AND(BP$14>$B545,$C545>$B545,BP$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BP$14-$B545-1),0)","v":0},{"$f":" BP545+ IF(AND(BQ$14>$B545,$C545>$B545,BQ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BQ$14-$B545-1),0)","v":0},{"$f":" BQ545+ IF(AND(BR$14>$B545,$C545>$B545,BR$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BR$14-$B545-1),0)","v":0},{"$f":" BR545+ IF(AND(BS$14>$B545,$C545>$B545,BS$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BS$14-$B545-1),0)","v":0},{"$f":" BS545+ IF(AND(BT$14>$B545,$C545>$B545,BT$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BT$14-$B545-1),0)","v":0},{"$f":" BT545+ IF(AND(BU$14>$B545,$C545>$B545,BU$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BU$14-$B545-1),0)","v":0},{"$f":" BU545+ IF(AND(BV$14>$B545,$C545>$B545,BV$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BV$14-$B545-1),0)","v":0},{"$f":" BV545+ IF(AND(BW$14>$B545,$C545>$B545,BW$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BW$14-$B545-1),0)","v":0},{"$f":" BW545+ IF(AND(BX$14>$B545,$C545>$B545,BX$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BX$14-$B545-1),0)","v":0},{"$f":" BX545+ IF(AND(BY$14>$B545,$C545>$B545,BY$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BY$14-$B545-1),0)","v":0},{"$f":" BY545+ IF(AND(BZ$14>$B545,$C545>$B545,BZ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,BZ$14-$B545-1),0)","v":0},{"$f":" BZ545+ IF(AND(CA$14>$B545,$C545>$B545,CA$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CA$14-$B545-1),0)","v":0},{"$f":" CA545+ IF(AND(CB$14>$B545,$C545>$B545,CB$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CB$14-$B545-1),0)","v":0},{"$f":" CB545+ IF(AND(CC$14>$B545,$C545>$B545,CC$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CC$14-$B545-1),0)","v":0},{"$f":" CC545+ IF(AND(CD$14>$B545,$C545>$B545,CD$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CD$14-$B545-1),0)","v":0},{"$f":" CD545+ IF(AND(CE$14>$B545,$C545>$B545,CE$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CE$14-$B545-1),0)","v":0},{"$f":" CE545+ IF(AND(CF$14>$B545,$C545>$B545,CF$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CF$14-$B545-1),0)","v":0},{"$f":" CF545+ IF(AND(CG$14>$B545,$C545>$B545,CG$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CG$14-$B545-1),0)","v":0},{"$f":" CG545+ IF(AND(CH$14>$B545,$C545>$B545,CH$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CH$14-$B545-1),0)","v":0},{"$f":" CH545+ IF(AND(CI$14>$B545,$C545>$B545,CI$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CI$14-$B545-1),0)","v":0},{"$f":" CI545+ IF(AND(CJ$14>$B545,$C545>$B545,CJ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CJ$14-$B545-1),0)","v":0},{"$f":" CJ545+ IF(AND(CK$14>$B545,$C545>$B545,CK$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CK$14-$B545-1),0)","v":0},{"$f":" CK545+ IF(AND(CL$14>$B545,$C545>$B545,CL$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CL$14-$B545-1),0)","v":0},{"$f":" CL545+ IF(AND(CM$14>$B545,$C545>$B545,CM$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CM$14-$B545-1),0)","v":0},{"$f":" CM545+ IF(AND(CN$14>$B545,$C545>$B545,CN$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CN$14-$B545-1),0)","v":0},{"$f":" CN545+ IF(AND(CO$14>$B545,$C545>$B545,CO$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CO$14-$B545-1),0)","v":0},{"$f":" CO545+ IF(AND(CP$14>$B545,$C545>$B545,CP$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CP$14-$B545-1),0)","v":0},{"$f":" CP545+ IF(AND(CQ$14>$B545,$C545>$B545,CQ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CQ$14-$B545-1),0)","v":0},{"$f":" CQ545+ IF(AND(CR$14>$B545,$C545>$B545,CR$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CR$14-$B545-1),0)","v":0},{"$f":" CR545+ IF(AND(CS$14>$B545,$C545>$B545,CS$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CS$14-$B545-1),0)","v":0},{"$f":" CS545+ IF(AND(CT$14>$B545,$C545>$B545,CT$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CT$14-$B545-1),0)","v":0},{"$f":" CT545+ IF(AND(CU$14>$B545,$C545>$B545,CU$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CU$14-$B545-1),0)","v":0},{"$f":" CU545+ IF(AND(CV$14>$B545,$C545>$B545,CV$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CV$14-$B545-1),0)","v":0},{"$f":" CV545+ IF(AND(CW$14>$B545,$C545>$B545,CW$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CW$14-$B545-1),0)","v":0},{"$f":" CW545+ IF(AND(CX$14>$B545,$C545>$B545,CX$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CX$14-$B545-1),0)","v":0},{"$f":" CX545+ IF(AND(CY$14>$B545,$C545>$B545,CY$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CY$14-$B545-1),0)","v":0},{"$f":" CY545+ IF(AND(CZ$14>$B545,$C545>$B545,CZ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,CZ$14-$B545-1),0)","v":0},{"$f":" CZ545+ IF(AND(DA$14>$B545,$C545>$B545,DA$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DA$14-$B545-1),0)","v":0},{"$f":" DA545+ IF(AND(DB$14>$B545,$C545>$B545,DB$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DB$14-$B545-1),0)","v":0},{"$f":" DB545+ IF(AND(DC$14>$B545,$C545>$B545,DC$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DC$14-$B545-1),0)","v":0},{"$f":" DC545+ IF(AND(DD$14>$B545,$C545>$B545,DD$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DD$14-$B545-1),0)","v":0},{"$f":" DD545+ IF(AND(DE$14>$B545,$C545>$B545,DE$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DE$14-$B545-1),0)","v":0},{"$f":" DE545+ IF(AND(DF$14>$B545,$C545>$B545,DF$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DF$14-$B545-1),0)","v":0},{"$f":" DF545+ IF(AND(DG$14>$B545,$C545>$B545,DG$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DG$14-$B545-1),0)","v":0},{"$f":" DG545+ IF(AND(DH$14>$B545,$C545>$B545,DH$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DH$14-$B545-1),0)","v":0},{"$f":" DH545+ IF(AND(DI$14>$B545,$C545>$B545,DI$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DI$14-$B545-1),0)","v":0},{"$f":" DI545+ IF(AND(DJ$14>$B545,$C545>$B545,DJ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DJ$14-$B545-1),0)","v":0},{"$f":" DJ545+ IF(AND(DK$14>$B545,$C545>$B545,DK$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DK$14-$B545-1),0)","v":0},{"$f":" DK545+ IF(AND(DL$14>$B545,$C545>$B545,DL$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DL$14-$B545-1),0)","v":0},{"$f":" DL545+ IF(AND(DM$14>$B545,$C545>$B545,DM$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DM$14-$B545-1),0)","v":0},{"$f":" DM545+ IF(AND(DN$14>$B545,$C545>$B545,DN$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DN$14-$B545-1),0)","v":0},{"$f":" DN545+ IF(AND(DO$14>$B545,$C545>$B545,DO$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DO$14-$B545-1),0)","v":0},{"$f":" DO545+ IF(AND(DP$14>$B545,$C545>$B545,DP$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DP$14-$B545-1),0)","v":0},{"$f":" DP545+ IF(AND(DQ$14>$B545,$C545>$B545,DQ$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DQ$14-$B545-1),0)","v":0},{"$f":" DQ545+ IF(AND(DR$14>$B545,$C545>$B545,DR$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DR$14-$B545-1),0)","v":0},{"$f":" DR545+ IF(AND(DS$14>$B545,$C545>$B545,DS$14-$B545<$C$5),OFFSET(Input!$BJ545,0,DS$14-$B545-1),0)","v":0}]
[{"$f":"Calcs!A583","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E583),1,Calcs!E583)*Periods,0)","v":0},{"$f":"ROUND(MAX(B583,Input!Z583*Periods),0)","v":0},null,null,0,{"$f":" F583+ IF(AND(G$14>$B583,$C583>$B583,G$14-$B583<$C$5),OFFSET(Input!$BJ583,0,G$14-$B583-1),0)","v":0},{"$f":" G583+ IF(AND(H$14>$B583,$C583>$B583,H$14-$B583<$C$5),OFFSET(Input!$BJ583,0,H$14-$B583-1),0)","v":0},{"$f":" H583+ IF(AND(I$14>$B583,$C583>$B583,I$14-$B583<$C$5),OFFSET(Input!$BJ583,0,I$14-$B583-1),0)","v":0},{"$f":" I583+ IF(AND(J$14>$B583,$C583>$B583,J$14-$B583<$C$5),OFFSET(Input!$BJ583,0,J$14-$B583-1),0)","v":0},{"$f":" J583+ IF(AND(K$14>$B583,$C583>$B583,K$14-$B583<$C$5),OFFSET(Input!$BJ583,0,K$14-$B583-1),0)","v":0},{"$f":" K583+ IF(AND(L$14>$B583,$C583>$B583,L$14-$B583<$C$5),OFFSET(Input!$BJ583,0,L$14-$B583-1),0)","v":0},{"$f":" L583+ IF(AND(M$14>$B583,$C583>$B583,M$14-$B583<$C$5),OFFSET(Input!$BJ583,0,M$14-$B583-1),0)","v":0},{"$f":" M583+ IF(AND(N$14>$B583,$C583>$B583,N$14-$B583<$C$5),OFFSET(Input!$BJ583,0,N$14-$B583-1),0)","v":0},{"$f":" N583+ IF(AND(O$14>$B583,$C583>$B583,O$14-$B583<$C$5),OFFSET(Input!$BJ583,0,O$14-$B583-1),0)","v":0},{"$f":" O583+ IF(AND(P$14>$B583,$C583>$B583,P$14-$B583<$C$5),OFFSET(Input!$BJ583,0,P$14-$B583-1),0)","v":0},{"$f":" P583+ IF(AND(Q$14>$B583,$C583>$B583,Q$14-$B583<$C$5),OFFSET(Input!$BJ583,0,Q$14-$B583-1),0)","v":0},{"$f":" Q583+ IF(AND(R$14>$B583,$C583>$B583,R$14-$B583<$C$5),OFFSET(Input!$BJ583,0,R$14-$B583-1),0)","v":0},{"$f":" R583+ IF(AND(S$14>$B583,$C583>$B583,S$14-$B583<$C$5),OFFSET(Input!$BJ583,0,S$14-$B583-1),0)","v":0},{"$f":" S583+ IF(AND(T$14>$B583,$C583>$B583,T$14-$B583<$C$5),OFFSET(Input!$BJ583,0,T$14-$B583-1),0)","v":0},{"$f":" T583+ IF(AND(U$14>$B583,$C583>$B583,U$14-$B583<$C$5),OFFSET(Input!$BJ583,0,U$14-$B583-1),0)","v":0},{"$f":" U583+ IF(AND(V$14>$B583,$C583>$B583,V$14-$B583<$C$5),OFFSET(Input!$BJ583,0,V$14-$B583-1),0)","v":0},{"$f":" V583+ IF(AND(W$14>$B583,$C583>$B583,W$14-$B583<$C$5),OFFSET(Input!$BJ583,0,W$14-$B583-1),0)","v":0},{"$f":" W583+ IF(AND(X$14>$B583,$C583>$B583,X$14-$B583<$C$5),OFFSET(Input!$BJ583,0,X$14-$B583-1),0)","v":0},{"$f":" X583+ IF(AND(Y$14>$B583,$C583>$B583,Y$14-$B583<$C$5),OFFSET(Input!$BJ583,0,Y$14-$B583-1),0)","v":0},{"$f":" Y583+ IF(AND(Z$14>$B583,$C583>$B583,Z$14-$B583<$C$5),OFFSET(Input!$BJ583,0,Z$14-$B583-1),0)","v":0},{"$f":" Z583+ IF(AND(AA$14>$B583,$C583>$B583,AA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AA$14-$B583-1),0)","v":0},{"$f":" AA583+ IF(AND(AB$14>$B583,$C583>$B583,AB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AB$14-$B583-1),0)","v":0},{"$f":" AB583+ IF(AND(AC$14>$B583,$C583>$B583,AC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AC$14-$B583-1),0)","v":0},{"$f":" AC583+ IF(AND(AD$14>$B583,$C583>$B583,AD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AD$14-$B583-1),0)","v":0},{"$f":" AD583+ IF(AND(AE$14>$B583,$C583>$B583,AE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AE$14-$B583-1),0)","v":0},{"$f":" AE583+ IF(AND(AF$14>$B583,$C583>$B583,AF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AF$14-$B583-1),0)","v":0},{"$f":" AF583+ IF(AND(AG$14>$B583,$C583>$B583,AG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AG$14-$B583-1),0)","v":0},{"$f":" AG583+ IF(AND(AH$14>$B583,$C583>$B583,AH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AH$14-$B583-1),0)","v":0},{"$f":" AH583+ IF(AND(AI$14>$B583,$C583>$B583,AI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AI$14-$B583-1),0)","v":0},{"$f":" AI583+ IF(AND(AJ$14>$B583,$C583>$B583,AJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AJ$14-$B583-1),0)","v":0},{"$f":" AJ583+ IF(AND(AK$14>$B583,$C583>$B583,AK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AK$14-$B583-1),0)","v":0},{"$f":" AK583+ IF(AND(AL$14>$B583,$C583>$B583,AL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AL$14-$B583-1),0)","v":0},{"$f":" AL583+ IF(AND(AM$14>$B583,$C583>$B583,AM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AM$14-$B583-1),0)","v":0},{"$f":" AM583+ IF(AND(AN$14>$B583,$C583>$B583,AN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AN$14-$B583-1),0)","v":0},{"$f":" AN583+ IF(AND(AO$14>$B583,$C583>$B583,AO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AO$14-$B583-1),0)","v":0},{"$f":" AO583+ IF(AND(AP$14>$B583,$C583>$B583,AP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AP$14-$B583-1),0)","v":0},{"$f":" AP583+ IF(AND(AQ$14>$B583,$C583>$B583,AQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AQ$14-$B583-1),0)","v":0},{"$f":" AQ583+ IF(AND(AR$14>$B583,$C583>$B583,AR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AR$14-$B583-1),0)","v":0},{"$f":" AR583+ IF(AND(AS$14>$B583,$C583>$B583,AS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AS$14-$B583-1),0)","v":0},{"$f":" AS583+ IF(AND(AT$14>$B583,$C583>$B583,AT$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AT$14-$B583-1),0)","v":0},{"$f":" AT583+ IF(AND(AU$14>$B583,$C583>$B583,AU$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AU$14-$B583-1),0)","v":0},{"$f":" AU583+ IF(AND(AV$14>$B583,$C583>$B583,AV$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AV$14-$B583-1),0)","v":0},{"$f":" AV583+ IF(AND(AW$14>$B583,$C583>$B583,AW$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AW$14-$B583-1),0)","v":0},{"$f":" AW583+ IF(AND(AX$14>$B583,$C583>$B583,AX$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AX$14-$B583-1),0)","v":0},{"$f":" AX583+ IF(AND(AY$14>$B583,$C583>$B583,AY$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AY$14-$B583-1),0)","v":0},{"$f":" AY583+ IF(AND(AZ$14>$B583,$C583>$B583,AZ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,AZ$14-$B583-1),0)","v":0},{"$f":" AZ583+ IF(AND(BA$14>$B583,$C583>$B583,BA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BA$14-$B583-1),0)","v":0},{"$f":" BA583+ IF(AND(BB$14>$B583,$C583>$B583,BB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BB$14-$B583-1),0)","v":0},{"$f":" BB583+ IF(AND(BC$14>$B583,$C583>$B583,BC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BC$14-$B583-1),0)","v":0},{"$f":" BC583+ IF(AND(BD$14>$B583,$C583>$B583,BD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BD$14-$B583-1),0)","v":0},{"$f":" BD583+ IF(AND(BE$14>$B583,$C583>$B583,BE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BE$14-$B583-1),0)","v":0},{"$f":" BE583+ IF(AND(BF$14>$B583,$C583>$B583,BF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BF$14-$B583-1),0)","v":0},{"$f":" BF583+ IF(AND(BG$14>$B583,$C583>$B583,BG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BG$14-$B583-1),0)","v":0},{"$f":" BG583+ IF(AND(BH$14>$B583,$C583>$B583,BH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BH$14-$B583-1),0)","v":0},{"$f":" BH583+ IF(AND(BI$14>$B583,$C583>$B583,BI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BI$14-$B583-1),0)","v":0},{"$f":" BI583+ IF(AND(BJ$14>$B583,$C583>$B583,BJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BJ$14-$B583-1),0)","v":0},{"$f":" BJ583+ IF(AND(BK$14>$B583,$C583>$B583,BK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BK$14-$B583-1),0)","v":0},{"$f":" BK583+ IF(AND(BL$14>$B583,$C583>$B583,BL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BL$14-$B583-1),0)","v":0},{"$f":" BL583+ IF(AND(BM$14>$B583,$C583>$B583,BM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BM$14-$B583-1),0)","v":0},{"$f":" BM583+ IF(AND(BN$14>$B583,$C583>$B583,BN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BN$14-$B583-1),0)","v":0},{"$f":" BN583+ IF(AND(BO$14>$B583,$C583>$B583,BO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BO$14-$B583-1),0)","v":0},{"$f":" BO583+ IF(AND(BP$14>$B583,$C583>$B583,BP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BP$14-$B583-1),0)","v":0},{"$f":" BP583+ IF(AND(BQ$14>$B583,$C583>$B583,BQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BQ$14-$B583-1),0)","v":0},{"$f":" BQ583+ IF(AND(BR$14>$B583,$C583>$B583,BR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BR$14-$B583-1),0)","v":0},{"$f":" BR583+ IF(AND(BS$14>$B583,$C583>$B583,BS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BS$14-$B583-1),0)","v":0},{"$f":" BS583+ IF(AND(BT$14>$B583,$C583>$B583,BT$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BT$14-$B583-1),0)","v":0},{"$f":" BT583+ IF(AND(BU$14>$B583,$C583>$B583,BU$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BU$14-$B583-1),0)","v":0},{"$f":" BU583+ IF(AND(BV$14>$B583,$C583>$B583,BV$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BV$14-$B583-1),0)","v":0},{"$f":" BV583+ IF(AND(BW$14>$B583,$C583>$B583,BW$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BW$14-$B583-1),0)","v":0},{"$f":" BW583+ IF(AND(BX$14>$B583,$C583>$B583,BX$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BX$14-$B583-1),0)","v":0},{"$f":" BX583+ IF(AND(BY$14>$B583,$C583>$B583,BY$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BY$14-$B583-1),0)","v":0},{"$f":" BY583+ IF(AND(BZ$14>$B583,$C583>$B583,BZ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,BZ$14-$B583-1),0)","v":0},{"$f":" BZ583+ IF(AND(CA$14>$B583,$C583>$B583,CA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CA$14-$B583-1),0)","v":0},{"$f":" CA583+ IF(AND(CB$14>$B583,$C583>$B583,CB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CB$14-$B583-1),0)","v":0},{"$f":" CB583+ IF(AND(CC$14>$B583,$C583>$B583,CC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CC$14-$B583-1),0)","v":0},{"$f":" CC583+ IF(AND(CD$14>$B583,$C583>$B583,CD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CD$14-$B583-1),0)","v":0},{"$f":" CD583+ IF(AND(CE$14>$B583,$C583>$B583,CE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CE$14-$B583-1),0)","v":0},{"$f":" CE583+ IF(AND(CF$14>$B583,$C583>$B583,CF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CF$14-$B583-1),0)","v":0},{"$f":" CF583+ IF(AND(CG$14>$B583,$C583>$B583,CG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CG$14-$B583-1),0)","v":0},{"$f":" CG583+ IF(AND(CH$14>$B583,$C583>$B583,CH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CH$14-$B583-1),0)","v":0},{"$f":" CH583+ IF(AND(CI$14>$B583,$C583>$B583,CI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CI$14-$B583-1),0)","v":0},{"$f":" CI583+ IF(AND(CJ$14>$B583,$C583>$B583,CJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CJ$14-$B583-1),0)","v":0},{"$f":" CJ583+ IF(AND(CK$14>$B583,$C583>$B583,CK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CK$14-$B583-1),0)","v":0},{"$f":" CK583+ IF(AND(CL$14>$B583,$C583>$B583,CL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CL$14-$B583-1),0)","v":0},{"$f":" CL583+ IF(AND(CM$14>$B583,$C583>$B583,CM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CM$14-$B583-1),0)","v":0},{"$f":" CM583+ IF(AND(CN$14>$B583,$C583>$B583,CN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CN$14-$B583-1),0)","v":0},{"$f":" CN583+ IF(AND(CO$14>$B583,$C583>$B583,CO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CO$14-$B583-1),0)","v":0},{"$f":" CO583+ IF(AND(CP$14>$B583,$C583>$B583,CP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CP$14-$B583-1),0)","v":0},{"$f":" CP583+ IF(AND(CQ$14>$B583,$C583>$B583,CQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CQ$14-$B583-1),0)","v":0},{"$f":" CQ583+ IF(AND(CR$14>$B583,$C583>$B583,CR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CR$14-$B583-1),0)","v":0},{"$f":" CR583+ IF(AND(CS$14>$B583,$C583>$B583,CS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CS$14-$B583-1),0)","v":0},{"$f":" CS583+ IF(AND(CT$14>$B583,$C583>$B583,CT$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CT$14-$B583-1),0)","v":0},{"$f":" CT583+ IF(AND(CU$14>$B583,$C583>$B583,CU$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CU$14-$B583-1),0)","v":0},{"$f":" CU583+ IF(AND(CV$14>$B583,$C583>$B583,CV$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CV$14-$B583-1),0)","v":0},{"$f":" CV583+ IF(AND(CW$14>$B583,$C583>$B583,CW$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CW$14-$B583-1),0)","v":0},{"$f":" CW583+ IF(AND(CX$14>$B583,$C583>$B583,CX$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CX$14-$B583-1),0)","v":0},{"$f":" CX583+ IF(AND(CY$14>$B583,$C583>$B583,CY$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CY$14-$B583-1),0)","v":0},{"$f":" CY583+ IF(AND(CZ$14>$B583,$C583>$B583,CZ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,CZ$14-$B583-1),0)","v":0},{"$f":" CZ583+ IF(AND(DA$14>$B583,$C583>$B583,DA$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DA$14-$B583-1),0)","v":0},{"$f":" DA583+ IF(AND(DB$14>$B583,$C583>$B583,DB$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DB$14-$B583-1),0)","v":0},{"$f":" DB583+ IF(AND(DC$14>$B583,$C583>$B583,DC$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DC$14-$B583-1),0)","v":0},{"$f":" DC583+ IF(AND(DD$14>$B583,$C583>$B583,DD$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DD$14-$B583-1),0)","v":0},{"$f":" DD583+ IF(AND(DE$14>$B583,$C583>$B583,DE$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DE$14-$B583-1),0)","v":0},{"$f":" DE583+ IF(AND(DF$14>$B583,$C583>$B583,DF$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DF$14-$B583-1),0)","v":0},{"$f":" DF583+ IF(AND(DG$14>$B583,$C583>$B583,DG$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DG$14-$B583-1),0)","v":0},{"$f":" DG583+ IF(AND(DH$14>$B583,$C583>$B583,DH$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DH$14-$B583-1),0)","v":0},{"$f":" DH583+ IF(AND(DI$14>$B583,$C583>$B583,DI$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DI$14-$B583-1),0)","v":0},{"$f":" DI583+ IF(AND(DJ$14>$B583,$C583>$B583,DJ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DJ$14-$B583-1),0)","v":0},{"$f":" DJ583+ IF(AND(DK$14>$B583,$C583>$B583,DK$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DK$14-$B583-1),0)","v":0},{"$f":" DK583+ IF(AND(DL$14>$B583,$C583>$B583,DL$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DL$14-$B583-1),0)","v":0},{"$f":" DL583+ IF(AND(DM$14>$B583,$C583>$B583,DM$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DM$14-$B583-1),0)","v":0},{"$f":" DM583+ IF(AND(DN$14>$B583,$C583>$B583,DN$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DN$14-$B583-1),0)","v":0},{"$f":" DN583+ IF(AND(DO$14>$B583,$C583>$B583,DO$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DO$14-$B583-1),0)","v":0},{"$f":" DO583+ IF(AND(DP$14>$B583,$C583>$B583,DP$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DP$14-$B583-1),0)","v":0},{"$f":" DP583+ IF(AND(DQ$14>$B583,$C583>$B583,DQ$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DQ$14-$B583-1),0)","v":0},{"$f":" DQ583+ IF(AND(DR$14>$B583,$C583>$B583,DR$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DR$14-$B583-1),0)","v":0},{"$f":" DR583+ IF(AND(DS$14>$B583,$C583>$B583,DS$14-$B583<$C$5),OFFSET(Input!$BJ583,0,DS$14-$B583-1),0)","v":0}]
[{"$f":"Calcs!A610","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E610),1,Calcs!E610)*Periods,0)","v":0},{"$f":"ROUND(MAX(B610,Input!Z610*Periods),0)","v":0},null,null,0,{"$f":" F610+ IF(AND(G$14>$B610,$C610>$B610,G$14-$B610<$C$5),OFFSET(Input!$BJ610,0,G$14-$B610-1),0)","v":0},{"$f":" G610+ IF(AND(H$14>$B610,$C610>$B610,H$14-$B610<$C$5),OFFSET(Input!$BJ610,0,H$14-$B610-1),0)","v":0},{"$f":" H610+ IF(AND(I$14>$B610,$C610>$B610,I$14-$B610<$C$5),OFFSET(Input!$BJ610,0,I$14-$B610-1),0)","v":0},{"$f":" I610+ IF(AND(J$14>$B610,$C610>$B610,J$14-$B610<$C$5),OFFSET(Input!$BJ610,0,J$14-$B610-1),0)","v":0},{"$f":" J610+ IF(AND(K$14>$B610,$C610>$B610,K$14-$B610<$C$5),OFFSET(Input!$BJ610,0,K$14-$B610-1),0)","v":0},{"$f":" K610+ IF(AND(L$14>$B610,$C610>$B610,L$14-$B610<$C$5),OFFSET(Input!$BJ610,0,L$14-$B610-1),0)","v":0},{"$f":" L610+ IF(AND(M$14>$B610,$C610>$B610,M$14-$B610<$C$5),OFFSET(Input!$BJ610,0,M$14-$B610-1),0)","v":0},{"$f":" M610+ IF(AND(N$14>$B610,$C610>$B610,N$14-$B610<$C$5),OFFSET(Input!$BJ610,0,N$14-$B610-1),0)","v":0},{"$f":" N610+ IF(AND(O$14>$B610,$C610>$B610,O$14-$B610<$C$5),OFFSET(Input!$BJ610,0,O$14-$B610-1),0)","v":0},{"$f":" O610+ IF(AND(P$14>$B610,$C610>$B610,P$14-$B610<$C$5),OFFSET(Input!$BJ610,0,P$14-$B610-1),0)","v":0},{"$f":" P610+ IF(AND(Q$14>$B610,$C610>$B610,Q$14-$B610<$C$5),OFFSET(Input!$BJ610,0,Q$14-$B610-1),0)","v":0},{"$f":" Q610+ IF(AND(R$14>$B610,$C610>$B610,R$14-$B610<$C$5),OFFSET(Input!$BJ610,0,R$14-$B610-1),0)","v":0},{"$f":" R610+ IF(AND(S$14>$B610,$C610>$B610,S$14-$B610<$C$5),OFFSET(Input!$BJ610,0,S$14-$B610-1),0)","v":0},{"$f":" S610+ IF(AND(T$14>$B610,$C610>$B610,T$14-$B610<$C$5),OFFSET(Input!$BJ610,0,T$14-$B610-1),0)","v":0},{"$f":" T610+ IF(AND(U$14>$B610,$C610>$B610,U$14-$B610<$C$5),OFFSET(Input!$BJ610,0,U$14-$B610-1),0)","v":0},{"$f":" U610+ IF(AND(V$14>$B610,$C610>$B610,V$14-$B610<$C$5),OFFSET(Input!$BJ610,0,V$14-$B610-1),0)","v":0},{"$f":" V610+ IF(AND(W$14>$B610,$C610>$B610,W$14-$B610<$C$5),OFFSET(Input!$BJ610,0,W$14-$B610-1),0)","v":0},{"$f":" W610+ IF(AND(X$14>$B610,$C610>$B610,X$14-$B610<$C$5),OFFSET(Input!$BJ610,0,X$14-$B610-1),0)","v":0},{"$f":" X610+ IF(AND(Y$14>$B610,$C610>$B610,Y$14-$B610<$C$5),OFFSET(Input!$BJ610,0,Y$14-$B610-1),0)","v":0},{"$f":" Y610+ IF(AND(Z$14>$B610,$C610>$B610,Z$14-$B610<$C$5),OFFSET(Input!$BJ610,0,Z$14-$B610-1),0)","v":0},{"$f":" Z610+ IF(AND(AA$14>$B610,$C610>$B610,AA$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AA$14-$B610-1),0)","v":0},{"$f":" AA610+ IF(AND(AB$14>$B610,$C610>$B610,AB$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AB$14-$B610-1),0)","v":0},{"$f":" AB610+ IF(AND(AC$14>$B610,$C610>$B610,AC$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AC$14-$B610-1),0)","v":0},{"$f":" AC610+ IF(AND(AD$14>$B610,$C610>$B610,AD$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AD$14-$B610-1),0)","v":0},{"$f":" AD610+ IF(AND(AE$14>$B610,$C610>$B610,AE$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AE$14-$B610-1),0)","v":0},{"$f":" AE610+ IF(AND(AF$14>$B610,$C610>$B610,AF$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AF$14-$B610-1),0)","v":0},{"$f":" AF610+ IF(AND(AG$14>$B610,$C610>$B610,AG$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AG$14-$B610-1),0)","v":0},{"$f":" AG610+ IF(AND(AH$14>$B610,$C610>$B610,AH$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AH$14-$B610-1),0)","v":0},{"$f":" AH610+ IF(AND(AI$14>$B610,$C610>$B610,AI$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AI$14-$B610-1),0)","v":0},{"$f":" AI610+ IF(AND(AJ$14>$B610,$C610>$B610,AJ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AJ$14-$B610-1),0)","v":0},{"$f":" AJ610+ IF(AND(AK$14>$B610,$C610>$B610,AK$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AK$14-$B610-1),0)","v":0},{"$f":" AK610+ IF(AND(AL$14>$B610,$C610>$B610,AL$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AL$14-$B610-1),0)","v":0},{"$f":" AL610+ IF(AND(AM$14>$B610,$C610>$B610,AM$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AM$14-$B610-1),0)","v":0},{"$f":" AM610+ IF(AND(AN$14>$B610,$C610>$B610,AN$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AN$14-$B610-1),0)","v":0},{"$f":" AN610+ IF(AND(AO$14>$B610,$C610>$B610,AO$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AO$14-$B610-1),0)","v":0},{"$f":" AO610+ IF(AND(AP$14>$B610,$C610>$B610,AP$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AP$14-$B610-1),0)","v":0},{"$f":" AP610+ IF(AND(AQ$14>$B610,$C610>$B610,AQ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AQ$14-$B610-1),0)","v":0},{"$f":" AQ610+ IF(AND(AR$14>$B610,$C610>$B610,AR$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AR$14-$B610-1),0)","v":0},{"$f":" AR610+ IF(AND(AS$14>$B610,$C610>$B610,AS$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AS$14-$B610-1),0)","v":0},{"$f":" AS610+ IF(AND(AT$14>$B610,$C610>$B610,AT$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AT$14-$B610-1),0)","v":0},{"$f":" AT610+ IF(AND(AU$14>$B610,$C610>$B610,AU$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AU$14-$B610-1),0)","v":0},{"$f":" AU610+ IF(AND(AV$14>$B610,$C610>$B610,AV$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AV$14-$B610-1),0)","v":0},{"$f":" AV610+ IF(AND(AW$14>$B610,$C610>$B610,AW$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AW$14-$B610-1),0)","v":0},{"$f":" AW610+ IF(AND(AX$14>$B610,$C610>$B610,AX$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AX$14-$B610-1),0)","v":0},{"$f":" AX610+ IF(AND(AY$14>$B610,$C610>$B610,AY$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AY$14-$B610-1),0)","v":0},{"$f":" AY610+ IF(AND(AZ$14>$B610,$C610>$B610,AZ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,AZ$14-$B610-1),0)","v":0},{"$f":" AZ610+ IF(AND(BA$14>$B610,$C610>$B610,BA$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BA$14-$B610-1),0)","v":0},{"$f":" BA610+ IF(AND(BB$14>$B610,$C610>$B610,BB$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BB$14-$B610-1),0)","v":0},{"$f":" BB610+ IF(AND(BC$14>$B610,$C610>$B610,BC$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BC$14-$B610-1),0)","v":0},{"$f":" BC610+ IF(AND(BD$14>$B610,$C610>$B610,BD$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BD$14-$B610-1),0)","v":0},{"$f":" BD610+ IF(AND(BE$14>$B610,$C610>$B610,BE$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BE$14-$B610-1),0)","v":0},{"$f":" BE610+ IF(AND(BF$14>$B610,$C610>$B610,BF$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BF$14-$B610-1),0)","v":0},{"$f":" BF610+ IF(AND(BG$14>$B610,$C610>$B610,BG$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BG$14-$B610-1),0)","v":0},{"$f":" BG610+ IF(AND(BH$14>$B610,$C610>$B610,BH$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BH$14-$B610-1),0)","v":0},{"$f":" BH610+ IF(AND(BI$14>$B610,$C610>$B610,BI$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BI$14-$B610-1),0)","v":0},{"$f":" BI610+ IF(AND(BJ$14>$B610,$C610>$B610,BJ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BJ$14-$B610-1),0)","v":0},{"$f":" BJ610+ IF(AND(BK$14>$B610,$C610>$B610,BK$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BK$14-$B610-1),0)","v":0},{"$f":" BK610+ IF(AND(BL$14>$B610,$C610>$B610,BL$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BL$14-$B610-1),0)","v":0},{"$f":" BL610+ IF(AND(BM$14>$B610,$C610>$B610,BM$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BM$14-$B610-1),0)","v":0},{"$f":" BM610+ IF(AND(BN$14>$B610,$C610>$B610,BN$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BN$14-$B610-1),0)","v":0},{"$f":" BN610+ IF(AND(BO$14>$B610,$C610>$B610,BO$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BO$14-$B610-1),0)","v":0},{"$f":" BO610+ IF(AND(BP$14>$B610,$C610>$B610,BP$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BP$14-$B610-1),0)","v":0},{"$f":" BP610+ IF(AND(BQ$14>$B610,$C610>$B610,BQ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BQ$14-$B610-1),0)","v":0},{"$f":" BQ610+ IF(AND(BR$14>$B610,$C610>$B610,BR$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BR$14-$B610-1),0)","v":0},{"$f":" BR610+ IF(AND(BS$14>$B610,$C610>$B610,BS$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BS$14-$B610-1),0)","v":0},{"$f":" BS610+ IF(AND(BT$14>$B610,$C610>$B610,BT$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BT$14-$B610-1),0)","v":0},{"$f":" BT610+ IF(AND(BU$14>$B610,$C610>$B610,BU$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BU$14-$B610-1),0)","v":0},{"$f":" BU610+ IF(AND(BV$14>$B610,$C610>$B610,BV$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BV$14-$B610-1),0)","v":0},{"$f":" BV610+ IF(AND(BW$14>$B610,$C610>$B610,BW$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BW$14-$B610-1),0)","v":0},{"$f":" BW610+ IF(AND(BX$14>$B610,$C610>$B610,BX$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BX$14-$B610-1),0)","v":0},{"$f":" BX610+ IF(AND(BY$14>$B610,$C610>$B610,BY$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BY$14-$B610-1),0)","v":0},{"$f":" BY610+ IF(AND(BZ$14>$B610,$C610>$B610,BZ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,BZ$14-$B610-1),0)","v":0},{"$f":" BZ610+ IF(AND(CA$14>$B610,$C610>$B610,CA$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CA$14-$B610-1),0)","v":0},{"$f":" CA610+ IF(AND(CB$14>$B610,$C610>$B610,CB$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CB$14-$B610-1),0)","v":0},{"$f":" CB610+ IF(AND(CC$14>$B610,$C610>$B610,CC$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CC$14-$B610-1),0)","v":0},{"$f":" CC610+ IF(AND(CD$14>$B610,$C610>$B610,CD$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CD$14-$B610-1),0)","v":0},{"$f":" CD610+ IF(AND(CE$14>$B610,$C610>$B610,CE$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CE$14-$B610-1),0)","v":0},{"$f":" CE610+ IF(AND(CF$14>$B610,$C610>$B610,CF$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CF$14-$B610-1),0)","v":0},{"$f":" CF610+ IF(AND(CG$14>$B610,$C610>$B610,CG$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CG$14-$B610-1),0)","v":0},{"$f":" CG610+ IF(AND(CH$14>$B610,$C610>$B610,CH$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CH$14-$B610-1),0)","v":0},{"$f":" CH610+ IF(AND(CI$14>$B610,$C610>$B610,CI$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CI$14-$B610-1),0)","v":0},{"$f":" CI610+ IF(AND(CJ$14>$B610,$C610>$B610,CJ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CJ$14-$B610-1),0)","v":0},{"$f":" CJ610+ IF(AND(CK$14>$B610,$C610>$B610,CK$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CK$14-$B610-1),0)","v":0},{"$f":" CK610+ IF(AND(CL$14>$B610,$C610>$B610,CL$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CL$14-$B610-1),0)","v":0},{"$f":" CL610+ IF(AND(CM$14>$B610,$C610>$B610,CM$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CM$14-$B610-1),0)","v":0},{"$f":" CM610+ IF(AND(CN$14>$B610,$C610>$B610,CN$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CN$14-$B610-1),0)","v":0},{"$f":" CN610+ IF(AND(CO$14>$B610,$C610>$B610,CO$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CO$14-$B610-1),0)","v":0},{"$f":" CO610+ IF(AND(CP$14>$B610,$C610>$B610,CP$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CP$14-$B610-1),0)","v":0},{"$f":" CP610+ IF(AND(CQ$14>$B610,$C610>$B610,CQ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CQ$14-$B610-1),0)","v":0},{"$f":" CQ610+ IF(AND(CR$14>$B610,$C610>$B610,CR$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CR$14-$B610-1),0)","v":0},{"$f":" CR610+ IF(AND(CS$14>$B610,$C610>$B610,CS$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CS$14-$B610-1),0)","v":0},{"$f":" CS610+ IF(AND(CT$14>$B610,$C610>$B610,CT$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CT$14-$B610-1),0)","v":0},{"$f":" CT610+ IF(AND(CU$14>$B610,$C610>$B610,CU$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CU$14-$B610-1),0)","v":0},{"$f":" CU610+ IF(AND(CV$14>$B610,$C610>$B610,CV$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CV$14-$B610-1),0)","v":0},{"$f":" CV610+ IF(AND(CW$14>$B610,$C610>$B610,CW$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CW$14-$B610-1),0)","v":0},{"$f":" CW610+ IF(AND(CX$14>$B610,$C610>$B610,CX$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CX$14-$B610-1),0)","v":0},{"$f":" CX610+ IF(AND(CY$14>$B610,$C610>$B610,CY$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CY$14-$B610-1),0)","v":0},{"$f":" CY610+ IF(AND(CZ$14>$B610,$C610>$B610,CZ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,CZ$14-$B610-1),0)","v":0},{"$f":" CZ610+ IF(AND(DA$14>$B610,$C610>$B610,DA$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DA$14-$B610-1),0)","v":0},{"$f":" DA610+ IF(AND(DB$14>$B610,$C610>$B610,DB$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DB$14-$B610-1),0)","v":0},{"$f":" DB610+ IF(AND(DC$14>$B610,$C610>$B610,DC$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DC$14-$B610-1),0)","v":0},{"$f":" DC610+ IF(AND(DD$14>$B610,$C610>$B610,DD$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DD$14-$B610-1),0)","v":0},{"$f":" DD610+ IF(AND(DE$14>$B610,$C610>$B610,DE$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DE$14-$B610-1),0)","v":0},{"$f":" DE610+ IF(AND(DF$14>$B610,$C610>$B610,DF$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DF$14-$B610-1),0)","v":0},{"$f":" DF610+ IF(AND(DG$14>$B610,$C610>$B610,DG$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DG$14-$B610-1),0)","v":0},{"$f":" DG610+ IF(AND(DH$14>$B610,$C610>$B610,DH$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DH$14-$B610-1),0)","v":0},{"$f":" DH610+ IF(AND(DI$14>$B610,$C610>$B610,DI$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DI$14-$B610-1),0)","v":0},{"$f":" DI610+ IF(AND(DJ$14>$B610,$C610>$B610,DJ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DJ$14-$B610-1),0)","v":0},{"$f":" DJ610+ IF(AND(DK$14>$B610,$C610>$B610,DK$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DK$14-$B610-1),0)","v":0},{"$f":" DK610+ IF(AND(DL$14>$B610,$C610>$B610,DL$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DL$14-$B610-1),0)","v":0},{"$f":" DL610+ IF(AND(DM$14>$B610,$C610>$B610,DM$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DM$14-$B610-1),0)","v":0},{"$f":" DM610+ IF(AND(DN$14>$B610,$C610>$B610,DN$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DN$14-$B610-1),0)","v":0},{"$f":" DN610+ IF(AND(DO$14>$B610,$C610>$B610,DO$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DO$14-$B610-1),0)","v":0},{"$f":" DO610+ IF(AND(DP$14>$B610,$C610>$B610,DP$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DP$14-$B610-1),0)","v":0},{"$f":" DP610+ IF(AND(DQ$14>$B610,$C610>$B610,DQ$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DQ$14-$B610-1),0)","v":0},{"$f":" DQ610+ IF(AND(DR$14>$B610,$C610>$B610,DR$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DR$14-$B610-1),0)","v":0},{"$f":" DR610+ IF(AND(DS$14>$B610,$C610>$B610,DS$14-$B610<$C$5),OFFSET(Input!$BJ610,0,DS$14-$B610-1),0)","v":0}]
[{"$f":"Calcs!A644","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E644),1,Calcs!E644)*Periods,0)","v":0},{"$f":"ROUND(MAX(B644,Input!Z644*Periods),0)","v":0},null,null,0,{"$f":" F644+ IF(AND(G$14>$B644,$C644>$B644,G$14-$B644<$C$5),OFFSET(Input!$BJ644,0,G$14-$B644-1),0)","v":0},{"$f":" G644+ IF(AND(H$14>$B644,$C644>$B644,H$14-$B644<$C$5),OFFSET(Input!$BJ644,0,H$14-$B644-1),0)","v":0},{"$f":" H644+ IF(AND(I$14>$B644,$C644>$B644,I$14-$B644<$C$5),OFFSET(Input!$BJ644,0,I$14-$B644-1),0)","v":0},{"$f":" I644+ IF(AND(J$14>$B644,$C644>$B644,J$14-$B644<$C$5),OFFSET(Input!$BJ644,0,J$14-$B644-1),0)","v":0},{"$f":" J644+ IF(AND(K$14>$B644,$C644>$B644,K$14-$B644<$C$5),OFFSET(Input!$BJ644,0,K$14-$B644-1),0)","v":0},{"$f":" K644+ IF(AND(L$14>$B644,$C644>$B644,L$14-$B644<$C$5),OFFSET(Input!$BJ644,0,L$14-$B644-1),0)","v":0},{"$f":" L644+ IF(AND(M$14>$B644,$C644>$B644,M$14-$B644<$C$5),OFFSET(Input!$BJ644,0,M$14-$B644-1),0)","v":0},{"$f":" M644+ IF(AND(N$14>$B644,$C644>$B644,N$14-$B644<$C$5),OFFSET(Input!$BJ644,0,N$14-$B644-1),0)","v":0},{"$f":" N644+ IF(AND(O$14>$B644,$C644>$B644,O$14-$B644<$C$5),OFFSET(Input!$BJ644,0,O$14-$B644-1),0)","v":0},{"$f":" O644+ IF(AND(P$14>$B644,$C644>$B644,P$14-$B644<$C$5),OFFSET(Input!$BJ644,0,P$14-$B644-1),0)","v":0},{"$f":" P644+ IF(AND(Q$14>$B644,$C644>$B644,Q$14-$B644<$C$5),OFFSET(Input!$BJ644,0,Q$14-$B644-1),0)","v":0},{"$f":" Q644+ IF(AND(R$14>$B644,$C644>$B644,R$14-$B644<$C$5),OFFSET(Input!$BJ644,0,R$14-$B644-1),0)","v":0},{"$f":" R644+ IF(AND(S$14>$B644,$C644>$B644,S$14-$B644<$C$5),OFFSET(Input!$BJ644,0,S$14-$B644-1),0)","v":0},{"$f":" S644+ IF(AND(T$14>$B644,$C644>$B644,T$14-$B644<$C$5),OFFSET(Input!$BJ644,0,T$14-$B644-1),0)","v":0},{"$f":" T644+ IF(AND(U$14>$B644,$C644>$B644,U$14-$B644<$C$5),OFFSET(Input!$BJ644,0,U$14-$B644-1),0)","v":0},{"$f":" U644+ IF(AND(V$14>$B644,$C644>$B644,V$14-$B644<$C$5),OFFSET(Input!$BJ644,0,V$14-$B644-1),0)","v":0},{"$f":" V644+ IF(AND(W$14>$B644,$C644>$B644,W$14-$B644<$C$5),OFFSET(Input!$BJ644,0,W$14-$B644-1),0)","v":0},{"$f":" W644+ IF(AND(X$14>$B644,$C644>$B644,X$14-$B644<$C$5),OFFSET(Input!$BJ644,0,X$14-$B644-1),0)","v":0},{"$f":" X644+ IF(AND(Y$14>$B644,$C644>$B644,Y$14-$B644<$C$5),OFFSET(Input!$BJ644,0,Y$14-$B644-1),0)","v":0},{"$f":" Y644+ IF(AND(Z$14>$B644,$C644>$B644,Z$14-$B644<$C$5),OFFSET(Input!$BJ644,0,Z$14-$B644-1),0)","v":0},{"$f":" Z644+ IF(AND(AA$14>$B644,$C644>$B644,AA$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AA$14-$B644-1),0)","v":0},{"$f":" AA644+ IF(AND(AB$14>$B644,$C644>$B644,AB$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AB$14-$B644-1),0)","v":0},{"$f":" AB644+ IF(AND(AC$14>$B644,$C644>$B644,AC$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AC$14-$B644-1),0)","v":0},{"$f":" AC644+ IF(AND(AD$14>$B644,$C644>$B644,AD$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AD$14-$B644-1),0)","v":0},{"$f":" AD644+ IF(AND(AE$14>$B644,$C644>$B644,AE$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AE$14-$B644-1),0)","v":0},{"$f":" AE644+ IF(AND(AF$14>$B644,$C644>$B644,AF$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AF$14-$B644-1),0)","v":0},{"$f":" AF644+ IF(AND(AG$14>$B644,$C644>$B644,AG$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AG$14-$B644-1),0)","v":0},{"$f":" AG644+ IF(AND(AH$14>$B644,$C644>$B644,AH$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AH$14-$B644-1),0)","v":0},{"$f":" AH644+ IF(AND(AI$14>$B644,$C644>$B644,AI$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AI$14-$B644-1),0)","v":0},{"$f":" AI644+ IF(AND(AJ$14>$B644,$C644>$B644,AJ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AJ$14-$B644-1),0)","v":0},{"$f":" AJ644+ IF(AND(AK$14>$B644,$C644>$B644,AK$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AK$14-$B644-1),0)","v":0},{"$f":" AK644+ IF(AND(AL$14>$B644,$C644>$B644,AL$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AL$14-$B644-1),0)","v":0},{"$f":" AL644+ IF(AND(AM$14>$B644,$C644>$B644,AM$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AM$14-$B644-1),0)","v":0},{"$f":" AM644+ IF(AND(AN$14>$B644,$C644>$B644,AN$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AN$14-$B644-1),0)","v":0},{"$f":" AN644+ IF(AND(AO$14>$B644,$C644>$B644,AO$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AO$14-$B644-1),0)","v":0},{"$f":" AO644+ IF(AND(AP$14>$B644,$C644>$B644,AP$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AP$14-$B644-1),0)","v":0},{"$f":" AP644+ IF(AND(AQ$14>$B644,$C644>$B644,AQ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AQ$14-$B644-1),0)","v":0},{"$f":" AQ644+ IF(AND(AR$14>$B644,$C644>$B644,AR$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AR$14-$B644-1),0)","v":0},{"$f":" AR644+ IF(AND(AS$14>$B644,$C644>$B644,AS$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AS$14-$B644-1),0)","v":0},{"$f":" AS644+ IF(AND(AT$14>$B644,$C644>$B644,AT$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AT$14-$B644-1),0)","v":0},{"$f":" AT644+ IF(AND(AU$14>$B644,$C644>$B644,AU$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AU$14-$B644-1),0)","v":0},{"$f":" AU644+ IF(AND(AV$14>$B644,$C644>$B644,AV$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AV$14-$B644-1),0)","v":0},{"$f":" AV644+ IF(AND(AW$14>$B644,$C644>$B644,AW$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AW$14-$B644-1),0)","v":0},{"$f":" AW644+ IF(AND(AX$14>$B644,$C644>$B644,AX$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AX$14-$B644-1),0)","v":0},{"$f":" AX644+ IF(AND(AY$14>$B644,$C644>$B644,AY$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AY$14-$B644-1),0)","v":0},{"$f":" AY644+ IF(AND(AZ$14>$B644,$C644>$B644,AZ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,AZ$14-$B644-1),0)","v":0},{"$f":" AZ644+ IF(AND(BA$14>$B644,$C644>$B644,BA$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BA$14-$B644-1),0)","v":0},{"$f":" BA644+ IF(AND(BB$14>$B644,$C644>$B644,BB$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BB$14-$B644-1),0)","v":0},{"$f":" BB644+ IF(AND(BC$14>$B644,$C644>$B644,BC$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BC$14-$B644-1),0)","v":0},{"$f":" BC644+ IF(AND(BD$14>$B644,$C644>$B644,BD$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BD$14-$B644-1),0)","v":0},{"$f":" BD644+ IF(AND(BE$14>$B644,$C644>$B644,BE$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BE$14-$B644-1),0)","v":0},{"$f":" BE644+ IF(AND(BF$14>$B644,$C644>$B644,BF$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BF$14-$B644-1),0)","v":0},{"$f":" BF644+ IF(AND(BG$14>$B644,$C644>$B644,BG$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BG$14-$B644-1),0)","v":0},{"$f":" BG644+ IF(AND(BH$14>$B644,$C644>$B644,BH$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BH$14-$B644-1),0)","v":0},{"$f":" BH644+ IF(AND(BI$14>$B644,$C644>$B644,BI$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BI$14-$B644-1),0)","v":0},{"$f":" BI644+ IF(AND(BJ$14>$B644,$C644>$B644,BJ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BJ$14-$B644-1),0)","v":0},{"$f":" BJ644+ IF(AND(BK$14>$B644,$C644>$B644,BK$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BK$14-$B644-1),0)","v":0},{"$f":" BK644+ IF(AND(BL$14>$B644,$C644>$B644,BL$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BL$14-$B644-1),0)","v":0},{"$f":" BL644+ IF(AND(BM$14>$B644,$C644>$B644,BM$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BM$14-$B644-1),0)","v":0},{"$f":" BM644+ IF(AND(BN$14>$B644,$C644>$B644,BN$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BN$14-$B644-1),0)","v":0},{"$f":" BN644+ IF(AND(BO$14>$B644,$C644>$B644,BO$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BO$14-$B644-1),0)","v":0},{"$f":" BO644+ IF(AND(BP$14>$B644,$C644>$B644,BP$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BP$14-$B644-1),0)","v":0},{"$f":" BP644+ IF(AND(BQ$14>$B644,$C644>$B644,BQ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BQ$14-$B644-1),0)","v":0},{"$f":" BQ644+ IF(AND(BR$14>$B644,$C644>$B644,BR$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BR$14-$B644-1),0)","v":0},{"$f":" BR644+ IF(AND(BS$14>$B644,$C644>$B644,BS$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BS$14-$B644-1),0)","v":0},{"$f":" BS644+ IF(AND(BT$14>$B644,$C644>$B644,BT$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BT$14-$B644-1),0)","v":0},{"$f":" BT644+ IF(AND(BU$14>$B644,$C644>$B644,BU$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BU$14-$B644-1),0)","v":0},{"$f":" BU644+ IF(AND(BV$14>$B644,$C644>$B644,BV$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BV$14-$B644-1),0)","v":0},{"$f":" BV644+ IF(AND(BW$14>$B644,$C644>$B644,BW$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BW$14-$B644-1),0)","v":0},{"$f":" BW644+ IF(AND(BX$14>$B644,$C644>$B644,BX$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BX$14-$B644-1),0)","v":0},{"$f":" BX644+ IF(AND(BY$14>$B644,$C644>$B644,BY$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BY$14-$B644-1),0)","v":0},{"$f":" BY644+ IF(AND(BZ$14>$B644,$C644>$B644,BZ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,BZ$14-$B644-1),0)","v":0},{"$f":" BZ644+ IF(AND(CA$14>$B644,$C644>$B644,CA$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CA$14-$B644-1),0)","v":0},{"$f":" CA644+ IF(AND(CB$14>$B644,$C644>$B644,CB$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CB$14-$B644-1),0)","v":0},{"$f":" CB644+ IF(AND(CC$14>$B644,$C644>$B644,CC$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CC$14-$B644-1),0)","v":0},{"$f":" CC644+ IF(AND(CD$14>$B644,$C644>$B644,CD$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CD$14-$B644-1),0)","v":0},{"$f":" CD644+ IF(AND(CE$14>$B644,$C644>$B644,CE$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CE$14-$B644-1),0)","v":0},{"$f":" CE644+ IF(AND(CF$14>$B644,$C644>$B644,CF$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CF$14-$B644-1),0)","v":0},{"$f":" CF644+ IF(AND(CG$14>$B644,$C644>$B644,CG$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CG$14-$B644-1),0)","v":0},{"$f":" CG644+ IF(AND(CH$14>$B644,$C644>$B644,CH$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CH$14-$B644-1),0)","v":0},{"$f":" CH644+ IF(AND(CI$14>$B644,$C644>$B644,CI$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CI$14-$B644-1),0)","v":0},{"$f":" CI644+ IF(AND(CJ$14>$B644,$C644>$B644,CJ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CJ$14-$B644-1),0)","v":0},{"$f":" CJ644+ IF(AND(CK$14>$B644,$C644>$B644,CK$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CK$14-$B644-1),0)","v":0},{"$f":" CK644+ IF(AND(CL$14>$B644,$C644>$B644,CL$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CL$14-$B644-1),0)","v":0},{"$f":" CL644+ IF(AND(CM$14>$B644,$C644>$B644,CM$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CM$14-$B644-1),0)","v":0},{"$f":" CM644+ IF(AND(CN$14>$B644,$C644>$B644,CN$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CN$14-$B644-1),0)","v":0},{"$f":" CN644+ IF(AND(CO$14>$B644,$C644>$B644,CO$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CO$14-$B644-1),0)","v":0},{"$f":" CO644+ IF(AND(CP$14>$B644,$C644>$B644,CP$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CP$14-$B644-1),0)","v":0},{"$f":" CP644+ IF(AND(CQ$14>$B644,$C644>$B644,CQ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CQ$14-$B644-1),0)","v":0},{"$f":" CQ644+ IF(AND(CR$14>$B644,$C644>$B644,CR$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CR$14-$B644-1),0)","v":0},{"$f":" CR644+ IF(AND(CS$14>$B644,$C644>$B644,CS$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CS$14-$B644-1),0)","v":0},{"$f":" CS644+ IF(AND(CT$14>$B644,$C644>$B644,CT$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CT$14-$B644-1),0)","v":0},{"$f":" CT644+ IF(AND(CU$14>$B644,$C644>$B644,CU$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CU$14-$B644-1),0)","v":0},{"$f":" CU644+ IF(AND(CV$14>$B644,$C644>$B644,CV$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CV$14-$B644-1),0)","v":0},{"$f":" CV644+ IF(AND(CW$14>$B644,$C644>$B644,CW$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CW$14-$B644-1),0)","v":0},{"$f":" CW644+ IF(AND(CX$14>$B644,$C644>$B644,CX$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CX$14-$B644-1),0)","v":0},{"$f":" CX644+ IF(AND(CY$14>$B644,$C644>$B644,CY$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CY$14-$B644-1),0)","v":0},{"$f":" CY644+ IF(AND(CZ$14>$B644,$C644>$B644,CZ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,CZ$14-$B644-1),0)","v":0},{"$f":" CZ644+ IF(AND(DA$14>$B644,$C644>$B644,DA$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DA$14-$B644-1),0)","v":0},{"$f":" DA644+ IF(AND(DB$14>$B644,$C644>$B644,DB$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DB$14-$B644-1),0)","v":0},{"$f":" DB644+ IF(AND(DC$14>$B644,$C644>$B644,DC$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DC$14-$B644-1),0)","v":0},{"$f":" DC644+ IF(AND(DD$14>$B644,$C644>$B644,DD$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DD$14-$B644-1),0)","v":0},{"$f":" DD644+ IF(AND(DE$14>$B644,$C644>$B644,DE$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DE$14-$B644-1),0)","v":0},{"$f":" DE644+ IF(AND(DF$14>$B644,$C644>$B644,DF$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DF$14-$B644-1),0)","v":0},{"$f":" DF644+ IF(AND(DG$14>$B644,$C644>$B644,DG$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DG$14-$B644-1),0)","v":0},{"$f":" DG644+ IF(AND(DH$14>$B644,$C644>$B644,DH$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DH$14-$B644-1),0)","v":0},{"$f":" DH644+ IF(AND(DI$14>$B644,$C644>$B644,DI$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DI$14-$B644-1),0)","v":0},{"$f":" DI644+ IF(AND(DJ$14>$B644,$C644>$B644,DJ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DJ$14-$B644-1),0)","v":0},{"$f":" DJ644+ IF(AND(DK$14>$B644,$C644>$B644,DK$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DK$14-$B644-1),0)","v":0},{"$f":" DK644+ IF(AND(DL$14>$B644,$C644>$B644,DL$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DL$14-$B644-1),0)","v":0},{"$f":" DL644+ IF(AND(DM$14>$B644,$C644>$B644,DM$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DM$14-$B644-1),0)","v":0},{"$f":" DM644+ IF(AND(DN$14>$B644,$C644>$B644,DN$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DN$14-$B644-1),0)","v":0},{"$f":" DN644+ IF(AND(DO$14>$B644,$C644>$B644,DO$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DO$14-$B644-1),0)","v":0},{"$f":" DO644+ IF(AND(DP$14>$B644,$C644>$B644,DP$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DP$14-$B644-1),0)","v":0},{"$f":" DP644+ IF(AND(DQ$14>$B644,$C644>$B644,DQ$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DQ$14-$B644-1),0)","v":0},{"$f":" DQ644+ IF(AND(DR$14>$B644,$C644>$B644,DR$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DR$14-$B644-1),0)","v":0},{"$f":" DR644+ IF(AND(DS$14>$B644,$C644>$B644,DS$14-$B644<$C$5),OFFSET(Input!$BJ644,0,DS$14-$B644-1),0)","v":0}]
[{"$f":"Calcs!A675","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E675),1,Calcs!E675)*Periods,0)","v":0},{"$f":"ROUND(MAX(B675,Input!Z675*Periods),0)","v":0},null,null,0,{"$f":" F675+ IF(AND(G$14>$B675,$C675>$B675,G$14-$B675<$C$5),OFFSET(Input!$BJ675,0,G$14-$B675-1),0)","v":0},{"$f":" G675+ IF(AND(H$14>$B675,$C675>$B675,H$14-$B675<$C$5),OFFSET(Input!$BJ675,0,H$14-$B675-1),0)","v":0},{"$f":" H675+ IF(AND(I$14>$B675,$C675>$B675,I$14-$B675<$C$5),OFFSET(Input!$BJ675,0,I$14-$B675-1),0)","v":0},{"$f":" I675+ IF(AND(J$14>$B675,$C675>$B675,J$14-$B675<$C$5),OFFSET(Input!$BJ675,0,J$14-$B675-1),0)","v":0},{"$f":" J675+ IF(AND(K$14>$B675,$C675>$B675,K$14-$B675<$C$5),OFFSET(Input!$BJ675,0,K$14-$B675-1),0)","v":0},{"$f":" K675+ IF(AND(L$14>$B675,$C675>$B675,L$14-$B675<$C$5),OFFSET(Input!$BJ675,0,L$14-$B675-1),0)","v":0},{"$f":" L675+ IF(AND(M$14>$B675,$C675>$B675,M$14-$B675<$C$5),OFFSET(Input!$BJ675,0,M$14-$B675-1),0)","v":0},{"$f":" M675+ IF(AND(N$14>$B675,$C675>$B675,N$14-$B675<$C$5),OFFSET(Input!$BJ675,0,N$14-$B675-1),0)","v":0},{"$f":" N675+ IF(AND(O$14>$B675,$C675>$B675,O$14-$B675<$C$5),OFFSET(Input!$BJ675,0,O$14-$B675-1),0)","v":0},{"$f":" O675+ IF(AND(P$14>$B675,$C675>$B675,P$14-$B675<$C$5),OFFSET(Input!$BJ675,0,P$14-$B675-1),0)","v":0},{"$f":" P675+ IF(AND(Q$14>$B675,$C675>$B675,Q$14-$B675<$C$5),OFFSET(Input!$BJ675,0,Q$14-$B675-1),0)","v":0},{"$f":" Q675+ IF(AND(R$14>$B675,$C675>$B675,R$14-$B675<$C$5),OFFSET(Input!$BJ675,0,R$14-$B675-1),0)","v":0},{"$f":" R675+ IF(AND(S$14>$B675,$C675>$B675,S$14-$B675<$C$5),OFFSET(Input!$BJ675,0,S$14-$B675-1),0)","v":0},{"$f":" S675+ IF(AND(T$14>$B675,$C675>$B675,T$14-$B675<$C$5),OFFSET(Input!$BJ675,0,T$14-$B675-1),0)","v":0},{"$f":" T675+ IF(AND(U$14>$B675,$C675>$B675,U$14-$B675<$C$5),OFFSET(Input!$BJ675,0,U$14-$B675-1),0)","v":0},{"$f":" U675+ IF(AND(V$14>$B675,$C675>$B675,V$14-$B675<$C$5),OFFSET(Input!$BJ675,0,V$14-$B675-1),0)","v":0},{"$f":" V675+ IF(AND(W$14>$B675,$C675>$B675,W$14-$B675<$C$5),OFFSET(Input!$BJ675,0,W$14-$B675-1),0)","v":0},{"$f":" W675+ IF(AND(X$14>$B675,$C675>$B675,X$14-$B675<$C$5),OFFSET(Input!$BJ675,0,X$14-$B675-1),0)","v":0},{"$f":" X675+ IF(AND(Y$14>$B675,$C675>$B675,Y$14-$B675<$C$5),OFFSET(Input!$BJ675,0,Y$14-$B675-1),0)","v":0},{"$f":" Y675+ IF(AND(Z$14>$B675,$C675>$B675,Z$14-$B675<$C$5),OFFSET(Input!$BJ675,0,Z$14-$B675-1),0)","v":0},{"$f":" Z675+ IF(AND(AA$14>$B675,$C675>$B675,AA$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AA$14-$B675-1),0)","v":0},{"$f":" AA675+ IF(AND(AB$14>$B675,$C675>$B675,AB$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AB$14-$B675-1),0)","v":0},{"$f":" AB675+ IF(AND(AC$14>$B675,$C675>$B675,AC$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AC$14-$B675-1),0)","v":0},{"$f":" AC675+ IF(AND(AD$14>$B675,$C675>$B675,AD$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AD$14-$B675-1),0)","v":0},{"$f":" AD675+ IF(AND(AE$14>$B675,$C675>$B675,AE$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AE$14-$B675-1),0)","v":0},{"$f":" AE675+ IF(AND(AF$14>$B675,$C675>$B675,AF$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AF$14-$B675-1),0)","v":0},{"$f":" AF675+ IF(AND(AG$14>$B675,$C675>$B675,AG$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AG$14-$B675-1),0)","v":0},{"$f":" AG675+ IF(AND(AH$14>$B675,$C675>$B675,AH$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AH$14-$B675-1),0)","v":0},{"$f":" AH675+ IF(AND(AI$14>$B675,$C675>$B675,AI$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AI$14-$B675-1),0)","v":0},{"$f":" AI675+ IF(AND(AJ$14>$B675,$C675>$B675,AJ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AJ$14-$B675-1),0)","v":0},{"$f":" AJ675+ IF(AND(AK$14>$B675,$C675>$B675,AK$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AK$14-$B675-1),0)","v":0},{"$f":" AK675+ IF(AND(AL$14>$B675,$C675>$B675,AL$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AL$14-$B675-1),0)","v":0},{"$f":" AL675+ IF(AND(AM$14>$B675,$C675>$B675,AM$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AM$14-$B675-1),0)","v":0},{"$f":" AM675+ IF(AND(AN$14>$B675,$C675>$B675,AN$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AN$14-$B675-1),0)","v":0},{"$f":" AN675+ IF(AND(AO$14>$B675,$C675>$B675,AO$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AO$14-$B675-1),0)","v":0},{"$f":" AO675+ IF(AND(AP$14>$B675,$C675>$B675,AP$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AP$14-$B675-1),0)","v":0},{"$f":" AP675+ IF(AND(AQ$14>$B675,$C675>$B675,AQ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AQ$14-$B675-1),0)","v":0},{"$f":" AQ675+ IF(AND(AR$14>$B675,$C675>$B675,AR$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AR$14-$B675-1),0)","v":0},{"$f":" AR675+ IF(AND(AS$14>$B675,$C675>$B675,AS$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AS$14-$B675-1),0)","v":0},{"$f":" AS675+ IF(AND(AT$14>$B675,$C675>$B675,AT$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AT$14-$B675-1),0)","v":0},{"$f":" AT675+ IF(AND(AU$14>$B675,$C675>$B675,AU$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AU$14-$B675-1),0)","v":0},{"$f":" AU675+ IF(AND(AV$14>$B675,$C675>$B675,AV$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AV$14-$B675-1),0)","v":0},{"$f":" AV675+ IF(AND(AW$14>$B675,$C675>$B675,AW$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AW$14-$B675-1),0)","v":0},{"$f":" AW675+ IF(AND(AX$14>$B675,$C675>$B675,AX$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AX$14-$B675-1),0)","v":0},{"$f":" AX675+ IF(AND(AY$14>$B675,$C675>$B675,AY$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AY$14-$B675-1),0)","v":0},{"$f":" AY675+ IF(AND(AZ$14>$B675,$C675>$B675,AZ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,AZ$14-$B675-1),0)","v":0},{"$f":" AZ675+ IF(AND(BA$14>$B675,$C675>$B675,BA$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BA$14-$B675-1),0)","v":0},{"$f":" BA675+ IF(AND(BB$14>$B675,$C675>$B675,BB$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BB$14-$B675-1),0)","v":0},{"$f":" BB675+ IF(AND(BC$14>$B675,$C675>$B675,BC$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BC$14-$B675-1),0)","v":0},{"$f":" BC675+ IF(AND(BD$14>$B675,$C675>$B675,BD$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BD$14-$B675-1),0)","v":0},{"$f":" BD675+ IF(AND(BE$14>$B675,$C675>$B675,BE$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BE$14-$B675-1),0)","v":0},{"$f":" BE675+ IF(AND(BF$14>$B675,$C675>$B675,BF$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BF$14-$B675-1),0)","v":0},{"$f":" BF675+ IF(AND(BG$14>$B675,$C675>$B675,BG$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BG$14-$B675-1),0)","v":0},{"$f":" BG675+ IF(AND(BH$14>$B675,$C675>$B675,BH$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BH$14-$B675-1),0)","v":0},{"$f":" BH675+ IF(AND(BI$14>$B675,$C675>$B675,BI$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BI$14-$B675-1),0)","v":0},{"$f":" BI675+ IF(AND(BJ$14>$B675,$C675>$B675,BJ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BJ$14-$B675-1),0)","v":0},{"$f":" BJ675+ IF(AND(BK$14>$B675,$C675>$B675,BK$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BK$14-$B675-1),0)","v":0},{"$f":" BK675+ IF(AND(BL$14>$B675,$C675>$B675,BL$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BL$14-$B675-1),0)","v":0},{"$f":" BL675+ IF(AND(BM$14>$B675,$C675>$B675,BM$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BM$14-$B675-1),0)","v":0},{"$f":" BM675+ IF(AND(BN$14>$B675,$C675>$B675,BN$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BN$14-$B675-1),0)","v":0},{"$f":" BN675+ IF(AND(BO$14>$B675,$C675>$B675,BO$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BO$14-$B675-1),0)","v":0},{"$f":" BO675+ IF(AND(BP$14>$B675,$C675>$B675,BP$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BP$14-$B675-1),0)","v":0},{"$f":" BP675+ IF(AND(BQ$14>$B675,$C675>$B675,BQ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BQ$14-$B675-1),0)","v":0},{"$f":" BQ675+ IF(AND(BR$14>$B675,$C675>$B675,BR$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BR$14-$B675-1),0)","v":0},{"$f":" BR675+ IF(AND(BS$14>$B675,$C675>$B675,BS$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BS$14-$B675-1),0)","v":0},{"$f":" BS675+ IF(AND(BT$14>$B675,$C675>$B675,BT$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BT$14-$B675-1),0)","v":0},{"$f":" BT675+ IF(AND(BU$14>$B675,$C675>$B675,BU$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BU$14-$B675-1),0)","v":0},{"$f":" BU675+ IF(AND(BV$14>$B675,$C675>$B675,BV$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BV$14-$B675-1),0)","v":0},{"$f":" BV675+ IF(AND(BW$14>$B675,$C675>$B675,BW$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BW$14-$B675-1),0)","v":0},{"$f":" BW675+ IF(AND(BX$14>$B675,$C675>$B675,BX$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BX$14-$B675-1),0)","v":0},{"$f":" BX675+ IF(AND(BY$14>$B675,$C675>$B675,BY$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BY$14-$B675-1),0)","v":0},{"$f":" BY675+ IF(AND(BZ$14>$B675,$C675>$B675,BZ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,BZ$14-$B675-1),0)","v":0},{"$f":" BZ675+ IF(AND(CA$14>$B675,$C675>$B675,CA$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CA$14-$B675-1),0)","v":0},{"$f":" CA675+ IF(AND(CB$14>$B675,$C675>$B675,CB$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CB$14-$B675-1),0)","v":0},{"$f":" CB675+ IF(AND(CC$14>$B675,$C675>$B675,CC$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CC$14-$B675-1),0)","v":0},{"$f":" CC675+ IF(AND(CD$14>$B675,$C675>$B675,CD$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CD$14-$B675-1),0)","v":0},{"$f":" CD675+ IF(AND(CE$14>$B675,$C675>$B675,CE$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CE$14-$B675-1),0)","v":0},{"$f":" CE675+ IF(AND(CF$14>$B675,$C675>$B675,CF$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CF$14-$B675-1),0)","v":0},{"$f":" CF675+ IF(AND(CG$14>$B675,$C675>$B675,CG$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CG$14-$B675-1),0)","v":0},{"$f":" CG675+ IF(AND(CH$14>$B675,$C675>$B675,CH$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CH$14-$B675-1),0)","v":0},{"$f":" CH675+ IF(AND(CI$14>$B675,$C675>$B675,CI$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CI$14-$B675-1),0)","v":0},{"$f":" CI675+ IF(AND(CJ$14>$B675,$C675>$B675,CJ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CJ$14-$B675-1),0)","v":0},{"$f":" CJ675+ IF(AND(CK$14>$B675,$C675>$B675,CK$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CK$14-$B675-1),0)","v":0},{"$f":" CK675+ IF(AND(CL$14>$B675,$C675>$B675,CL$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CL$14-$B675-1),0)","v":0},{"$f":" CL675+ IF(AND(CM$14>$B675,$C675>$B675,CM$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CM$14-$B675-1),0)","v":0},{"$f":" CM675+ IF(AND(CN$14>$B675,$C675>$B675,CN$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CN$14-$B675-1),0)","v":0},{"$f":" CN675+ IF(AND(CO$14>$B675,$C675>$B675,CO$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CO$14-$B675-1),0)","v":0},{"$f":" CO675+ IF(AND(CP$14>$B675,$C675>$B675,CP$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CP$14-$B675-1),0)","v":0},{"$f":" CP675+ IF(AND(CQ$14>$B675,$C675>$B675,CQ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CQ$14-$B675-1),0)","v":0},{"$f":" CQ675+ IF(AND(CR$14>$B675,$C675>$B675,CR$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CR$14-$B675-1),0)","v":0},{"$f":" CR675+ IF(AND(CS$14>$B675,$C675>$B675,CS$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CS$14-$B675-1),0)","v":0},{"$f":" CS675+ IF(AND(CT$14>$B675,$C675>$B675,CT$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CT$14-$B675-1),0)","v":0},{"$f":" CT675+ IF(AND(CU$14>$B675,$C675>$B675,CU$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CU$14-$B675-1),0)","v":0},{"$f":" CU675+ IF(AND(CV$14>$B675,$C675>$B675,CV$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CV$14-$B675-1),0)","v":0},{"$f":" CV675+ IF(AND(CW$14>$B675,$C675>$B675,CW$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CW$14-$B675-1),0)","v":0},{"$f":" CW675+ IF(AND(CX$14>$B675,$C675>$B675,CX$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CX$14-$B675-1),0)","v":0},{"$f":" CX675+ IF(AND(CY$14>$B675,$C675>$B675,CY$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CY$14-$B675-1),0)","v":0},{"$f":" CY675+ IF(AND(CZ$14>$B675,$C675>$B675,CZ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,CZ$14-$B675-1),0)","v":0},{"$f":" CZ675+ IF(AND(DA$14>$B675,$C675>$B675,DA$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DA$14-$B675-1),0)","v":0},{"$f":" DA675+ IF(AND(DB$14>$B675,$C675>$B675,DB$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DB$14-$B675-1),0)","v":0},{"$f":" DB675+ IF(AND(DC$14>$B675,$C675>$B675,DC$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DC$14-$B675-1),0)","v":0},{"$f":" DC675+ IF(AND(DD$14>$B675,$C675>$B675,DD$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DD$14-$B675-1),0)","v":0},{"$f":" DD675+ IF(AND(DE$14>$B675,$C675>$B675,DE$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DE$14-$B675-1),0)","v":0},{"$f":" DE675+ IF(AND(DF$14>$B675,$C675>$B675,DF$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DF$14-$B675-1),0)","v":0},{"$f":" DF675+ IF(AND(DG$14>$B675,$C675>$B675,DG$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DG$14-$B675-1),0)","v":0},{"$f":" DG675+ IF(AND(DH$14>$B675,$C675>$B675,DH$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DH$14-$B675-1),0)","v":0},{"$f":" DH675+ IF(AND(DI$14>$B675,$C675>$B675,DI$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DI$14-$B675-1),0)","v":0},{"$f":" DI675+ IF(AND(DJ$14>$B675,$C675>$B675,DJ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DJ$14-$B675-1),0)","v":0},{"$f":" DJ675+ IF(AND(DK$14>$B675,$C675>$B675,DK$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DK$14-$B675-1),0)","v":0},{"$f":" DK675+ IF(AND(DL$14>$B675,$C675>$B675,DL$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DL$14-$B675-1),0)","v":0},{"$f":" DL675+ IF(AND(DM$14>$B675,$C675>$B675,DM$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DM$14-$B675-1),0)","v":0},{"$f":" DM675+ IF(AND(DN$14>$B675,$C675>$B675,DN$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DN$14-$B675-1),0)","v":0},{"$f":" DN675+ IF(AND(DO$14>$B675,$C675>$B675,DO$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DO$14-$B675-1),0)","v":0},{"$f":" DO675+ IF(AND(DP$14>$B675,$C675>$B675,DP$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DP$14-$B675-1),0)","v":0},{"$f":" DP675+ IF(AND(DQ$14>$B675,$C675>$B675,DQ$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DQ$14-$B675-1),0)","v":0},{"$f":" DQ675+ IF(AND(DR$14>$B675,$C675>$B675,DR$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DR$14-$B675-1),0)","v":0},{"$f":" DR675+ IF(AND(DS$14>$B675,$C675>$B675,DS$14-$B675<$C$5),OFFSET(Input!$BJ675,0,DS$14-$B675-1),0)","v":0}]
[{"$f":"Calcs!A724","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E724),1,Calcs!E724)*Periods,0)","v":0},{"$f":"ROUND(MAX(B724,Input!Z724*Periods),0)","v":0},null,null,0,{"$f":" F724+ IF(AND(G$14>$B724,$C724>$B724,G$14-$B724<$C$5),OFFSET(Input!$BJ724,0,G$14-$B724-1),0)","v":0},{"$f":" G724+ IF(AND(H$14>$B724,$C724>$B724,H$14-$B724<$C$5),OFFSET(Input!$BJ724,0,H$14-$B724-1),0)","v":0},{"$f":" H724+ IF(AND(I$14>$B724,$C724>$B724,I$14-$B724<$C$5),OFFSET(Input!$BJ724,0,I$14-$B724-1),0)","v":0},{"$f":" I724+ IF(AND(J$14>$B724,$C724>$B724,J$14-$B724<$C$5),OFFSET(Input!$BJ724,0,J$14-$B724-1),0)","v":0},{"$f":" J724+ IF(AND(K$14>$B724,$C724>$B724,K$14-$B724<$C$5),OFFSET(Input!$BJ724,0,K$14-$B724-1),0)","v":0},{"$f":" K724+ IF(AND(L$14>$B724,$C724>$B724,L$14-$B724<$C$5),OFFSET(Input!$BJ724,0,L$14-$B724-1),0)","v":0},{"$f":" L724+ IF(AND(M$14>$B724,$C724>$B724,M$14-$B724<$C$5),OFFSET(Input!$BJ724,0,M$14-$B724-1),0)","v":0},{"$f":" M724+ IF(AND(N$14>$B724,$C724>$B724,N$14-$B724<$C$5),OFFSET(Input!$BJ724,0,N$14-$B724-1),0)","v":0},{"$f":" N724+ IF(AND(O$14>$B724,$C724>$B724,O$14-$B724<$C$5),OFFSET(Input!$BJ724,0,O$14-$B724-1),0)","v":0},{"$f":" O724+ IF(AND(P$14>$B724,$C724>$B724,P$14-$B724<$C$5),OFFSET(Input!$BJ724,0,P$14-$B724-1),0)","v":0},{"$f":" P724+ IF(AND(Q$14>$B724,$C724>$B724,Q$14-$B724<$C$5),OFFSET(Input!$BJ724,0,Q$14-$B724-1),0)","v":0},{"$f":" Q724+ IF(AND(R$14>$B724,$C724>$B724,R$14-$B724<$C$5),OFFSET(Input!$BJ724,0,R$14-$B724-1),0)","v":0},{"$f":" R724+ IF(AND(S$14>$B724,$C724>$B724,S$14-$B724<$C$5),OFFSET(Input!$BJ724,0,S$14-$B724-1),0)","v":0},{"$f":" S724+ IF(AND(T$14>$B724,$C724>$B724,T$14-$B724<$C$5),OFFSET(Input!$BJ724,0,T$14-$B724-1),0)","v":0},{"$f":" T724+ IF(AND(U$14>$B724,$C724>$B724,U$14-$B724<$C$5),OFFSET(Input!$BJ724,0,U$14-$B724-1),0)","v":0},{"$f":" U724+ IF(AND(V$14>$B724,$C724>$B724,V$14-$B724<$C$5),OFFSET(Input!$BJ724,0,V$14-$B724-1),0)","v":0},{"$f":" V724+ IF(AND(W$14>$B724,$C724>$B724,W$14-$B724<$C$5),OFFSET(Input!$BJ724,0,W$14-$B724-1),0)","v":0},{"$f":" W724+ IF(AND(X$14>$B724,$C724>$B724,X$14-$B724<$C$5),OFFSET(Input!$BJ724,0,X$14-$B724-1),0)","v":0},{"$f":" X724+ IF(AND(Y$14>$B724,$C724>$B724,Y$14-$B724<$C$5),OFFSET(Input!$BJ724,0,Y$14-$B724-1),0)","v":0},{"$f":" Y724+ IF(AND(Z$14>$B724,$C724>$B724,Z$14-$B724<$C$5),OFFSET(Input!$BJ724,0,Z$14-$B724-1),0)","v":0},{"$f":" Z724+ IF(AND(AA$14>$B724,$C724>$B724,AA$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AA$14-$B724-1),0)","v":0},{"$f":" AA724+ IF(AND(AB$14>$B724,$C724>$B724,AB$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AB$14-$B724-1),0)","v":0},{"$f":" AB724+ IF(AND(AC$14>$B724,$C724>$B724,AC$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AC$14-$B724-1),0)","v":0},{"$f":" AC724+ IF(AND(AD$14>$B724,$C724>$B724,AD$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AD$14-$B724-1),0)","v":0},{"$f":" AD724+ IF(AND(AE$14>$B724,$C724>$B724,AE$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AE$14-$B724-1),0)","v":0},{"$f":" AE724+ IF(AND(AF$14>$B724,$C724>$B724,AF$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AF$14-$B724-1),0)","v":0},{"$f":" AF724+ IF(AND(AG$14>$B724,$C724>$B724,AG$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AG$14-$B724-1),0)","v":0},{"$f":" AG724+ IF(AND(AH$14>$B724,$C724>$B724,AH$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AH$14-$B724-1),0)","v":0},{"$f":" AH724+ IF(AND(AI$14>$B724,$C724>$B724,AI$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AI$14-$B724-1),0)","v":0},{"$f":" AI724+ IF(AND(AJ$14>$B724,$C724>$B724,AJ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AJ$14-$B724-1),0)","v":0},{"$f":" AJ724+ IF(AND(AK$14>$B724,$C724>$B724,AK$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AK$14-$B724-1),0)","v":0},{"$f":" AK724+ IF(AND(AL$14>$B724,$C724>$B724,AL$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AL$14-$B724-1),0)","v":0},{"$f":" AL724+ IF(AND(AM$14>$B724,$C724>$B724,AM$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AM$14-$B724-1),0)","v":0},{"$f":" AM724+ IF(AND(AN$14>$B724,$C724>$B724,AN$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AN$14-$B724-1),0)","v":0},{"$f":" AN724+ IF(AND(AO$14>$B724,$C724>$B724,AO$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AO$14-$B724-1),0)","v":0},{"$f":" AO724+ IF(AND(AP$14>$B724,$C724>$B724,AP$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AP$14-$B724-1),0)","v":0},{"$f":" AP724+ IF(AND(AQ$14>$B724,$C724>$B724,AQ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AQ$14-$B724-1),0)","v":0},{"$f":" AQ724+ IF(AND(AR$14>$B724,$C724>$B724,AR$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AR$14-$B724-1),0)","v":0},{"$f":" AR724+ IF(AND(AS$14>$B724,$C724>$B724,AS$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AS$14-$B724-1),0)","v":0},{"$f":" AS724+ IF(AND(AT$14>$B724,$C724>$B724,AT$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AT$14-$B724-1),0)","v":0},{"$f":" AT724+ IF(AND(AU$14>$B724,$C724>$B724,AU$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AU$14-$B724-1),0)","v":0},{"$f":" AU724+ IF(AND(AV$14>$B724,$C724>$B724,AV$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AV$14-$B724-1),0)","v":0},{"$f":" AV724+ IF(AND(AW$14>$B724,$C724>$B724,AW$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AW$14-$B724-1),0)","v":0},{"$f":" AW724+ IF(AND(AX$14>$B724,$C724>$B724,AX$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AX$14-$B724-1),0)","v":0},{"$f":" AX724+ IF(AND(AY$14>$B724,$C724>$B724,AY$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AY$14-$B724-1),0)","v":0},{"$f":" AY724+ IF(AND(AZ$14>$B724,$C724>$B724,AZ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,AZ$14-$B724-1),0)","v":0},{"$f":" AZ724+ IF(AND(BA$14>$B724,$C724>$B724,BA$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BA$14-$B724-1),0)","v":0},{"$f":" BA724+ IF(AND(BB$14>$B724,$C724>$B724,BB$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BB$14-$B724-1),0)","v":0},{"$f":" BB724+ IF(AND(BC$14>$B724,$C724>$B724,BC$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BC$14-$B724-1),0)","v":0},{"$f":" BC724+ IF(AND(BD$14>$B724,$C724>$B724,BD$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BD$14-$B724-1),0)","v":0},{"$f":" BD724+ IF(AND(BE$14>$B724,$C724>$B724,BE$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BE$14-$B724-1),0)","v":0},{"$f":" BE724+ IF(AND(BF$14>$B724,$C724>$B724,BF$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BF$14-$B724-1),0)","v":0},{"$f":" BF724+ IF(AND(BG$14>$B724,$C724>$B724,BG$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BG$14-$B724-1),0)","v":0},{"$f":" BG724+ IF(AND(BH$14>$B724,$C724>$B724,BH$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BH$14-$B724-1),0)","v":0},{"$f":" BH724+ IF(AND(BI$14>$B724,$C724>$B724,BI$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BI$14-$B724-1),0)","v":0},{"$f":" BI724+ IF(AND(BJ$14>$B724,$C724>$B724,BJ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BJ$14-$B724-1),0)","v":0},{"$f":" BJ724+ IF(AND(BK$14>$B724,$C724>$B724,BK$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BK$14-$B724-1),0)","v":0},{"$f":" BK724+ IF(AND(BL$14>$B724,$C724>$B724,BL$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BL$14-$B724-1),0)","v":0},{"$f":" BL724+ IF(AND(BM$14>$B724,$C724>$B724,BM$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BM$14-$B724-1),0)","v":0},{"$f":" BM724+ IF(AND(BN$14>$B724,$C724>$B724,BN$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BN$14-$B724-1),0)","v":0},{"$f":" BN724+ IF(AND(BO$14>$B724,$C724>$B724,BO$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BO$14-$B724-1),0)","v":0},{"$f":" BO724+ IF(AND(BP$14>$B724,$C724>$B724,BP$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BP$14-$B724-1),0)","v":0},{"$f":" BP724+ IF(AND(BQ$14>$B724,$C724>$B724,BQ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BQ$14-$B724-1),0)","v":0},{"$f":" BQ724+ IF(AND(BR$14>$B724,$C724>$B724,BR$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BR$14-$B724-1),0)","v":0},{"$f":" BR724+ IF(AND(BS$14>$B724,$C724>$B724,BS$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BS$14-$B724-1),0)","v":0},{"$f":" BS724+ IF(AND(BT$14>$B724,$C724>$B724,BT$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BT$14-$B724-1),0)","v":0},{"$f":" BT724+ IF(AND(BU$14>$B724,$C724>$B724,BU$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BU$14-$B724-1),0)","v":0},{"$f":" BU724+ IF(AND(BV$14>$B724,$C724>$B724,BV$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BV$14-$B724-1),0)","v":0},{"$f":" BV724+ IF(AND(BW$14>$B724,$C724>$B724,BW$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BW$14-$B724-1),0)","v":0},{"$f":" BW724+ IF(AND(BX$14>$B724,$C724>$B724,BX$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BX$14-$B724-1),0)","v":0},{"$f":" BX724+ IF(AND(BY$14>$B724,$C724>$B724,BY$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BY$14-$B724-1),0)","v":0},{"$f":" BY724+ IF(AND(BZ$14>$B724,$C724>$B724,BZ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,BZ$14-$B724-1),0)","v":0},{"$f":" BZ724+ IF(AND(CA$14>$B724,$C724>$B724,CA$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CA$14-$B724-1),0)","v":0},{"$f":" CA724+ IF(AND(CB$14>$B724,$C724>$B724,CB$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CB$14-$B724-1),0)","v":0},{"$f":" CB724+ IF(AND(CC$14>$B724,$C724>$B724,CC$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CC$14-$B724-1),0)","v":0},{"$f":" CC724+ IF(AND(CD$14>$B724,$C724>$B724,CD$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CD$14-$B724-1),0)","v":0},{"$f":" CD724+ IF(AND(CE$14>$B724,$C724>$B724,CE$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CE$14-$B724-1),0)","v":0},{"$f":" CE724+ IF(AND(CF$14>$B724,$C724>$B724,CF$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CF$14-$B724-1),0)","v":0},{"$f":" CF724+ IF(AND(CG$14>$B724,$C724>$B724,CG$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CG$14-$B724-1),0)","v":0},{"$f":" CG724+ IF(AND(CH$14>$B724,$C724>$B724,CH$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CH$14-$B724-1),0)","v":0},{"$f":" CH724+ IF(AND(CI$14>$B724,$C724>$B724,CI$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CI$14-$B724-1),0)","v":0},{"$f":" CI724+ IF(AND(CJ$14>$B724,$C724>$B724,CJ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CJ$14-$B724-1),0)","v":0},{"$f":" CJ724+ IF(AND(CK$14>$B724,$C724>$B724,CK$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CK$14-$B724-1),0)","v":0},{"$f":" CK724+ IF(AND(CL$14>$B724,$C724>$B724,CL$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CL$14-$B724-1),0)","v":0},{"$f":" CL724+ IF(AND(CM$14>$B724,$C724>$B724,CM$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CM$14-$B724-1),0)","v":0},{"$f":" CM724+ IF(AND(CN$14>$B724,$C724>$B724,CN$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CN$14-$B724-1),0)","v":0},{"$f":" CN724+ IF(AND(CO$14>$B724,$C724>$B724,CO$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CO$14-$B724-1),0)","v":0},{"$f":" CO724+ IF(AND(CP$14>$B724,$C724>$B724,CP$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CP$14-$B724-1),0)","v":0},{"$f":" CP724+ IF(AND(CQ$14>$B724,$C724>$B724,CQ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CQ$14-$B724-1),0)","v":0},{"$f":" CQ724+ IF(AND(CR$14>$B724,$C724>$B724,CR$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CR$14-$B724-1),0)","v":0},{"$f":" CR724+ IF(AND(CS$14>$B724,$C724>$B724,CS$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CS$14-$B724-1),0)","v":0},{"$f":" CS724+ IF(AND(CT$14>$B724,$C724>$B724,CT$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CT$14-$B724-1),0)","v":0},{"$f":" CT724+ IF(AND(CU$14>$B724,$C724>$B724,CU$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CU$14-$B724-1),0)","v":0},{"$f":" CU724+ IF(AND(CV$14>$B724,$C724>$B724,CV$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CV$14-$B724-1),0)","v":0},{"$f":" CV724+ IF(AND(CW$14>$B724,$C724>$B724,CW$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CW$14-$B724-1),0)","v":0},{"$f":" CW724+ IF(AND(CX$14>$B724,$C724>$B724,CX$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CX$14-$B724-1),0)","v":0},{"$f":" CX724+ IF(AND(CY$14>$B724,$C724>$B724,CY$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CY$14-$B724-1),0)","v":0},{"$f":" CY724+ IF(AND(CZ$14>$B724,$C724>$B724,CZ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,CZ$14-$B724-1),0)","v":0},{"$f":" CZ724+ IF(AND(DA$14>$B724,$C724>$B724,DA$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DA$14-$B724-1),0)","v":0},{"$f":" DA724+ IF(AND(DB$14>$B724,$C724>$B724,DB$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DB$14-$B724-1),0)","v":0},{"$f":" DB724+ IF(AND(DC$14>$B724,$C724>$B724,DC$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DC$14-$B724-1),0)","v":0},{"$f":" DC724+ IF(AND(DD$14>$B724,$C724>$B724,DD$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DD$14-$B724-1),0)","v":0},{"$f":" DD724+ IF(AND(DE$14>$B724,$C724>$B724,DE$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DE$14-$B724-1),0)","v":0},{"$f":" DE724+ IF(AND(DF$14>$B724,$C724>$B724,DF$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DF$14-$B724-1),0)","v":0},{"$f":" DF724+ IF(AND(DG$14>$B724,$C724>$B724,DG$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DG$14-$B724-1),0)","v":0},{"$f":" DG724+ IF(AND(DH$14>$B724,$C724>$B724,DH$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DH$14-$B724-1),0)","v":0},{"$f":" DH724+ IF(AND(DI$14>$B724,$C724>$B724,DI$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DI$14-$B724-1),0)","v":0},{"$f":" DI724+ IF(AND(DJ$14>$B724,$C724>$B724,DJ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DJ$14-$B724-1),0)","v":0},{"$f":" DJ724+ IF(AND(DK$14>$B724,$C724>$B724,DK$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DK$14-$B724-1),0)","v":0},{"$f":" DK724+ IF(AND(DL$14>$B724,$C724>$B724,DL$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DL$14-$B724-1),0)","v":0},{"$f":" DL724+ IF(AND(DM$14>$B724,$C724>$B724,DM$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DM$14-$B724-1),0)","v":0},{"$f":" DM724+ IF(AND(DN$14>$B724,$C724>$B724,DN$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DN$14-$B724-1),0)","v":0},{"$f":" DN724+ IF(AND(DO$14>$B724,$C724>$B724,DO$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DO$14-$B724-1),0)","v":0},{"$f":" DO724+ IF(AND(DP$14>$B724,$C724>$B724,DP$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DP$14-$B724-1),0)","v":0},{"$f":" DP724+ IF(AND(DQ$14>$B724,$C724>$B724,DQ$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DQ$14-$B724-1),0)","v":0},{"$f":" DQ724+ IF(AND(DR$14>$B724,$C724>$B724,DR$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DR$14-$B724-1),0)","v":0},{"$f":" DR724+ IF(AND(DS$14>$B724,$C724>$B724,DS$14-$B724<$C$5),OFFSET(Input!$BJ724,0,DS$14-$B724-1),0)","v":0}]
[{"$f":"Calcs!A734","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E734),1,Calcs!E734)*Periods,0)","v":0},{"$f":"ROUND(MAX(B734,Input!Z734*Periods),0)","v":0},null,null,0,{"$f":" F734+ IF(AND(G$14>$B734,$C734>$B734,G$14-$B734<$C$5),OFFSET(Input!$BJ734,0,G$14-$B734-1),0)","v":0},{"$f":" G734+ IF(AND(H$14>$B734,$C734>$B734,H$14-$B734<$C$5),OFFSET(Input!$BJ734,0,H$14-$B734-1),0)","v":0},{"$f":" H734+ IF(AND(I$14>$B734,$C734>$B734,I$14-$B734<$C$5),OFFSET(Input!$BJ734,0,I$14-$B734-1),0)","v":0},{"$f":" I734+ IF(AND(J$14>$B734,$C734>$B734,J$14-$B734<$C$5),OFFSET(Input!$BJ734,0,J$14-$B734-1),0)","v":0},{"$f":" J734+ IF(AND(K$14>$B734,$C734>$B734,K$14-$B734<$C$5),OFFSET(Input!$BJ734,0,K$14-$B734-1),0)","v":0},{"$f":" K734+ IF(AND(L$14>$B734,$C734>$B734,L$14-$B734<$C$5),OFFSET(Input!$BJ734,0,L$14-$B734-1),0)","v":0},{"$f":" L734+ IF(AND(M$14>$B734,$C734>$B734,M$14-$B734<$C$5),OFFSET(Input!$BJ734,0,M$14-$B734-1),0)","v":0},{"$f":" M734+ IF(AND(N$14>$B734,$C734>$B734,N$14-$B734<$C$5),OFFSET(Input!$BJ734,0,N$14-$B734-1),0)","v":0},{"$f":" N734+ IF(AND(O$14>$B734,$C734>$B734,O$14-$B734<$C$5),OFFSET(Input!$BJ734,0,O$14-$B734-1),0)","v":0},{"$f":" O734+ IF(AND(P$14>$B734,$C734>$B734,P$14-$B734<$C$5),OFFSET(Input!$BJ734,0,P$14-$B734-1),0)","v":0},{"$f":" P734+ IF(AND(Q$14>$B734,$C734>$B734,Q$14-$B734<$C$5),OFFSET(Input!$BJ734,0,Q$14-$B734-1),0)","v":0},{"$f":" Q734+ IF(AND(R$14>$B734,$C734>$B734,R$14-$B734<$C$5),OFFSET(Input!$BJ734,0,R$14-$B734-1),0)","v":0},{"$f":" R734+ IF(AND(S$14>$B734,$C734>$B734,S$14-$B734<$C$5),OFFSET(Input!$BJ734,0,S$14-$B734-1),0)","v":0},{"$f":" S734+ IF(AND(T$14>$B734,$C734>$B734,T$14-$B734<$C$5),OFFSET(Input!$BJ734,0,T$14-$B734-1),0)","v":0},{"$f":" T734+ IF(AND(U$14>$B734,$C734>$B734,U$14-$B734<$C$5),OFFSET(Input!$BJ734,0,U$14-$B734-1),0)","v":0},{"$f":" U734+ IF(AND(V$14>$B734,$C734>$B734,V$14-$B734<$C$5),OFFSET(Input!$BJ734,0,V$14-$B734-1),0)","v":0},{"$f":" V734+ IF(AND(W$14>$B734,$C734>$B734,W$14-$B734<$C$5),OFFSET(Input!$BJ734,0,W$14-$B734-1),0)","v":0},{"$f":" W734+ IF(AND(X$14>$B734,$C734>$B734,X$14-$B734<$C$5),OFFSET(Input!$BJ734,0,X$14-$B734-1),0)","v":0},{"$f":" X734+ IF(AND(Y$14>$B734,$C734>$B734,Y$14-$B734<$C$5),OFFSET(Input!$BJ734,0,Y$14-$B734-1),0)","v":0},{"$f":" Y734+ IF(AND(Z$14>$B734,$C734>$B734,Z$14-$B734<$C$5),OFFSET(Input!$BJ734,0,Z$14-$B734-1),0)","v":0},{"$f":" Z734+ IF(AND(AA$14>$B734,$C734>$B734,AA$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AA$14-$B734-1),0)","v":0},{"$f":" AA734+ IF(AND(AB$14>$B734,$C734>$B734,AB$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AB$14-$B734-1),0)","v":0},{"$f":" AB734+ IF(AND(AC$14>$B734,$C734>$B734,AC$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AC$14-$B734-1),0)","v":0},{"$f":" AC734+ IF(AND(AD$14>$B734,$C734>$B734,AD$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AD$14-$B734-1),0)","v":0},{"$f":" AD734+ IF(AND(AE$14>$B734,$C734>$B734,AE$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AE$14-$B734-1),0)","v":0},{"$f":" AE734+ IF(AND(AF$14>$B734,$C734>$B734,AF$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AF$14-$B734-1),0)","v":0},{"$f":" AF734+ IF(AND(AG$14>$B734,$C734>$B734,AG$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AG$14-$B734-1),0)","v":0},{"$f":" AG734+ IF(AND(AH$14>$B734,$C734>$B734,AH$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AH$14-$B734-1),0)","v":0},{"$f":" AH734+ IF(AND(AI$14>$B734,$C734>$B734,AI$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AI$14-$B734-1),0)","v":0},{"$f":" AI734+ IF(AND(AJ$14>$B734,$C734>$B734,AJ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AJ$14-$B734-1),0)","v":0},{"$f":" AJ734+ IF(AND(AK$14>$B734,$C734>$B734,AK$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AK$14-$B734-1),0)","v":0},{"$f":" AK734+ IF(AND(AL$14>$B734,$C734>$B734,AL$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AL$14-$B734-1),0)","v":0},{"$f":" AL734+ IF(AND(AM$14>$B734,$C734>$B734,AM$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AM$14-$B734-1),0)","v":0},{"$f":" AM734+ IF(AND(AN$14>$B734,$C734>$B734,AN$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AN$14-$B734-1),0)","v":0},{"$f":" AN734+ IF(AND(AO$14>$B734,$C734>$B734,AO$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AO$14-$B734-1),0)","v":0},{"$f":" AO734+ IF(AND(AP$14>$B734,$C734>$B734,AP$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AP$14-$B734-1),0)","v":0},{"$f":" AP734+ IF(AND(AQ$14>$B734,$C734>$B734,AQ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AQ$14-$B734-1),0)","v":0},{"$f":" AQ734+ IF(AND(AR$14>$B734,$C734>$B734,AR$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AR$14-$B734-1),0)","v":0},{"$f":" AR734+ IF(AND(AS$14>$B734,$C734>$B734,AS$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AS$14-$B734-1),0)","v":0},{"$f":" AS734+ IF(AND(AT$14>$B734,$C734>$B734,AT$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AT$14-$B734-1),0)","v":0},{"$f":" AT734+ IF(AND(AU$14>$B734,$C734>$B734,AU$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AU$14-$B734-1),0)","v":0},{"$f":" AU734+ IF(AND(AV$14>$B734,$C734>$B734,AV$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AV$14-$B734-1),0)","v":0},{"$f":" AV734+ IF(AND(AW$14>$B734,$C734>$B734,AW$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AW$14-$B734-1),0)","v":0},{"$f":" AW734+ IF(AND(AX$14>$B734,$C734>$B734,AX$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AX$14-$B734-1),0)","v":0},{"$f":" AX734+ IF(AND(AY$14>$B734,$C734>$B734,AY$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AY$14-$B734-1),0)","v":0},{"$f":" AY734+ IF(AND(AZ$14>$B734,$C734>$B734,AZ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,AZ$14-$B734-1),0)","v":0},{"$f":" AZ734+ IF(AND(BA$14>$B734,$C734>$B734,BA$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BA$14-$B734-1),0)","v":0},{"$f":" BA734+ IF(AND(BB$14>$B734,$C734>$B734,BB$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BB$14-$B734-1),0)","v":0},{"$f":" BB734+ IF(AND(BC$14>$B734,$C734>$B734,BC$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BC$14-$B734-1),0)","v":0},{"$f":" BC734+ IF(AND(BD$14>$B734,$C734>$B734,BD$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BD$14-$B734-1),0)","v":0},{"$f":" BD734+ IF(AND(BE$14>$B734,$C734>$B734,BE$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BE$14-$B734-1),0)","v":0},{"$f":" BE734+ IF(AND(BF$14>$B734,$C734>$B734,BF$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BF$14-$B734-1),0)","v":0},{"$f":" BF734+ IF(AND(BG$14>$B734,$C734>$B734,BG$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BG$14-$B734-1),0)","v":0},{"$f":" BG734+ IF(AND(BH$14>$B734,$C734>$B734,BH$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BH$14-$B734-1),0)","v":0},{"$f":" BH734+ IF(AND(BI$14>$B734,$C734>$B734,BI$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BI$14-$B734-1),0)","v":0},{"$f":" BI734+ IF(AND(BJ$14>$B734,$C734>$B734,BJ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BJ$14-$B734-1),0)","v":0},{"$f":" BJ734+ IF(AND(BK$14>$B734,$C734>$B734,BK$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BK$14-$B734-1),0)","v":0},{"$f":" BK734+ IF(AND(BL$14>$B734,$C734>$B734,BL$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BL$14-$B734-1),0)","v":0},{"$f":" BL734+ IF(AND(BM$14>$B734,$C734>$B734,BM$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BM$14-$B734-1),0)","v":0},{"$f":" BM734+ IF(AND(BN$14>$B734,$C734>$B734,BN$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BN$14-$B734-1),0)","v":0},{"$f":" BN734+ IF(AND(BO$14>$B734,$C734>$B734,BO$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BO$14-$B734-1),0)","v":0},{"$f":" BO734+ IF(AND(BP$14>$B734,$C734>$B734,BP$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BP$14-$B734-1),0)","v":0},{"$f":" BP734+ IF(AND(BQ$14>$B734,$C734>$B734,BQ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BQ$14-$B734-1),0)","v":0},{"$f":" BQ734+ IF(AND(BR$14>$B734,$C734>$B734,BR$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BR$14-$B734-1),0)","v":0},{"$f":" BR734+ IF(AND(BS$14>$B734,$C734>$B734,BS$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BS$14-$B734-1),0)","v":0},{"$f":" BS734+ IF(AND(BT$14>$B734,$C734>$B734,BT$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BT$14-$B734-1),0)","v":0},{"$f":" BT734+ IF(AND(BU$14>$B734,$C734>$B734,BU$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BU$14-$B734-1),0)","v":0},{"$f":" BU734+ IF(AND(BV$14>$B734,$C734>$B734,BV$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BV$14-$B734-1),0)","v":0},{"$f":" BV734+ IF(AND(BW$14>$B734,$C734>$B734,BW$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BW$14-$B734-1),0)","v":0},{"$f":" BW734+ IF(AND(BX$14>$B734,$C734>$B734,BX$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BX$14-$B734-1),0)","v":0},{"$f":" BX734+ IF(AND(BY$14>$B734,$C734>$B734,BY$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BY$14-$B734-1),0)","v":0},{"$f":" BY734+ IF(AND(BZ$14>$B734,$C734>$B734,BZ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,BZ$14-$B734-1),0)","v":0},{"$f":" BZ734+ IF(AND(CA$14>$B734,$C734>$B734,CA$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CA$14-$B734-1),0)","v":0},{"$f":" CA734+ IF(AND(CB$14>$B734,$C734>$B734,CB$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CB$14-$B734-1),0)","v":0},{"$f":" CB734+ IF(AND(CC$14>$B734,$C734>$B734,CC$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CC$14-$B734-1),0)","v":0},{"$f":" CC734+ IF(AND(CD$14>$B734,$C734>$B734,CD$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CD$14-$B734-1),0)","v":0},{"$f":" CD734+ IF(AND(CE$14>$B734,$C734>$B734,CE$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CE$14-$B734-1),0)","v":0},{"$f":" CE734+ IF(AND(CF$14>$B734,$C734>$B734,CF$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CF$14-$B734-1),0)","v":0},{"$f":" CF734+ IF(AND(CG$14>$B734,$C734>$B734,CG$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CG$14-$B734-1),0)","v":0},{"$f":" CG734+ IF(AND(CH$14>$B734,$C734>$B734,CH$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CH$14-$B734-1),0)","v":0},{"$f":" CH734+ IF(AND(CI$14>$B734,$C734>$B734,CI$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CI$14-$B734-1),0)","v":0},{"$f":" CI734+ IF(AND(CJ$14>$B734,$C734>$B734,CJ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CJ$14-$B734-1),0)","v":0},{"$f":" CJ734+ IF(AND(CK$14>$B734,$C734>$B734,CK$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CK$14-$B734-1),0)","v":0},{"$f":" CK734+ IF(AND(CL$14>$B734,$C734>$B734,CL$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CL$14-$B734-1),0)","v":0},{"$f":" CL734+ IF(AND(CM$14>$B734,$C734>$B734,CM$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CM$14-$B734-1),0)","v":0},{"$f":" CM734+ IF(AND(CN$14>$B734,$C734>$B734,CN$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CN$14-$B734-1),0)","v":0},{"$f":" CN734+ IF(AND(CO$14>$B734,$C734>$B734,CO$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CO$14-$B734-1),0)","v":0},{"$f":" CO734+ IF(AND(CP$14>$B734,$C734>$B734,CP$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CP$14-$B734-1),0)","v":0},{"$f":" CP734+ IF(AND(CQ$14>$B734,$C734>$B734,CQ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CQ$14-$B734-1),0)","v":0},{"$f":" CQ734+ IF(AND(CR$14>$B734,$C734>$B734,CR$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CR$14-$B734-1),0)","v":0},{"$f":" CR734+ IF(AND(CS$14>$B734,$C734>$B734,CS$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CS$14-$B734-1),0)","v":0},{"$f":" CS734+ IF(AND(CT$14>$B734,$C734>$B734,CT$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CT$14-$B734-1),0)","v":0},{"$f":" CT734+ IF(AND(CU$14>$B734,$C734>$B734,CU$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CU$14-$B734-1),0)","v":0},{"$f":" CU734+ IF(AND(CV$14>$B734,$C734>$B734,CV$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CV$14-$B734-1),0)","v":0},{"$f":" CV734+ IF(AND(CW$14>$B734,$C734>$B734,CW$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CW$14-$B734-1),0)","v":0},{"$f":" CW734+ IF(AND(CX$14>$B734,$C734>$B734,CX$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CX$14-$B734-1),0)","v":0},{"$f":" CX734+ IF(AND(CY$14>$B734,$C734>$B734,CY$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CY$14-$B734-1),0)","v":0},{"$f":" CY734+ IF(AND(CZ$14>$B734,$C734>$B734,CZ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,CZ$14-$B734-1),0)","v":0},{"$f":" CZ734+ IF(AND(DA$14>$B734,$C734>$B734,DA$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DA$14-$B734-1),0)","v":0},{"$f":" DA734+ IF(AND(DB$14>$B734,$C734>$B734,DB$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DB$14-$B734-1),0)","v":0},{"$f":" DB734+ IF(AND(DC$14>$B734,$C734>$B734,DC$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DC$14-$B734-1),0)","v":0},{"$f":" DC734+ IF(AND(DD$14>$B734,$C734>$B734,DD$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DD$14-$B734-1),0)","v":0},{"$f":" DD734+ IF(AND(DE$14>$B734,$C734>$B734,DE$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DE$14-$B734-1),0)","v":0},{"$f":" DE734+ IF(AND(DF$14>$B734,$C734>$B734,DF$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DF$14-$B734-1),0)","v":0},{"$f":" DF734+ IF(AND(DG$14>$B734,$C734>$B734,DG$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DG$14-$B734-1),0)","v":0},{"$f":" DG734+ IF(AND(DH$14>$B734,$C734>$B734,DH$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DH$14-$B734-1),0)","v":0},{"$f":" DH734+ IF(AND(DI$14>$B734,$C734>$B734,DI$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DI$14-$B734-1),0)","v":0},{"$f":" DI734+ IF(AND(DJ$14>$B734,$C734>$B734,DJ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DJ$14-$B734-1),0)","v":0},{"$f":" DJ734+ IF(AND(DK$14>$B734,$C734>$B734,DK$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DK$14-$B734-1),0)","v":0},{"$f":" DK734+ IF(AND(DL$14>$B734,$C734>$B734,DL$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DL$14-$B734-1),0)","v":0},{"$f":" DL734+ IF(AND(DM$14>$B734,$C734>$B734,DM$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DM$14-$B734-1),0)","v":0},{"$f":" DM734+ IF(AND(DN$14>$B734,$C734>$B734,DN$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DN$14-$B734-1),0)","v":0},{"$f":" DN734+ IF(AND(DO$14>$B734,$C734>$B734,DO$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DO$14-$B734-1),0)","v":0},{"$f":" DO734+ IF(AND(DP$14>$B734,$C734>$B734,DP$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DP$14-$B734-1),0)","v":0},{"$f":" DP734+ IF(AND(DQ$14>$B734,$C734>$B734,DQ$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DQ$14-$B734-1),0)","v":0},{"$f":" DQ734+ IF(AND(DR$14>$B734,$C734>$B734,DR$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DR$14-$B734-1),0)","v":0},{"$f":" DR734+ IF(AND(DS$14>$B734,$C734>$B734,DS$14-$B734<$C$5),OFFSET(Input!$BJ734,0,DS$14-$B734-1),0)","v":0}]
[{"$f":"Calcs!A757","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E757),1,Calcs!E757)*Periods,0)","v":0},{"$f":"ROUND(MAX(B757,Input!Z757*Periods),0)","v":0},null,null,0,{"$f":" F757+ IF(AND(G$14>$B757,$C757>$B757,G$14-$B757<$C$5),OFFSET(Input!$BJ757,0,G$14-$B757-1),0)","v":0},{"$f":" G757+ IF(AND(H$14>$B757,$C757>$B757,H$14-$B757<$C$5),OFFSET(Input!$BJ757,0,H$14-$B757-1),0)","v":0},{"$f":" H757+ IF(AND(I$14>$B757,$C757>$B757,I$14-$B757<$C$5),OFFSET(Input!$BJ757,0,I$14-$B757-1),0)","v":0},{"$f":" I757+ IF(AND(J$14>$B757,$C757>$B757,J$14-$B757<$C$5),OFFSET(Input!$BJ757,0,J$14-$B757-1),0)","v":0},{"$f":" J757+ IF(AND(K$14>$B757,$C757>$B757,K$14-$B757<$C$5),OFFSET(Input!$BJ757,0,K$14-$B757-1),0)","v":0},{"$f":" K757+ IF(AND(L$14>$B757,$C757>$B757,L$14-$B757<$C$5),OFFSET(Input!$BJ757,0,L$14-$B757-1),0)","v":0},{"$f":" L757+ IF(AND(M$14>$B757,$C757>$B757,M$14-$B757<$C$5),OFFSET(Input!$BJ757,0,M$14-$B757-1),0)","v":0},{"$f":" M757+ IF(AND(N$14>$B757,$C757>$B757,N$14-$B757<$C$5),OFFSET(Input!$BJ757,0,N$14-$B757-1),0)","v":0},{"$f":" N757+ IF(AND(O$14>$B757,$C757>$B757,O$14-$B757<$C$5),OFFSET(Input!$BJ757,0,O$14-$B757-1),0)","v":0},{"$f":" O757+ IF(AND(P$14>$B757,$C757>$B757,P$14-$B757<$C$5),OFFSET(Input!$BJ757,0,P$14-$B757-1),0)","v":0},{"$f":" P757+ IF(AND(Q$14>$B757,$C757>$B757,Q$14-$B757<$C$5),OFFSET(Input!$BJ757,0,Q$14-$B757-1),0)","v":0},{"$f":" Q757+ IF(AND(R$14>$B757,$C757>$B757,R$14-$B757<$C$5),OFFSET(Input!$BJ757,0,R$14-$B757-1),0)","v":0},{"$f":" R757+ IF(AND(S$14>$B757,$C757>$B757,S$14-$B757<$C$5),OFFSET(Input!$BJ757,0,S$14-$B757-1),0)","v":0},{"$f":" S757+ IF(AND(T$14>$B757,$C757>$B757,T$14-$B757<$C$5),OFFSET(Input!$BJ757,0,T$14-$B757-1),0)","v":0},{"$f":" T757+ IF(AND(U$14>$B757,$C757>$B757,U$14-$B757<$C$5),OFFSET(Input!$BJ757,0,U$14-$B757-1),0)","v":0},{"$f":" U757+ IF(AND(V$14>$B757,$C757>$B757,V$14-$B757<$C$5),OFFSET(Input!$BJ757,0,V$14-$B757-1),0)","v":0},{"$f":" V757+ IF(AND(W$14>$B757,$C757>$B757,W$14-$B757<$C$5),OFFSET(Input!$BJ757,0,W$14-$B757-1),0)","v":0},{"$f":" W757+ IF(AND(X$14>$B757,$C757>$B757,X$14-$B757<$C$5),OFFSET(Input!$BJ757,0,X$14-$B757-1),0)","v":0},{"$f":" X757+ IF(AND(Y$14>$B757,$C757>$B757,Y$14-$B757<$C$5),OFFSET(Input!$BJ757,0,Y$14-$B757-1),0)","v":0},{"$f":" Y757+ IF(AND(Z$14>$B757,$C757>$B757,Z$14-$B757<$C$5),OFFSET(Input!$BJ757,0,Z$14-$B757-1),0)","v":0},{"$f":" Z757+ IF(AND(AA$14>$B757,$C757>$B757,AA$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AA$14-$B757-1),0)","v":0},{"$f":" AA757+ IF(AND(AB$14>$B757,$C757>$B757,AB$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AB$14-$B757-1),0)","v":0},{"$f":" AB757+ IF(AND(AC$14>$B757,$C757>$B757,AC$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AC$14-$B757-1),0)","v":0},{"$f":" AC757+ IF(AND(AD$14>$B757,$C757>$B757,AD$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AD$14-$B757-1),0)","v":0},{"$f":" AD757+ IF(AND(AE$14>$B757,$C757>$B757,AE$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AE$14-$B757-1),0)","v":0},{"$f":" AE757+ IF(AND(AF$14>$B757,$C757>$B757,AF$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AF$14-$B757-1),0)","v":0},{"$f":" AF757+ IF(AND(AG$14>$B757,$C757>$B757,AG$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AG$14-$B757-1),0)","v":0},{"$f":" AG757+ IF(AND(AH$14>$B757,$C757>$B757,AH$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AH$14-$B757-1),0)","v":0},{"$f":" AH757+ IF(AND(AI$14>$B757,$C757>$B757,AI$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AI$14-$B757-1),0)","v":0},{"$f":" AI757+ IF(AND(AJ$14>$B757,$C757>$B757,AJ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AJ$14-$B757-1),0)","v":0},{"$f":" AJ757+ IF(AND(AK$14>$B757,$C757>$B757,AK$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AK$14-$B757-1),0)","v":0},{"$f":" AK757+ IF(AND(AL$14>$B757,$C757>$B757,AL$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AL$14-$B757-1),0)","v":0},{"$f":" AL757+ IF(AND(AM$14>$B757,$C757>$B757,AM$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AM$14-$B757-1),0)","v":0},{"$f":" AM757+ IF(AND(AN$14>$B757,$C757>$B757,AN$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AN$14-$B757-1),0)","v":0},{"$f":" AN757+ IF(AND(AO$14>$B757,$C757>$B757,AO$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AO$14-$B757-1),0)","v":0},{"$f":" AO757+ IF(AND(AP$14>$B757,$C757>$B757,AP$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AP$14-$B757-1),0)","v":0},{"$f":" AP757+ IF(AND(AQ$14>$B757,$C757>$B757,AQ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AQ$14-$B757-1),0)","v":0},{"$f":" AQ757+ IF(AND(AR$14>$B757,$C757>$B757,AR$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AR$14-$B757-1),0)","v":0},{"$f":" AR757+ IF(AND(AS$14>$B757,$C757>$B757,AS$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AS$14-$B757-1),0)","v":0},{"$f":" AS757+ IF(AND(AT$14>$B757,$C757>$B757,AT$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AT$14-$B757-1),0)","v":0},{"$f":" AT757+ IF(AND(AU$14>$B757,$C757>$B757,AU$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AU$14-$B757-1),0)","v":0},{"$f":" AU757+ IF(AND(AV$14>$B757,$C757>$B757,AV$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AV$14-$B757-1),0)","v":0},{"$f":" AV757+ IF(AND(AW$14>$B757,$C757>$B757,AW$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AW$14-$B757-1),0)","v":0},{"$f":" AW757+ IF(AND(AX$14>$B757,$C757>$B757,AX$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AX$14-$B757-1),0)","v":0},{"$f":" AX757+ IF(AND(AY$14>$B757,$C757>$B757,AY$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AY$14-$B757-1),0)","v":0},{"$f":" AY757+ IF(AND(AZ$14>$B757,$C757>$B757,AZ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,AZ$14-$B757-1),0)","v":0},{"$f":" AZ757+ IF(AND(BA$14>$B757,$C757>$B757,BA$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BA$14-$B757-1),0)","v":0},{"$f":" BA757+ IF(AND(BB$14>$B757,$C757>$B757,BB$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BB$14-$B757-1),0)","v":0},{"$f":" BB757+ IF(AND(BC$14>$B757,$C757>$B757,BC$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BC$14-$B757-1),0)","v":0},{"$f":" BC757+ IF(AND(BD$14>$B757,$C757>$B757,BD$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BD$14-$B757-1),0)","v":0},{"$f":" BD757+ IF(AND(BE$14>$B757,$C757>$B757,BE$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BE$14-$B757-1),0)","v":0},{"$f":" BE757+ IF(AND(BF$14>$B757,$C757>$B757,BF$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BF$14-$B757-1),0)","v":0},{"$f":" BF757+ IF(AND(BG$14>$B757,$C757>$B757,BG$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BG$14-$B757-1),0)","v":0},{"$f":" BG757+ IF(AND(BH$14>$B757,$C757>$B757,BH$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BH$14-$B757-1),0)","v":0},{"$f":" BH757+ IF(AND(BI$14>$B757,$C757>$B757,BI$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BI$14-$B757-1),0)","v":0},{"$f":" BI757+ IF(AND(BJ$14>$B757,$C757>$B757,BJ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BJ$14-$B757-1),0)","v":0},{"$f":" BJ757+ IF(AND(BK$14>$B757,$C757>$B757,BK$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BK$14-$B757-1),0)","v":0},{"$f":" BK757+ IF(AND(BL$14>$B757,$C757>$B757,BL$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BL$14-$B757-1),0)","v":0},{"$f":" BL757+ IF(AND(BM$14>$B757,$C757>$B757,BM$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BM$14-$B757-1),0)","v":0},{"$f":" BM757+ IF(AND(BN$14>$B757,$C757>$B757,BN$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BN$14-$B757-1),0)","v":0},{"$f":" BN757+ IF(AND(BO$14>$B757,$C757>$B757,BO$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BO$14-$B757-1),0)","v":0},{"$f":" BO757+ IF(AND(BP$14>$B757,$C757>$B757,BP$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BP$14-$B757-1),0)","v":0},{"$f":" BP757+ IF(AND(BQ$14>$B757,$C757>$B757,BQ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BQ$14-$B757-1),0)","v":0},{"$f":" BQ757+ IF(AND(BR$14>$B757,$C757>$B757,BR$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BR$14-$B757-1),0)","v":0},{"$f":" BR757+ IF(AND(BS$14>$B757,$C757>$B757,BS$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BS$14-$B757-1),0)","v":0},{"$f":" BS757+ IF(AND(BT$14>$B757,$C757>$B757,BT$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BT$14-$B757-1),0)","v":0},{"$f":" BT757+ IF(AND(BU$14>$B757,$C757>$B757,BU$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BU$14-$B757-1),0)","v":0},{"$f":" BU757+ IF(AND(BV$14>$B757,$C757>$B757,BV$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BV$14-$B757-1),0)","v":0},{"$f":" BV757+ IF(AND(BW$14>$B757,$C757>$B757,BW$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BW$14-$B757-1),0)","v":0},{"$f":" BW757+ IF(AND(BX$14>$B757,$C757>$B757,BX$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BX$14-$B757-1),0)","v":0},{"$f":" BX757+ IF(AND(BY$14>$B757,$C757>$B757,BY$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BY$14-$B757-1),0)","v":0},{"$f":" BY757+ IF(AND(BZ$14>$B757,$C757>$B757,BZ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,BZ$14-$B757-1),0)","v":0},{"$f":" BZ757+ IF(AND(CA$14>$B757,$C757>$B757,CA$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CA$14-$B757-1),0)","v":0},{"$f":" CA757+ IF(AND(CB$14>$B757,$C757>$B757,CB$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CB$14-$B757-1),0)","v":0},{"$f":" CB757+ IF(AND(CC$14>$B757,$C757>$B757,CC$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CC$14-$B757-1),0)","v":0},{"$f":" CC757+ IF(AND(CD$14>$B757,$C757>$B757,CD$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CD$14-$B757-1),0)","v":0},{"$f":" CD757+ IF(AND(CE$14>$B757,$C757>$B757,CE$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CE$14-$B757-1),0)","v":0},{"$f":" CE757+ IF(AND(CF$14>$B757,$C757>$B757,CF$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CF$14-$B757-1),0)","v":0},{"$f":" CF757+ IF(AND(CG$14>$B757,$C757>$B757,CG$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CG$14-$B757-1),0)","v":0},{"$f":" CG757+ IF(AND(CH$14>$B757,$C757>$B757,CH$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CH$14-$B757-1),0)","v":0},{"$f":" CH757+ IF(AND(CI$14>$B757,$C757>$B757,CI$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CI$14-$B757-1),0)","v":0},{"$f":" CI757+ IF(AND(CJ$14>$B757,$C757>$B757,CJ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CJ$14-$B757-1),0)","v":0},{"$f":" CJ757+ IF(AND(CK$14>$B757,$C757>$B757,CK$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CK$14-$B757-1),0)","v":0},{"$f":" CK757+ IF(AND(CL$14>$B757,$C757>$B757,CL$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CL$14-$B757-1),0)","v":0},{"$f":" CL757+ IF(AND(CM$14>$B757,$C757>$B757,CM$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CM$14-$B757-1),0)","v":0},{"$f":" CM757+ IF(AND(CN$14>$B757,$C757>$B757,CN$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CN$14-$B757-1),0)","v":0},{"$f":" CN757+ IF(AND(CO$14>$B757,$C757>$B757,CO$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CO$14-$B757-1),0)","v":0},{"$f":" CO757+ IF(AND(CP$14>$B757,$C757>$B757,CP$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CP$14-$B757-1),0)","v":0},{"$f":" CP757+ IF(AND(CQ$14>$B757,$C757>$B757,CQ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CQ$14-$B757-1),0)","v":0},{"$f":" CQ757+ IF(AND(CR$14>$B757,$C757>$B757,CR$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CR$14-$B757-1),0)","v":0},{"$f":" CR757+ IF(AND(CS$14>$B757,$C757>$B757,CS$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CS$14-$B757-1),0)","v":0},{"$f":" CS757+ IF(AND(CT$14>$B757,$C757>$B757,CT$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CT$14-$B757-1),0)","v":0},{"$f":" CT757+ IF(AND(CU$14>$B757,$C757>$B757,CU$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CU$14-$B757-1),0)","v":0},{"$f":" CU757+ IF(AND(CV$14>$B757,$C757>$B757,CV$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CV$14-$B757-1),0)","v":0},{"$f":" CV757+ IF(AND(CW$14>$B757,$C757>$B757,CW$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CW$14-$B757-1),0)","v":0},{"$f":" CW757+ IF(AND(CX$14>$B757,$C757>$B757,CX$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CX$14-$B757-1),0)","v":0},{"$f":" CX757+ IF(AND(CY$14>$B757,$C757>$B757,CY$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CY$14-$B757-1),0)","v":0},{"$f":" CY757+ IF(AND(CZ$14>$B757,$C757>$B757,CZ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,CZ$14-$B757-1),0)","v":0},{"$f":" CZ757+ IF(AND(DA$14>$B757,$C757>$B757,DA$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DA$14-$B757-1),0)","v":0},{"$f":" DA757+ IF(AND(DB$14>$B757,$C757>$B757,DB$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DB$14-$B757-1),0)","v":0},{"$f":" DB757+ IF(AND(DC$14>$B757,$C757>$B757,DC$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DC$14-$B757-1),0)","v":0},{"$f":" DC757+ IF(AND(DD$14>$B757,$C757>$B757,DD$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DD$14-$B757-1),0)","v":0},{"$f":" DD757+ IF(AND(DE$14>$B757,$C757>$B757,DE$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DE$14-$B757-1),0)","v":0},{"$f":" DE757+ IF(AND(DF$14>$B757,$C757>$B757,DF$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DF$14-$B757-1),0)","v":0},{"$f":" DF757+ IF(AND(DG$14>$B757,$C757>$B757,DG$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DG$14-$B757-1),0)","v":0},{"$f":" DG757+ IF(AND(DH$14>$B757,$C757>$B757,DH$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DH$14-$B757-1),0)","v":0},{"$f":" DH757+ IF(AND(DI$14>$B757,$C757>$B757,DI$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DI$14-$B757-1),0)","v":0},{"$f":" DI757+ IF(AND(DJ$14>$B757,$C757>$B757,DJ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DJ$14-$B757-1),0)","v":0},{"$f":" DJ757+ IF(AND(DK$14>$B757,$C757>$B757,DK$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DK$14-$B757-1),0)","v":0},{"$f":" DK757+ IF(AND(DL$14>$B757,$C757>$B757,DL$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DL$14-$B757-1),0)","v":0},{"$f":" DL757+ IF(AND(DM$14>$B757,$C757>$B757,DM$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DM$14-$B757-1),0)","v":0},{"$f":" DM757+ IF(AND(DN$14>$B757,$C757>$B757,DN$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DN$14-$B757-1),0)","v":0},{"$f":" DN757+ IF(AND(DO$14>$B757,$C757>$B757,DO$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DO$14-$B757-1),0)","v":0},{"$f":" DO757+ IF(AND(DP$14>$B757,$C757>$B757,DP$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DP$14-$B757-1),0)","v":0},{"$f":" DP757+ IF(AND(DQ$14>$B757,$C757>$B757,DQ$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DQ$14-$B757-1),0)","v":0},{"$f":" DQ757+ IF(AND(DR$14>$B757,$C757>$B757,DR$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DR$14-$B757-1),0)","v":0},{"$f":" DR757+ IF(AND(DS$14>$B757,$C757>$B757,DS$14-$B757<$C$5),OFFSET(Input!$BJ757,0,DS$14-$B757-1),0)","v":0}]
[{"$f":"Calcs!A795","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E795),1,Calcs!E795)*Periods,0)","v":0},{"$f":"ROUND(MAX(B795,Input!Z795*Periods),0)","v":0},null,null,0,{"$f":" F795+ IF(AND(G$14>$B795,$C795>$B795,G$14-$B795<$C$5),OFFSET(Input!$BJ795,0,G$14-$B795-1),0)","v":0},{"$f":" G795+ IF(AND(H$14>$B795,$C795>$B795,H$14-$B795<$C$5),OFFSET(Input!$BJ795,0,H$14-$B795-1),0)","v":0},{"$f":" H795+ IF(AND(I$14>$B795,$C795>$B795,I$14-$B795<$C$5),OFFSET(Input!$BJ795,0,I$14-$B795-1),0)","v":0},{"$f":" I795+ IF(AND(J$14>$B795,$C795>$B795,J$14-$B795<$C$5),OFFSET(Input!$BJ795,0,J$14-$B795-1),0)","v":0},{"$f":" J795+ IF(AND(K$14>$B795,$C795>$B795,K$14-$B795<$C$5),OFFSET(Input!$BJ795,0,K$14-$B795-1),0)","v":0},{"$f":" K795+ IF(AND(L$14>$B795,$C795>$B795,L$14-$B795<$C$5),OFFSET(Input!$BJ795,0,L$14-$B795-1),0)","v":0},{"$f":" L795+ IF(AND(M$14>$B795,$C795>$B795,M$14-$B795<$C$5),OFFSET(Input!$BJ795,0,M$14-$B795-1),0)","v":0},{"$f":" M795+ IF(AND(N$14>$B795,$C795>$B795,N$14-$B795<$C$5),OFFSET(Input!$BJ795,0,N$14-$B795-1),0)","v":0},{"$f":" N795+ IF(AND(O$14>$B795,$C795>$B795,O$14-$B795<$C$5),OFFSET(Input!$BJ795,0,O$14-$B795-1),0)","v":0},{"$f":" O795+ IF(AND(P$14>$B795,$C795>$B795,P$14-$B795<$C$5),OFFSET(Input!$BJ795,0,P$14-$B795-1),0)","v":0},{"$f":" P795+ IF(AND(Q$14>$B795,$C795>$B795,Q$14-$B795<$C$5),OFFSET(Input!$BJ795,0,Q$14-$B795-1),0)","v":0},{"$f":" Q795+ IF(AND(R$14>$B795,$C795>$B795,R$14-$B795<$C$5),OFFSET(Input!$BJ795,0,R$14-$B795-1),0)","v":0},{"$f":" R795+ IF(AND(S$14>$B795,$C795>$B795,S$14-$B795<$C$5),OFFSET(Input!$BJ795,0,S$14-$B795-1),0)","v":0},{"$f":" S795+ IF(AND(T$14>$B795,$C795>$B795,T$14-$B795<$C$5),OFFSET(Input!$BJ795,0,T$14-$B795-1),0)","v":0},{"$f":" T795+ IF(AND(U$14>$B795,$C795>$B795,U$14-$B795<$C$5),OFFSET(Input!$BJ795,0,U$14-$B795-1),0)","v":0},{"$f":" U795+ IF(AND(V$14>$B795,$C795>$B795,V$14-$B795<$C$5),OFFSET(Input!$BJ795,0,V$14-$B795-1),0)","v":0},{"$f":" V795+ IF(AND(W$14>$B795,$C795>$B795,W$14-$B795<$C$5),OFFSET(Input!$BJ795,0,W$14-$B795-1),0)","v":0},{"$f":" W795+ IF(AND(X$14>$B795,$C795>$B795,X$14-$B795<$C$5),OFFSET(Input!$BJ795,0,X$14-$B795-1),0)","v":0},{"$f":" X795+ IF(AND(Y$14>$B795,$C795>$B795,Y$14-$B795<$C$5),OFFSET(Input!$BJ795,0,Y$14-$B795-1),0)","v":0},{"$f":" Y795+ IF(AND(Z$14>$B795,$C795>$B795,Z$14-$B795<$C$5),OFFSET(Input!$BJ795,0,Z$14-$B795-1),0)","v":0},{"$f":" Z795+ IF(AND(AA$14>$B795,$C795>$B795,AA$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AA$14-$B795-1),0)","v":0},{"$f":" AA795+ IF(AND(AB$14>$B795,$C795>$B795,AB$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AB$14-$B795-1),0)","v":0},{"$f":" AB795+ IF(AND(AC$14>$B795,$C795>$B795,AC$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AC$14-$B795-1),0)","v":0},{"$f":" AC795+ IF(AND(AD$14>$B795,$C795>$B795,AD$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AD$14-$B795-1),0)","v":0},{"$f":" AD795+ IF(AND(AE$14>$B795,$C795>$B795,AE$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AE$14-$B795-1),0)","v":0},{"$f":" AE795+ IF(AND(AF$14>$B795,$C795>$B795,AF$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AF$14-$B795-1),0)","v":0},{"$f":" AF795+ IF(AND(AG$14>$B795,$C795>$B795,AG$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AG$14-$B795-1),0)","v":0},{"$f":" AG795+ IF(AND(AH$14>$B795,$C795>$B795,AH$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AH$14-$B795-1),0)","v":0},{"$f":" AH795+ IF(AND(AI$14>$B795,$C795>$B795,AI$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AI$14-$B795-1),0)","v":0},{"$f":" AI795+ IF(AND(AJ$14>$B795,$C795>$B795,AJ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AJ$14-$B795-1),0)","v":0},{"$f":" AJ795+ IF(AND(AK$14>$B795,$C795>$B795,AK$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AK$14-$B795-1),0)","v":0},{"$f":" AK795+ IF(AND(AL$14>$B795,$C795>$B795,AL$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AL$14-$B795-1),0)","v":0},{"$f":" AL795+ IF(AND(AM$14>$B795,$C795>$B795,AM$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AM$14-$B795-1),0)","v":0},{"$f":" AM795+ IF(AND(AN$14>$B795,$C795>$B795,AN$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AN$14-$B795-1),0)","v":0},{"$f":" AN795+ IF(AND(AO$14>$B795,$C795>$B795,AO$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AO$14-$B795-1),0)","v":0},{"$f":" AO795+ IF(AND(AP$14>$B795,$C795>$B795,AP$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AP$14-$B795-1),0)","v":0},{"$f":" AP795+ IF(AND(AQ$14>$B795,$C795>$B795,AQ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AQ$14-$B795-1),0)","v":0},{"$f":" AQ795+ IF(AND(AR$14>$B795,$C795>$B795,AR$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AR$14-$B795-1),0)","v":0},{"$f":" AR795+ IF(AND(AS$14>$B795,$C795>$B795,AS$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AS$14-$B795-1),0)","v":0},{"$f":" AS795+ IF(AND(AT$14>$B795,$C795>$B795,AT$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AT$14-$B795-1),0)","v":0},{"$f":" AT795+ IF(AND(AU$14>$B795,$C795>$B795,AU$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AU$14-$B795-1),0)","v":0},{"$f":" AU795+ IF(AND(AV$14>$B795,$C795>$B795,AV$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AV$14-$B795-1),0)","v":0},{"$f":" AV795+ IF(AND(AW$14>$B795,$C795>$B795,AW$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AW$14-$B795-1),0)","v":0},{"$f":" AW795+ IF(AND(AX$14>$B795,$C795>$B795,AX$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AX$14-$B795-1),0)","v":0},{"$f":" AX795+ IF(AND(AY$14>$B795,$C795>$B795,AY$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AY$14-$B795-1),0)","v":0},{"$f":" AY795+ IF(AND(AZ$14>$B795,$C795>$B795,AZ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,AZ$14-$B795-1),0)","v":0},{"$f":" AZ795+ IF(AND(BA$14>$B795,$C795>$B795,BA$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BA$14-$B795-1),0)","v":0},{"$f":" BA795+ IF(AND(BB$14>$B795,$C795>$B795,BB$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BB$14-$B795-1),0)","v":0},{"$f":" BB795+ IF(AND(BC$14>$B795,$C795>$B795,BC$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BC$14-$B795-1),0)","v":0},{"$f":" BC795+ IF(AND(BD$14>$B795,$C795>$B795,BD$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BD$14-$B795-1),0)","v":0},{"$f":" BD795+ IF(AND(BE$14>$B795,$C795>$B795,BE$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BE$14-$B795-1),0)","v":0},{"$f":" BE795+ IF(AND(BF$14>$B795,$C795>$B795,BF$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BF$14-$B795-1),0)","v":0},{"$f":" BF795+ IF(AND(BG$14>$B795,$C795>$B795,BG$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BG$14-$B795-1),0)","v":0},{"$f":" BG795+ IF(AND(BH$14>$B795,$C795>$B795,BH$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BH$14-$B795-1),0)","v":0},{"$f":" BH795+ IF(AND(BI$14>$B795,$C795>$B795,BI$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BI$14-$B795-1),0)","v":0},{"$f":" BI795+ IF(AND(BJ$14>$B795,$C795>$B795,BJ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BJ$14-$B795-1),0)","v":0},{"$f":" BJ795+ IF(AND(BK$14>$B795,$C795>$B795,BK$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BK$14-$B795-1),0)","v":0},{"$f":" BK795+ IF(AND(BL$14>$B795,$C795>$B795,BL$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BL$14-$B795-1),0)","v":0},{"$f":" BL795+ IF(AND(BM$14>$B795,$C795>$B795,BM$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BM$14-$B795-1),0)","v":0},{"$f":" BM795+ IF(AND(BN$14>$B795,$C795>$B795,BN$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BN$14-$B795-1),0)","v":0},{"$f":" BN795+ IF(AND(BO$14>$B795,$C795>$B795,BO$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BO$14-$B795-1),0)","v":0},{"$f":" BO795+ IF(AND(BP$14>$B795,$C795>$B795,BP$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BP$14-$B795-1),0)","v":0},{"$f":" BP795+ IF(AND(BQ$14>$B795,$C795>$B795,BQ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BQ$14-$B795-1),0)","v":0},{"$f":" BQ795+ IF(AND(BR$14>$B795,$C795>$B795,BR$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BR$14-$B795-1),0)","v":0},{"$f":" BR795+ IF(AND(BS$14>$B795,$C795>$B795,BS$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BS$14-$B795-1),0)","v":0},{"$f":" BS795+ IF(AND(BT$14>$B795,$C795>$B795,BT$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BT$14-$B795-1),0)","v":0},{"$f":" BT795+ IF(AND(BU$14>$B795,$C795>$B795,BU$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BU$14-$B795-1),0)","v":0},{"$f":" BU795+ IF(AND(BV$14>$B795,$C795>$B795,BV$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BV$14-$B795-1),0)","v":0},{"$f":" BV795+ IF(AND(BW$14>$B795,$C795>$B795,BW$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BW$14-$B795-1),0)","v":0},{"$f":" BW795+ IF(AND(BX$14>$B795,$C795>$B795,BX$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BX$14-$B795-1),0)","v":0},{"$f":" BX795+ IF(AND(BY$14>$B795,$C795>$B795,BY$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BY$14-$B795-1),0)","v":0},{"$f":" BY795+ IF(AND(BZ$14>$B795,$C795>$B795,BZ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,BZ$14-$B795-1),0)","v":0},{"$f":" BZ795+ IF(AND(CA$14>$B795,$C795>$B795,CA$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CA$14-$B795-1),0)","v":0},{"$f":" CA795+ IF(AND(CB$14>$B795,$C795>$B795,CB$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CB$14-$B795-1),0)","v":0},{"$f":" CB795+ IF(AND(CC$14>$B795,$C795>$B795,CC$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CC$14-$B795-1),0)","v":0},{"$f":" CC795+ IF(AND(CD$14>$B795,$C795>$B795,CD$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CD$14-$B795-1),0)","v":0},{"$f":" CD795+ IF(AND(CE$14>$B795,$C795>$B795,CE$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CE$14-$B795-1),0)","v":0},{"$f":" CE795+ IF(AND(CF$14>$B795,$C795>$B795,CF$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CF$14-$B795-1),0)","v":0},{"$f":" CF795+ IF(AND(CG$14>$B795,$C795>$B795,CG$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CG$14-$B795-1),0)","v":0},{"$f":" CG795+ IF(AND(CH$14>$B795,$C795>$B795,CH$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CH$14-$B795-1),0)","v":0},{"$f":" CH795+ IF(AND(CI$14>$B795,$C795>$B795,CI$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CI$14-$B795-1),0)","v":0},{"$f":" CI795+ IF(AND(CJ$14>$B795,$C795>$B795,CJ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CJ$14-$B795-1),0)","v":0},{"$f":" CJ795+ IF(AND(CK$14>$B795,$C795>$B795,CK$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CK$14-$B795-1),0)","v":0},{"$f":" CK795+ IF(AND(CL$14>$B795,$C795>$B795,CL$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CL$14-$B795-1),0)","v":0},{"$f":" CL795+ IF(AND(CM$14>$B795,$C795>$B795,CM$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CM$14-$B795-1),0)","v":0},{"$f":" CM795+ IF(AND(CN$14>$B795,$C795>$B795,CN$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CN$14-$B795-1),0)","v":0},{"$f":" CN795+ IF(AND(CO$14>$B795,$C795>$B795,CO$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CO$14-$B795-1),0)","v":0},{"$f":" CO795+ IF(AND(CP$14>$B795,$C795>$B795,CP$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CP$14-$B795-1),0)","v":0},{"$f":" CP795+ IF(AND(CQ$14>$B795,$C795>$B795,CQ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CQ$14-$B795-1),0)","v":0},{"$f":" CQ795+ IF(AND(CR$14>$B795,$C795>$B795,CR$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CR$14-$B795-1),0)","v":0},{"$f":" CR795+ IF(AND(CS$14>$B795,$C795>$B795,CS$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CS$14-$B795-1),0)","v":0},{"$f":" CS795+ IF(AND(CT$14>$B795,$C795>$B795,CT$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CT$14-$B795-1),0)","v":0},{"$f":" CT795+ IF(AND(CU$14>$B795,$C795>$B795,CU$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CU$14-$B795-1),0)","v":0},{"$f":" CU795+ IF(AND(CV$14>$B795,$C795>$B795,CV$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CV$14-$B795-1),0)","v":0},{"$f":" CV795+ IF(AND(CW$14>$B795,$C795>$B795,CW$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CW$14-$B795-1),0)","v":0},{"$f":" CW795+ IF(AND(CX$14>$B795,$C795>$B795,CX$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CX$14-$B795-1),0)","v":0},{"$f":" CX795+ IF(AND(CY$14>$B795,$C795>$B795,CY$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CY$14-$B795-1),0)","v":0},{"$f":" CY795+ IF(AND(CZ$14>$B795,$C795>$B795,CZ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,CZ$14-$B795-1),0)","v":0},{"$f":" CZ795+ IF(AND(DA$14>$B795,$C795>$B795,DA$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DA$14-$B795-1),0)","v":0},{"$f":" DA795+ IF(AND(DB$14>$B795,$C795>$B795,DB$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DB$14-$B795-1),0)","v":0},{"$f":" DB795+ IF(AND(DC$14>$B795,$C795>$B795,DC$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DC$14-$B795-1),0)","v":0},{"$f":" DC795+ IF(AND(DD$14>$B795,$C795>$B795,DD$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DD$14-$B795-1),0)","v":0},{"$f":" DD795+ IF(AND(DE$14>$B795,$C795>$B795,DE$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DE$14-$B795-1),0)","v":0},{"$f":" DE795+ IF(AND(DF$14>$B795,$C795>$B795,DF$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DF$14-$B795-1),0)","v":0},{"$f":" DF795+ IF(AND(DG$14>$B795,$C795>$B795,DG$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DG$14-$B795-1),0)","v":0},{"$f":" DG795+ IF(AND(DH$14>$B795,$C795>$B795,DH$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DH$14-$B795-1),0)","v":0},{"$f":" DH795+ IF(AND(DI$14>$B795,$C795>$B795,DI$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DI$14-$B795-1),0)","v":0},{"$f":" DI795+ IF(AND(DJ$14>$B795,$C795>$B795,DJ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DJ$14-$B795-1),0)","v":0},{"$f":" DJ795+ IF(AND(DK$14>$B795,$C795>$B795,DK$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DK$14-$B795-1),0)","v":0},{"$f":" DK795+ IF(AND(DL$14>$B795,$C795>$B795,DL$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DL$14-$B795-1),0)","v":0},{"$f":" DL795+ IF(AND(DM$14>$B795,$C795>$B795,DM$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DM$14-$B795-1),0)","v":0},{"$f":" DM795+ IF(AND(DN$14>$B795,$C795>$B795,DN$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DN$14-$B795-1),0)","v":0},{"$f":" DN795+ IF(AND(DO$14>$B795,$C795>$B795,DO$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DO$14-$B795-1),0)","v":0},{"$f":" DO795+ IF(AND(DP$14>$B795,$C795>$B795,DP$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DP$14-$B795-1),0)","v":0},{"$f":" DP795+ IF(AND(DQ$14>$B795,$C795>$B795,DQ$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DQ$14-$B795-1),0)","v":0},{"$f":" DQ795+ IF(AND(DR$14>$B795,$C795>$B795,DR$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DR$14-$B795-1),0)","v":0},{"$f":" DR795+ IF(AND(DS$14>$B795,$C795>$B795,DS$14-$B795<$C$5),OFFSET(Input!$BJ795,0,DS$14-$B795-1),0)","v":0}]
[{"$f":"Calcs!A822","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E822),1,Calcs!E822)*Periods,0)","v":0},{"$f":"ROUND(MAX(B822,Input!Z822*Periods),0)","v":0},null,null,0,{"$f":" F822+ IF(AND(G$14>$B822,$C822>$B822,G$14-$B822<$C$5),OFFSET(Input!$BJ822,0,G$14-$B822-1),0)","v":0},{"$f":" G822+ IF(AND(H$14>$B822,$C822>$B822,H$14-$B822<$C$5),OFFSET(Input!$BJ822,0,H$14-$B822-1),0)","v":0},{"$f":" H822+ IF(AND(I$14>$B822,$C822>$B822,I$14-$B822<$C$5),OFFSET(Input!$BJ822,0,I$14-$B822-1),0)","v":0},{"$f":" I822+ IF(AND(J$14>$B822,$C822>$B822,J$14-$B822<$C$5),OFFSET(Input!$BJ822,0,J$14-$B822-1),0)","v":0},{"$f":" J822+ IF(AND(K$14>$B822,$C822>$B822,K$14-$B822<$C$5),OFFSET(Input!$BJ822,0,K$14-$B822-1),0)","v":0},{"$f":" K822+ IF(AND(L$14>$B822,$C822>$B822,L$14-$B822<$C$5),OFFSET(Input!$BJ822,0,L$14-$B822-1),0)","v":0},{"$f":" L822+ IF(AND(M$14>$B822,$C822>$B822,M$14-$B822<$C$5),OFFSET(Input!$BJ822,0,M$14-$B822-1),0)","v":0},{"$f":" M822+ IF(AND(N$14>$B822,$C822>$B822,N$14-$B822<$C$5),OFFSET(Input!$BJ822,0,N$14-$B822-1),0)","v":0},{"$f":" N822+ IF(AND(O$14>$B822,$C822>$B822,O$14-$B822<$C$5),OFFSET(Input!$BJ822,0,O$14-$B822-1),0)","v":0},{"$f":" O822+ IF(AND(P$14>$B822,$C822>$B822,P$14-$B822<$C$5),OFFSET(Input!$BJ822,0,P$14-$B822-1),0)","v":0},{"$f":" P822+ IF(AND(Q$14>$B822,$C822>$B822,Q$14-$B822<$C$5),OFFSET(Input!$BJ822,0,Q$14-$B822-1),0)","v":0},{"$f":" Q822+ IF(AND(R$14>$B822,$C822>$B822,R$14-$B822<$C$5),OFFSET(Input!$BJ822,0,R$14-$B822-1),0)","v":0},{"$f":" R822+ IF(AND(S$14>$B822,$C822>$B822,S$14-$B822<$C$5),OFFSET(Input!$BJ822,0,S$14-$B822-1),0)","v":0},{"$f":" S822+ IF(AND(T$14>$B822,$C822>$B822,T$14-$B822<$C$5),OFFSET(Input!$BJ822,0,T$14-$B822-1),0)","v":0},{"$f":" T822+ IF(AND(U$14>$B822,$C822>$B822,U$14-$B822<$C$5),OFFSET(Input!$BJ822,0,U$14-$B822-1),0)","v":0},{"$f":" U822+ IF(AND(V$14>$B822,$C822>$B822,V$14-$B822<$C$5),OFFSET(Input!$BJ822,0,V$14-$B822-1),0)","v":0},{"$f":" V822+ IF(AND(W$14>$B822,$C822>$B822,W$14-$B822<$C$5),OFFSET(Input!$BJ822,0,W$14-$B822-1),0)","v":0},{"$f":" W822+ IF(AND(X$14>$B822,$C822>$B822,X$14-$B822<$C$5),OFFSET(Input!$BJ822,0,X$14-$B822-1),0)","v":0},{"$f":" X822+ IF(AND(Y$14>$B822,$C822>$B822,Y$14-$B822<$C$5),OFFSET(Input!$BJ822,0,Y$14-$B822-1),0)","v":0},{"$f":" Y822+ IF(AND(Z$14>$B822,$C822>$B822,Z$14-$B822<$C$5),OFFSET(Input!$BJ822,0,Z$14-$B822-1),0)","v":0},{"$f":" Z822+ IF(AND(AA$14>$B822,$C822>$B822,AA$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AA$14-$B822-1),0)","v":0},{"$f":" AA822+ IF(AND(AB$14>$B822,$C822>$B822,AB$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AB$14-$B822-1),0)","v":0},{"$f":" AB822+ IF(AND(AC$14>$B822,$C822>$B822,AC$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AC$14-$B822-1),0)","v":0},{"$f":" AC822+ IF(AND(AD$14>$B822,$C822>$B822,AD$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AD$14-$B822-1),0)","v":0},{"$f":" AD822+ IF(AND(AE$14>$B822,$C822>$B822,AE$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AE$14-$B822-1),0)","v":0},{"$f":" AE822+ IF(AND(AF$14>$B822,$C822>$B822,AF$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AF$14-$B822-1),0)","v":0},{"$f":" AF822+ IF(AND(AG$14>$B822,$C822>$B822,AG$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AG$14-$B822-1),0)","v":0},{"$f":" AG822+ IF(AND(AH$14>$B822,$C822>$B822,AH$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AH$14-$B822-1),0)","v":0},{"$f":" AH822+ IF(AND(AI$14>$B822,$C822>$B822,AI$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AI$14-$B822-1),0)","v":0},{"$f":" AI822+ IF(AND(AJ$14>$B822,$C822>$B822,AJ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AJ$14-$B822-1),0)","v":0},{"$f":" AJ822+ IF(AND(AK$14>$B822,$C822>$B822,AK$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AK$14-$B822-1),0)","v":0},{"$f":" AK822+ IF(AND(AL$14>$B822,$C822>$B822,AL$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AL$14-$B822-1),0)","v":0},{"$f":" AL822+ IF(AND(AM$14>$B822,$C822>$B822,AM$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AM$14-$B822-1),0)","v":0},{"$f":" AM822+ IF(AND(AN$14>$B822,$C822>$B822,AN$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AN$14-$B822-1),0)","v":0},{"$f":" AN822+ IF(AND(AO$14>$B822,$C822>$B822,AO$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AO$14-$B822-1),0)","v":0},{"$f":" AO822+ IF(AND(AP$14>$B822,$C822>$B822,AP$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AP$14-$B822-1),0)","v":0},{"$f":" AP822+ IF(AND(AQ$14>$B822,$C822>$B822,AQ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AQ$14-$B822-1),0)","v":0},{"$f":" AQ822+ IF(AND(AR$14>$B822,$C822>$B822,AR$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AR$14-$B822-1),0)","v":0},{"$f":" AR822+ IF(AND(AS$14>$B822,$C822>$B822,AS$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AS$14-$B822-1),0)","v":0},{"$f":" AS822+ IF(AND(AT$14>$B822,$C822>$B822,AT$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AT$14-$B822-1),0)","v":0},{"$f":" AT822+ IF(AND(AU$14>$B822,$C822>$B822,AU$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AU$14-$B822-1),0)","v":0},{"$f":" AU822+ IF(AND(AV$14>$B822,$C822>$B822,AV$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AV$14-$B822-1),0)","v":0},{"$f":" AV822+ IF(AND(AW$14>$B822,$C822>$B822,AW$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AW$14-$B822-1),0)","v":0},{"$f":" AW822+ IF(AND(AX$14>$B822,$C822>$B822,AX$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AX$14-$B822-1),0)","v":0},{"$f":" AX822+ IF(AND(AY$14>$B822,$C822>$B822,AY$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AY$14-$B822-1),0)","v":0},{"$f":" AY822+ IF(AND(AZ$14>$B822,$C822>$B822,AZ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,AZ$14-$B822-1),0)","v":0},{"$f":" AZ822+ IF(AND(BA$14>$B822,$C822>$B822,BA$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BA$14-$B822-1),0)","v":0},{"$f":" BA822+ IF(AND(BB$14>$B822,$C822>$B822,BB$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BB$14-$B822-1),0)","v":0},{"$f":" BB822+ IF(AND(BC$14>$B822,$C822>$B822,BC$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BC$14-$B822-1),0)","v":0},{"$f":" BC822+ IF(AND(BD$14>$B822,$C822>$B822,BD$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BD$14-$B822-1),0)","v":0},{"$f":" BD822+ IF(AND(BE$14>$B822,$C822>$B822,BE$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BE$14-$B822-1),0)","v":0},{"$f":" BE822+ IF(AND(BF$14>$B822,$C822>$B822,BF$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BF$14-$B822-1),0)","v":0},{"$f":" BF822+ IF(AND(BG$14>$B822,$C822>$B822,BG$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BG$14-$B822-1),0)","v":0},{"$f":" BG822+ IF(AND(BH$14>$B822,$C822>$B822,BH$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BH$14-$B822-1),0)","v":0},{"$f":" BH822+ IF(AND(BI$14>$B822,$C822>$B822,BI$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BI$14-$B822-1),0)","v":0},{"$f":" BI822+ IF(AND(BJ$14>$B822,$C822>$B822,BJ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BJ$14-$B822-1),0)","v":0},{"$f":" BJ822+ IF(AND(BK$14>$B822,$C822>$B822,BK$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BK$14-$B822-1),0)","v":0},{"$f":" BK822+ IF(AND(BL$14>$B822,$C822>$B822,BL$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BL$14-$B822-1),0)","v":0},{"$f":" BL822+ IF(AND(BM$14>$B822,$C822>$B822,BM$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BM$14-$B822-1),0)","v":0},{"$f":" BM822+ IF(AND(BN$14>$B822,$C822>$B822,BN$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BN$14-$B822-1),0)","v":0},{"$f":" BN822+ IF(AND(BO$14>$B822,$C822>$B822,BO$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BO$14-$B822-1),0)","v":0},{"$f":" BO822+ IF(AND(BP$14>$B822,$C822>$B822,BP$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BP$14-$B822-1),0)","v":0},{"$f":" BP822+ IF(AND(BQ$14>$B822,$C822>$B822,BQ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BQ$14-$B822-1),0)","v":0},{"$f":" BQ822+ IF(AND(BR$14>$B822,$C822>$B822,BR$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BR$14-$B822-1),0)","v":0},{"$f":" BR822+ IF(AND(BS$14>$B822,$C822>$B822,BS$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BS$14-$B822-1),0)","v":0},{"$f":" BS822+ IF(AND(BT$14>$B822,$C822>$B822,BT$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BT$14-$B822-1),0)","v":0},{"$f":" BT822+ IF(AND(BU$14>$B822,$C822>$B822,BU$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BU$14-$B822-1),0)","v":0},{"$f":" BU822+ IF(AND(BV$14>$B822,$C822>$B822,BV$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BV$14-$B822-1),0)","v":0},{"$f":" BV822+ IF(AND(BW$14>$B822,$C822>$B822,BW$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BW$14-$B822-1),0)","v":0},{"$f":" BW822+ IF(AND(BX$14>$B822,$C822>$B822,BX$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BX$14-$B822-1),0)","v":0},{"$f":" BX822+ IF(AND(BY$14>$B822,$C822>$B822,BY$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BY$14-$B822-1),0)","v":0},{"$f":" BY822+ IF(AND(BZ$14>$B822,$C822>$B822,BZ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,BZ$14-$B822-1),0)","v":0},{"$f":" BZ822+ IF(AND(CA$14>$B822,$C822>$B822,CA$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CA$14-$B822-1),0)","v":0},{"$f":" CA822+ IF(AND(CB$14>$B822,$C822>$B822,CB$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CB$14-$B822-1),0)","v":0},{"$f":" CB822+ IF(AND(CC$14>$B822,$C822>$B822,CC$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CC$14-$B822-1),0)","v":0},{"$f":" CC822+ IF(AND(CD$14>$B822,$C822>$B822,CD$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CD$14-$B822-1),0)","v":0},{"$f":" CD822+ IF(AND(CE$14>$B822,$C822>$B822,CE$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CE$14-$B822-1),0)","v":0},{"$f":" CE822+ IF(AND(CF$14>$B822,$C822>$B822,CF$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CF$14-$B822-1),0)","v":0},{"$f":" CF822+ IF(AND(CG$14>$B822,$C822>$B822,CG$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CG$14-$B822-1),0)","v":0},{"$f":" CG822+ IF(AND(CH$14>$B822,$C822>$B822,CH$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CH$14-$B822-1),0)","v":0},{"$f":" CH822+ IF(AND(CI$14>$B822,$C822>$B822,CI$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CI$14-$B822-1),0)","v":0},{"$f":" CI822+ IF(AND(CJ$14>$B822,$C822>$B822,CJ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CJ$14-$B822-1),0)","v":0},{"$f":" CJ822+ IF(AND(CK$14>$B822,$C822>$B822,CK$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CK$14-$B822-1),0)","v":0},{"$f":" CK822+ IF(AND(CL$14>$B822,$C822>$B822,CL$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CL$14-$B822-1),0)","v":0},{"$f":" CL822+ IF(AND(CM$14>$B822,$C822>$B822,CM$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CM$14-$B822-1),0)","v":0},{"$f":" CM822+ IF(AND(CN$14>$B822,$C822>$B822,CN$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CN$14-$B822-1),0)","v":0},{"$f":" CN822+ IF(AND(CO$14>$B822,$C822>$B822,CO$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CO$14-$B822-1),0)","v":0},{"$f":" CO822+ IF(AND(CP$14>$B822,$C822>$B822,CP$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CP$14-$B822-1),0)","v":0},{"$f":" CP822+ IF(AND(CQ$14>$B822,$C822>$B822,CQ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CQ$14-$B822-1),0)","v":0},{"$f":" CQ822+ IF(AND(CR$14>$B822,$C822>$B822,CR$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CR$14-$B822-1),0)","v":0},{"$f":" CR822+ IF(AND(CS$14>$B822,$C822>$B822,CS$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CS$14-$B822-1),0)","v":0},{"$f":" CS822+ IF(AND(CT$14>$B822,$C822>$B822,CT$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CT$14-$B822-1),0)","v":0},{"$f":" CT822+ IF(AND(CU$14>$B822,$C822>$B822,CU$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CU$14-$B822-1),0)","v":0},{"$f":" CU822+ IF(AND(CV$14>$B822,$C822>$B822,CV$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CV$14-$B822-1),0)","v":0},{"$f":" CV822+ IF(AND(CW$14>$B822,$C822>$B822,CW$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CW$14-$B822-1),0)","v":0},{"$f":" CW822+ IF(AND(CX$14>$B822,$C822>$B822,CX$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CX$14-$B822-1),0)","v":0},{"$f":" CX822+ IF(AND(CY$14>$B822,$C822>$B822,CY$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CY$14-$B822-1),0)","v":0},{"$f":" CY822+ IF(AND(CZ$14>$B822,$C822>$B822,CZ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,CZ$14-$B822-1),0)","v":0},{"$f":" CZ822+ IF(AND(DA$14>$B822,$C822>$B822,DA$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DA$14-$B822-1),0)","v":0},{"$f":" DA822+ IF(AND(DB$14>$B822,$C822>$B822,DB$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DB$14-$B822-1),0)","v":0},{"$f":" DB822+ IF(AND(DC$14>$B822,$C822>$B822,DC$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DC$14-$B822-1),0)","v":0},{"$f":" DC822+ IF(AND(DD$14>$B822,$C822>$B822,DD$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DD$14-$B822-1),0)","v":0},{"$f":" DD822+ IF(AND(DE$14>$B822,$C822>$B822,DE$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DE$14-$B822-1),0)","v":0},{"$f":" DE822+ IF(AND(DF$14>$B822,$C822>$B822,DF$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DF$14-$B822-1),0)","v":0},{"$f":" DF822+ IF(AND(DG$14>$B822,$C822>$B822,DG$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DG$14-$B822-1),0)","v":0},{"$f":" DG822+ IF(AND(DH$14>$B822,$C822>$B822,DH$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DH$14-$B822-1),0)","v":0},{"$f":" DH822+ IF(AND(DI$14>$B822,$C822>$B822,DI$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DI$14-$B822-1),0)","v":0},{"$f":" DI822+ IF(AND(DJ$14>$B822,$C822>$B822,DJ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DJ$14-$B822-1),0)","v":0},{"$f":" DJ822+ IF(AND(DK$14>$B822,$C822>$B822,DK$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DK$14-$B822-1),0)","v":0},{"$f":" DK822+ IF(AND(DL$14>$B822,$C822>$B822,DL$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DL$14-$B822-1),0)","v":0},{"$f":" DL822+ IF(AND(DM$14>$B822,$C822>$B822,DM$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DM$14-$B822-1),0)","v":0},{"$f":" DM822+ IF(AND(DN$14>$B822,$C822>$B822,DN$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DN$14-$B822-1),0)","v":0},{"$f":" DN822+ IF(AND(DO$14>$B822,$C822>$B822,DO$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DO$14-$B822-1),0)","v":0},{"$f":" DO822+ IF(AND(DP$14>$B822,$C822>$B822,DP$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DP$14-$B822-1),0)","v":0},{"$f":" DP822+ IF(AND(DQ$14>$B822,$C822>$B822,DQ$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DQ$14-$B822-1),0)","v":0},{"$f":" DQ822+ IF(AND(DR$14>$B822,$C822>$B822,DR$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DR$14-$B822-1),0)","v":0},{"$f":" DR822+ IF(AND(DS$14>$B822,$C822>$B822,DS$14-$B822<$C$5),OFFSET(Input!$BJ822,0,DS$14-$B822-1),0)","v":0}]
[{"$f":"Calcs!A852","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E852),1,Calcs!E852)*Periods,0)","v":0},{"$f":"ROUND(MAX(B852,Input!Z852*Periods),0)","v":0},null,null,0,{"$f":" F852+ IF(AND(G$14>$B852,$C852>$B852,G$14-$B852<$C$5),OFFSET(Input!$BJ852,0,G$14-$B852-1),0)","v":0},{"$f":" G852+ IF(AND(H$14>$B852,$C852>$B852,H$14-$B852<$C$5),OFFSET(Input!$BJ852,0,H$14-$B852-1),0)","v":0},{"$f":" H852+ IF(AND(I$14>$B852,$C852>$B852,I$14-$B852<$C$5),OFFSET(Input!$BJ852,0,I$14-$B852-1),0)","v":0},{"$f":" I852+ IF(AND(J$14>$B852,$C852>$B852,J$14-$B852<$C$5),OFFSET(Input!$BJ852,0,J$14-$B852-1),0)","v":0},{"$f":" J852+ IF(AND(K$14>$B852,$C852>$B852,K$14-$B852<$C$5),OFFSET(Input!$BJ852,0,K$14-$B852-1),0)","v":0},{"$f":" K852+ IF(AND(L$14>$B852,$C852>$B852,L$14-$B852<$C$5),OFFSET(Input!$BJ852,0,L$14-$B852-1),0)","v":0},{"$f":" L852+ IF(AND(M$14>$B852,$C852>$B852,M$14-$B852<$C$5),OFFSET(Input!$BJ852,0,M$14-$B852-1),0)","v":0},{"$f":" M852+ IF(AND(N$14>$B852,$C852>$B852,N$14-$B852<$C$5),OFFSET(Input!$BJ852,0,N$14-$B852-1),0)","v":0},{"$f":" N852+ IF(AND(O$14>$B852,$C852>$B852,O$14-$B852<$C$5),OFFSET(Input!$BJ852,0,O$14-$B852-1),0)","v":0},{"$f":" O852+ IF(AND(P$14>$B852,$C852>$B852,P$14-$B852<$C$5),OFFSET(Input!$BJ852,0,P$14-$B852-1),0)","v":0},{"$f":" P852+ IF(AND(Q$14>$B852,$C852>$B852,Q$14-$B852<$C$5),OFFSET(Input!$BJ852,0,Q$14-$B852-1),0)","v":0},{"$f":" Q852+ IF(AND(R$14>$B852,$C852>$B852,R$14-$B852<$C$5),OFFSET(Input!$BJ852,0,R$14-$B852-1),0)","v":0},{"$f":" R852+ IF(AND(S$14>$B852,$C852>$B852,S$14-$B852<$C$5),OFFSET(Input!$BJ852,0,S$14-$B852-1),0)","v":0},{"$f":" S852+ IF(AND(T$14>$B852,$C852>$B852,T$14-$B852<$C$5),OFFSET(Input!$BJ852,0,T$14-$B852-1),0)","v":0},{"$f":" T852+ IF(AND(U$14>$B852,$C852>$B852,U$14-$B852<$C$5),OFFSET(Input!$BJ852,0,U$14-$B852-1),0)","v":0},{"$f":" U852+ IF(AND(V$14>$B852,$C852>$B852,V$14-$B852<$C$5),OFFSET(Input!$BJ852,0,V$14-$B852-1),0)","v":0},{"$f":" V852+ IF(AND(W$14>$B852,$C852>$B852,W$14-$B852<$C$5),OFFSET(Input!$BJ852,0,W$14-$B852-1),0)","v":0},{"$f":" W852+ IF(AND(X$14>$B852,$C852>$B852,X$14-$B852<$C$5),OFFSET(Input!$BJ852,0,X$14-$B852-1),0)","v":0},{"$f":" X852+ IF(AND(Y$14>$B852,$C852>$B852,Y$14-$B852<$C$5),OFFSET(Input!$BJ852,0,Y$14-$B852-1),0)","v":0},{"$f":" Y852+ IF(AND(Z$14>$B852,$C852>$B852,Z$14-$B852<$C$5),OFFSET(Input!$BJ852,0,Z$14-$B852-1),0)","v":0},{"$f":" Z852+ IF(AND(AA$14>$B852,$C852>$B852,AA$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AA$14-$B852-1),0)","v":0},{"$f":" AA852+ IF(AND(AB$14>$B852,$C852>$B852,AB$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AB$14-$B852-1),0)","v":0},{"$f":" AB852+ IF(AND(AC$14>$B852,$C852>$B852,AC$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AC$14-$B852-1),0)","v":0},{"$f":" AC852+ IF(AND(AD$14>$B852,$C852>$B852,AD$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AD$14-$B852-1),0)","v":0},{"$f":" AD852+ IF(AND(AE$14>$B852,$C852>$B852,AE$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AE$14-$B852-1),0)","v":0},{"$f":" AE852+ IF(AND(AF$14>$B852,$C852>$B852,AF$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AF$14-$B852-1),0)","v":0},{"$f":" AF852+ IF(AND(AG$14>$B852,$C852>$B852,AG$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AG$14-$B852-1),0)","v":0},{"$f":" AG852+ IF(AND(AH$14>$B852,$C852>$B852,AH$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AH$14-$B852-1),0)","v":0},{"$f":" AH852+ IF(AND(AI$14>$B852,$C852>$B852,AI$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AI$14-$B852-1),0)","v":0},{"$f":" AI852+ IF(AND(AJ$14>$B852,$C852>$B852,AJ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AJ$14-$B852-1),0)","v":0},{"$f":" AJ852+ IF(AND(AK$14>$B852,$C852>$B852,AK$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AK$14-$B852-1),0)","v":0},{"$f":" AK852+ IF(AND(AL$14>$B852,$C852>$B852,AL$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AL$14-$B852-1),0)","v":0},{"$f":" AL852+ IF(AND(AM$14>$B852,$C852>$B852,AM$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AM$14-$B852-1),0)","v":0},{"$f":" AM852+ IF(AND(AN$14>$B852,$C852>$B852,AN$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AN$14-$B852-1),0)","v":0},{"$f":" AN852+ IF(AND(AO$14>$B852,$C852>$B852,AO$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AO$14-$B852-1),0)","v":0},{"$f":" AO852+ IF(AND(AP$14>$B852,$C852>$B852,AP$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AP$14-$B852-1),0)","v":0},{"$f":" AP852+ IF(AND(AQ$14>$B852,$C852>$B852,AQ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AQ$14-$B852-1),0)","v":0},{"$f":" AQ852+ IF(AND(AR$14>$B852,$C852>$B852,AR$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AR$14-$B852-1),0)","v":0},{"$f":" AR852+ IF(AND(AS$14>$B852,$C852>$B852,AS$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AS$14-$B852-1),0)","v":0},{"$f":" AS852+ IF(AND(AT$14>$B852,$C852>$B852,AT$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AT$14-$B852-1),0)","v":0},{"$f":" AT852+ IF(AND(AU$14>$B852,$C852>$B852,AU$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AU$14-$B852-1),0)","v":0},{"$f":" AU852+ IF(AND(AV$14>$B852,$C852>$B852,AV$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AV$14-$B852-1),0)","v":0},{"$f":" AV852+ IF(AND(AW$14>$B852,$C852>$B852,AW$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AW$14-$B852-1),0)","v":0},{"$f":" AW852+ IF(AND(AX$14>$B852,$C852>$B852,AX$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AX$14-$B852-1),0)","v":0},{"$f":" AX852+ IF(AND(AY$14>$B852,$C852>$B852,AY$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AY$14-$B852-1),0)","v":0},{"$f":" AY852+ IF(AND(AZ$14>$B852,$C852>$B852,AZ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,AZ$14-$B852-1),0)","v":0},{"$f":" AZ852+ IF(AND(BA$14>$B852,$C852>$B852,BA$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BA$14-$B852-1),0)","v":0},{"$f":" BA852+ IF(AND(BB$14>$B852,$C852>$B852,BB$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BB$14-$B852-1),0)","v":0},{"$f":" BB852+ IF(AND(BC$14>$B852,$C852>$B852,BC$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BC$14-$B852-1),0)","v":0},{"$f":" BC852+ IF(AND(BD$14>$B852,$C852>$B852,BD$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BD$14-$B852-1),0)","v":0},{"$f":" BD852+ IF(AND(BE$14>$B852,$C852>$B852,BE$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BE$14-$B852-1),0)","v":0},{"$f":" BE852+ IF(AND(BF$14>$B852,$C852>$B852,BF$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BF$14-$B852-1),0)","v":0},{"$f":" BF852+ IF(AND(BG$14>$B852,$C852>$B852,BG$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BG$14-$B852-1),0)","v":0},{"$f":" BG852+ IF(AND(BH$14>$B852,$C852>$B852,BH$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BH$14-$B852-1),0)","v":0},{"$f":" BH852+ IF(AND(BI$14>$B852,$C852>$B852,BI$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BI$14-$B852-1),0)","v":0},{"$f":" BI852+ IF(AND(BJ$14>$B852,$C852>$B852,BJ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BJ$14-$B852-1),0)","v":0},{"$f":" BJ852+ IF(AND(BK$14>$B852,$C852>$B852,BK$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BK$14-$B852-1),0)","v":0},{"$f":" BK852+ IF(AND(BL$14>$B852,$C852>$B852,BL$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BL$14-$B852-1),0)","v":0},{"$f":" BL852+ IF(AND(BM$14>$B852,$C852>$B852,BM$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BM$14-$B852-1),0)","v":0},{"$f":" BM852+ IF(AND(BN$14>$B852,$C852>$B852,BN$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BN$14-$B852-1),0)","v":0},{"$f":" BN852+ IF(AND(BO$14>$B852,$C852>$B852,BO$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BO$14-$B852-1),0)","v":0},{"$f":" BO852+ IF(AND(BP$14>$B852,$C852>$B852,BP$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BP$14-$B852-1),0)","v":0},{"$f":" BP852+ IF(AND(BQ$14>$B852,$C852>$B852,BQ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BQ$14-$B852-1),0)","v":0},{"$f":" BQ852+ IF(AND(BR$14>$B852,$C852>$B852,BR$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BR$14-$B852-1),0)","v":0},{"$f":" BR852+ IF(AND(BS$14>$B852,$C852>$B852,BS$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BS$14-$B852-1),0)","v":0},{"$f":" BS852+ IF(AND(BT$14>$B852,$C852>$B852,BT$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BT$14-$B852-1),0)","v":0},{"$f":" BT852+ IF(AND(BU$14>$B852,$C852>$B852,BU$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BU$14-$B852-1),0)","v":0},{"$f":" BU852+ IF(AND(BV$14>$B852,$C852>$B852,BV$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BV$14-$B852-1),0)","v":0},{"$f":" BV852+ IF(AND(BW$14>$B852,$C852>$B852,BW$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BW$14-$B852-1),0)","v":0},{"$f":" BW852+ IF(AND(BX$14>$B852,$C852>$B852,BX$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BX$14-$B852-1),0)","v":0},{"$f":" BX852+ IF(AND(BY$14>$B852,$C852>$B852,BY$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BY$14-$B852-1),0)","v":0},{"$f":" BY852+ IF(AND(BZ$14>$B852,$C852>$B852,BZ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,BZ$14-$B852-1),0)","v":0},{"$f":" BZ852+ IF(AND(CA$14>$B852,$C852>$B852,CA$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CA$14-$B852-1),0)","v":0},{"$f":" CA852+ IF(AND(CB$14>$B852,$C852>$B852,CB$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CB$14-$B852-1),0)","v":0},{"$f":" CB852+ IF(AND(CC$14>$B852,$C852>$B852,CC$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CC$14-$B852-1),0)","v":0},{"$f":" CC852+ IF(AND(CD$14>$B852,$C852>$B852,CD$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CD$14-$B852-1),0)","v":0},{"$f":" CD852+ IF(AND(CE$14>$B852,$C852>$B852,CE$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CE$14-$B852-1),0)","v":0},{"$f":" CE852+ IF(AND(CF$14>$B852,$C852>$B852,CF$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CF$14-$B852-1),0)","v":0},{"$f":" CF852+ IF(AND(CG$14>$B852,$C852>$B852,CG$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CG$14-$B852-1),0)","v":0},{"$f":" CG852+ IF(AND(CH$14>$B852,$C852>$B852,CH$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CH$14-$B852-1),0)","v":0},{"$f":" CH852+ IF(AND(CI$14>$B852,$C852>$B852,CI$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CI$14-$B852-1),0)","v":0},{"$f":" CI852+ IF(AND(CJ$14>$B852,$C852>$B852,CJ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CJ$14-$B852-1),0)","v":0},{"$f":" CJ852+ IF(AND(CK$14>$B852,$C852>$B852,CK$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CK$14-$B852-1),0)","v":0},{"$f":" CK852+ IF(AND(CL$14>$B852,$C852>$B852,CL$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CL$14-$B852-1),0)","v":0},{"$f":" CL852+ IF(AND(CM$14>$B852,$C852>$B852,CM$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CM$14-$B852-1),0)","v":0},{"$f":" CM852+ IF(AND(CN$14>$B852,$C852>$B852,CN$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CN$14-$B852-1),0)","v":0},{"$f":" CN852+ IF(AND(CO$14>$B852,$C852>$B852,CO$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CO$14-$B852-1),0)","v":0},{"$f":" CO852+ IF(AND(CP$14>$B852,$C852>$B852,CP$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CP$14-$B852-1),0)","v":0},{"$f":" CP852+ IF(AND(CQ$14>$B852,$C852>$B852,CQ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CQ$14-$B852-1),0)","v":0},{"$f":" CQ852+ IF(AND(CR$14>$B852,$C852>$B852,CR$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CR$14-$B852-1),0)","v":0},{"$f":" CR852+ IF(AND(CS$14>$B852,$C852>$B852,CS$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CS$14-$B852-1),0)","v":0},{"$f":" CS852+ IF(AND(CT$14>$B852,$C852>$B852,CT$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CT$14-$B852-1),0)","v":0},{"$f":" CT852+ IF(AND(CU$14>$B852,$C852>$B852,CU$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CU$14-$B852-1),0)","v":0},{"$f":" CU852+ IF(AND(CV$14>$B852,$C852>$B852,CV$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CV$14-$B852-1),0)","v":0},{"$f":" CV852+ IF(AND(CW$14>$B852,$C852>$B852,CW$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CW$14-$B852-1),0)","v":0},{"$f":" CW852+ IF(AND(CX$14>$B852,$C852>$B852,CX$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CX$14-$B852-1),0)","v":0},{"$f":" CX852+ IF(AND(CY$14>$B852,$C852>$B852,CY$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CY$14-$B852-1),0)","v":0},{"$f":" CY852+ IF(AND(CZ$14>$B852,$C852>$B852,CZ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,CZ$14-$B852-1),0)","v":0},{"$f":" CZ852+ IF(AND(DA$14>$B852,$C852>$B852,DA$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DA$14-$B852-1),0)","v":0},{"$f":" DA852+ IF(AND(DB$14>$B852,$C852>$B852,DB$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DB$14-$B852-1),0)","v":0},{"$f":" DB852+ IF(AND(DC$14>$B852,$C852>$B852,DC$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DC$14-$B852-1),0)","v":0},{"$f":" DC852+ IF(AND(DD$14>$B852,$C852>$B852,DD$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DD$14-$B852-1),0)","v":0},{"$f":" DD852+ IF(AND(DE$14>$B852,$C852>$B852,DE$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DE$14-$B852-1),0)","v":0},{"$f":" DE852+ IF(AND(DF$14>$B852,$C852>$B852,DF$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DF$14-$B852-1),0)","v":0},{"$f":" DF852+ IF(AND(DG$14>$B852,$C852>$B852,DG$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DG$14-$B852-1),0)","v":0},{"$f":" DG852+ IF(AND(DH$14>$B852,$C852>$B852,DH$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DH$14-$B852-1),0)","v":0},{"$f":" DH852+ IF(AND(DI$14>$B852,$C852>$B852,DI$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DI$14-$B852-1),0)","v":0},{"$f":" DI852+ IF(AND(DJ$14>$B852,$C852>$B852,DJ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DJ$14-$B852-1),0)","v":0},{"$f":" DJ852+ IF(AND(DK$14>$B852,$C852>$B852,DK$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DK$14-$B852-1),0)","v":0},{"$f":" DK852+ IF(AND(DL$14>$B852,$C852>$B852,DL$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DL$14-$B852-1),0)","v":0},{"$f":" DL852+ IF(AND(DM$14>$B852,$C852>$B852,DM$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DM$14-$B852-1),0)","v":0},{"$f":" DM852+ IF(AND(DN$14>$B852,$C852>$B852,DN$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DN$14-$B852-1),0)","v":0},{"$f":" DN852+ IF(AND(DO$14>$B852,$C852>$B852,DO$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DO$14-$B852-1),0)","v":0},{"$f":" DO852+ IF(AND(DP$14>$B852,$C852>$B852,DP$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DP$14-$B852-1),0)","v":0},{"$f":" DP852+ IF(AND(DQ$14>$B852,$C852>$B852,DQ$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DQ$14-$B852-1),0)","v":0},{"$f":" DQ852+ IF(AND(DR$14>$B852,$C852>$B852,DR$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DR$14-$B852-1),0)","v":0},{"$f":" DR852+ IF(AND(DS$14>$B852,$C852>$B852,DS$14-$B852<$C$5),OFFSET(Input!$BJ852,0,DS$14-$B852-1),0)","v":0}]
[{"$f":"Calcs!A887","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E887),1,Calcs!E887)*Periods,0)","v":0},{"$f":"ROUND(MAX(B887,Input!Z887*Periods),0)","v":0},null,null,0,{"$f":" F887+ IF(AND(G$14>$B887,$C887>$B887,G$14-$B887<$C$5),OFFSET(Input!$BJ887,0,G$14-$B887-1),0)","v":0},{"$f":" G887+ IF(AND(H$14>$B887,$C887>$B887,H$14-$B887<$C$5),OFFSET(Input!$BJ887,0,H$14-$B887-1),0)","v":0},{"$f":" H887+ IF(AND(I$14>$B887,$C887>$B887,I$14-$B887<$C$5),OFFSET(Input!$BJ887,0,I$14-$B887-1),0)","v":0},{"$f":" I887+ IF(AND(J$14>$B887,$C887>$B887,J$14-$B887<$C$5),OFFSET(Input!$BJ887,0,J$14-$B887-1),0)","v":0},{"$f":" J887+ IF(AND(K$14>$B887,$C887>$B887,K$14-$B887<$C$5),OFFSET(Input!$BJ887,0,K$14-$B887-1),0)","v":0},{"$f":" K887+ IF(AND(L$14>$B887,$C887>$B887,L$14-$B887<$C$5),OFFSET(Input!$BJ887,0,L$14-$B887-1),0)","v":0},{"$f":" L887+ IF(AND(M$14>$B887,$C887>$B887,M$14-$B887<$C$5),OFFSET(Input!$BJ887,0,M$14-$B887-1),0)","v":0},{"$f":" M887+ IF(AND(N$14>$B887,$C887>$B887,N$14-$B887<$C$5),OFFSET(Input!$BJ887,0,N$14-$B887-1),0)","v":0},{"$f":" N887+ IF(AND(O$14>$B887,$C887>$B887,O$14-$B887<$C$5),OFFSET(Input!$BJ887,0,O$14-$B887-1),0)","v":0},{"$f":" O887+ IF(AND(P$14>$B887,$C887>$B887,P$14-$B887<$C$5),OFFSET(Input!$BJ887,0,P$14-$B887-1),0)","v":0},{"$f":" P887+ IF(AND(Q$14>$B887,$C887>$B887,Q$14-$B887<$C$5),OFFSET(Input!$BJ887,0,Q$14-$B887-1),0)","v":0},{"$f":" Q887+ IF(AND(R$14>$B887,$C887>$B887,R$14-$B887<$C$5),OFFSET(Input!$BJ887,0,R$14-$B887-1),0)","v":0},{"$f":" R887+ IF(AND(S$14>$B887,$C887>$B887,S$14-$B887<$C$5),OFFSET(Input!$BJ887,0,S$14-$B887-1),0)","v":0},{"$f":" S887+ IF(AND(T$14>$B887,$C887>$B887,T$14-$B887<$C$5),OFFSET(Input!$BJ887,0,T$14-$B887-1),0)","v":0},{"$f":" T887+ IF(AND(U$14>$B887,$C887>$B887,U$14-$B887<$C$5),OFFSET(Input!$BJ887,0,U$14-$B887-1),0)","v":0},{"$f":" U887+ IF(AND(V$14>$B887,$C887>$B887,V$14-$B887<$C$5),OFFSET(Input!$BJ887,0,V$14-$B887-1),0)","v":0},{"$f":" V887+ IF(AND(W$14>$B887,$C887>$B887,W$14-$B887<$C$5),OFFSET(Input!$BJ887,0,W$14-$B887-1),0)","v":0},{"$f":" W887+ IF(AND(X$14>$B887,$C887>$B887,X$14-$B887<$C$5),OFFSET(Input!$BJ887,0,X$14-$B887-1),0)","v":0},{"$f":" X887+ IF(AND(Y$14>$B887,$C887>$B887,Y$14-$B887<$C$5),OFFSET(Input!$BJ887,0,Y$14-$B887-1),0)","v":0},{"$f":" Y887+ IF(AND(Z$14>$B887,$C887>$B887,Z$14-$B887<$C$5),OFFSET(Input!$BJ887,0,Z$14-$B887-1),0)","v":0},{"$f":" Z887+ IF(AND(AA$14>$B887,$C887>$B887,AA$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AA$14-$B887-1),0)","v":0},{"$f":" AA887+ IF(AND(AB$14>$B887,$C887>$B887,AB$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AB$14-$B887-1),0)","v":0},{"$f":" AB887+ IF(AND(AC$14>$B887,$C887>$B887,AC$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AC$14-$B887-1),0)","v":0},{"$f":" AC887+ IF(AND(AD$14>$B887,$C887>$B887,AD$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AD$14-$B887-1),0)","v":0},{"$f":" AD887+ IF(AND(AE$14>$B887,$C887>$B887,AE$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AE$14-$B887-1),0)","v":0},{"$f":" AE887+ IF(AND(AF$14>$B887,$C887>$B887,AF$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AF$14-$B887-1),0)","v":0},{"$f":" AF887+ IF(AND(AG$14>$B887,$C887>$B887,AG$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AG$14-$B887-1),0)","v":0},{"$f":" AG887+ IF(AND(AH$14>$B887,$C887>$B887,AH$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AH$14-$B887-1),0)","v":0},{"$f":" AH887+ IF(AND(AI$14>$B887,$C887>$B887,AI$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AI$14-$B887-1),0)","v":0},{"$f":" AI887+ IF(AND(AJ$14>$B887,$C887>$B887,AJ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AJ$14-$B887-1),0)","v":0},{"$f":" AJ887+ IF(AND(AK$14>$B887,$C887>$B887,AK$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AK$14-$B887-1),0)","v":0},{"$f":" AK887+ IF(AND(AL$14>$B887,$C887>$B887,AL$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AL$14-$B887-1),0)","v":0},{"$f":" AL887+ IF(AND(AM$14>$B887,$C887>$B887,AM$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AM$14-$B887-1),0)","v":0},{"$f":" AM887+ IF(AND(AN$14>$B887,$C887>$B887,AN$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AN$14-$B887-1),0)","v":0},{"$f":" AN887+ IF(AND(AO$14>$B887,$C887>$B887,AO$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AO$14-$B887-1),0)","v":0},{"$f":" AO887+ IF(AND(AP$14>$B887,$C887>$B887,AP$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AP$14-$B887-1),0)","v":0},{"$f":" AP887+ IF(AND(AQ$14>$B887,$C887>$B887,AQ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AQ$14-$B887-1),0)","v":0},{"$f":" AQ887+ IF(AND(AR$14>$B887,$C887>$B887,AR$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AR$14-$B887-1),0)","v":0},{"$f":" AR887+ IF(AND(AS$14>$B887,$C887>$B887,AS$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AS$14-$B887-1),0)","v":0},{"$f":" AS887+ IF(AND(AT$14>$B887,$C887>$B887,AT$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AT$14-$B887-1),0)","v":0},{"$f":" AT887+ IF(AND(AU$14>$B887,$C887>$B887,AU$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AU$14-$B887-1),0)","v":0},{"$f":" AU887+ IF(AND(AV$14>$B887,$C887>$B887,AV$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AV$14-$B887-1),0)","v":0},{"$f":" AV887+ IF(AND(AW$14>$B887,$C887>$B887,AW$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AW$14-$B887-1),0)","v":0},{"$f":" AW887+ IF(AND(AX$14>$B887,$C887>$B887,AX$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AX$14-$B887-1),0)","v":0},{"$f":" AX887+ IF(AND(AY$14>$B887,$C887>$B887,AY$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AY$14-$B887-1),0)","v":0},{"$f":" AY887+ IF(AND(AZ$14>$B887,$C887>$B887,AZ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,AZ$14-$B887-1),0)","v":0},{"$f":" AZ887+ IF(AND(BA$14>$B887,$C887>$B887,BA$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BA$14-$B887-1),0)","v":0},{"$f":" BA887+ IF(AND(BB$14>$B887,$C887>$B887,BB$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BB$14-$B887-1),0)","v":0},{"$f":" BB887+ IF(AND(BC$14>$B887,$C887>$B887,BC$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BC$14-$B887-1),0)","v":0},{"$f":" BC887+ IF(AND(BD$14>$B887,$C887>$B887,BD$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BD$14-$B887-1),0)","v":0},{"$f":" BD887+ IF(AND(BE$14>$B887,$C887>$B887,BE$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BE$14-$B887-1),0)","v":0},{"$f":" BE887+ IF(AND(BF$14>$B887,$C887>$B887,BF$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BF$14-$B887-1),0)","v":0},{"$f":" BF887+ IF(AND(BG$14>$B887,$C887>$B887,BG$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BG$14-$B887-1),0)","v":0},{"$f":" BG887+ IF(AND(BH$14>$B887,$C887>$B887,BH$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BH$14-$B887-1),0)","v":0},{"$f":" BH887+ IF(AND(BI$14>$B887,$C887>$B887,BI$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BI$14-$B887-1),0)","v":0},{"$f":" BI887+ IF(AND(BJ$14>$B887,$C887>$B887,BJ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BJ$14-$B887-1),0)","v":0},{"$f":" BJ887+ IF(AND(BK$14>$B887,$C887>$B887,BK$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BK$14-$B887-1),0)","v":0},{"$f":" BK887+ IF(AND(BL$14>$B887,$C887>$B887,BL$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BL$14-$B887-1),0)","v":0},{"$f":" BL887+ IF(AND(BM$14>$B887,$C887>$B887,BM$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BM$14-$B887-1),0)","v":0},{"$f":" BM887+ IF(AND(BN$14>$B887,$C887>$B887,BN$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BN$14-$B887-1),0)","v":0},{"$f":" BN887+ IF(AND(BO$14>$B887,$C887>$B887,BO$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BO$14-$B887-1),0)","v":0},{"$f":" BO887+ IF(AND(BP$14>$B887,$C887>$B887,BP$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BP$14-$B887-1),0)","v":0},{"$f":" BP887+ IF(AND(BQ$14>$B887,$C887>$B887,BQ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BQ$14-$B887-1),0)","v":0},{"$f":" BQ887+ IF(AND(BR$14>$B887,$C887>$B887,BR$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BR$14-$B887-1),0)","v":0},{"$f":" BR887+ IF(AND(BS$14>$B887,$C887>$B887,BS$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BS$14-$B887-1),0)","v":0},{"$f":" BS887+ IF(AND(BT$14>$B887,$C887>$B887,BT$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BT$14-$B887-1),0)","v":0},{"$f":" BT887+ IF(AND(BU$14>$B887,$C887>$B887,BU$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BU$14-$B887-1),0)","v":0},{"$f":" BU887+ IF(AND(BV$14>$B887,$C887>$B887,BV$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BV$14-$B887-1),0)","v":0},{"$f":" BV887+ IF(AND(BW$14>$B887,$C887>$B887,BW$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BW$14-$B887-1),0)","v":0},{"$f":" BW887+ IF(AND(BX$14>$B887,$C887>$B887,BX$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BX$14-$B887-1),0)","v":0},{"$f":" BX887+ IF(AND(BY$14>$B887,$C887>$B887,BY$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BY$14-$B887-1),0)","v":0},{"$f":" BY887+ IF(AND(BZ$14>$B887,$C887>$B887,BZ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,BZ$14-$B887-1),0)","v":0},{"$f":" BZ887+ IF(AND(CA$14>$B887,$C887>$B887,CA$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CA$14-$B887-1),0)","v":0},{"$f":" CA887+ IF(AND(CB$14>$B887,$C887>$B887,CB$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CB$14-$B887-1),0)","v":0},{"$f":" CB887+ IF(AND(CC$14>$B887,$C887>$B887,CC$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CC$14-$B887-1),0)","v":0},{"$f":" CC887+ IF(AND(CD$14>$B887,$C887>$B887,CD$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CD$14-$B887-1),0)","v":0},{"$f":" CD887+ IF(AND(CE$14>$B887,$C887>$B887,CE$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CE$14-$B887-1),0)","v":0},{"$f":" CE887+ IF(AND(CF$14>$B887,$C887>$B887,CF$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CF$14-$B887-1),0)","v":0},{"$f":" CF887+ IF(AND(CG$14>$B887,$C887>$B887,CG$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CG$14-$B887-1),0)","v":0},{"$f":" CG887+ IF(AND(CH$14>$B887,$C887>$B887,CH$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CH$14-$B887-1),0)","v":0},{"$f":" CH887+ IF(AND(CI$14>$B887,$C887>$B887,CI$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CI$14-$B887-1),0)","v":0},{"$f":" CI887+ IF(AND(CJ$14>$B887,$C887>$B887,CJ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CJ$14-$B887-1),0)","v":0},{"$f":" CJ887+ IF(AND(CK$14>$B887,$C887>$B887,CK$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CK$14-$B887-1),0)","v":0},{"$f":" CK887+ IF(AND(CL$14>$B887,$C887>$B887,CL$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CL$14-$B887-1),0)","v":0},{"$f":" CL887+ IF(AND(CM$14>$B887,$C887>$B887,CM$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CM$14-$B887-1),0)","v":0},{"$f":" CM887+ IF(AND(CN$14>$B887,$C887>$B887,CN$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CN$14-$B887-1),0)","v":0},{"$f":" CN887+ IF(AND(CO$14>$B887,$C887>$B887,CO$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CO$14-$B887-1),0)","v":0},{"$f":" CO887+ IF(AND(CP$14>$B887,$C887>$B887,CP$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CP$14-$B887-1),0)","v":0},{"$f":" CP887+ IF(AND(CQ$14>$B887,$C887>$B887,CQ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CQ$14-$B887-1),0)","v":0},{"$f":" CQ887+ IF(AND(CR$14>$B887,$C887>$B887,CR$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CR$14-$B887-1),0)","v":0},{"$f":" CR887+ IF(AND(CS$14>$B887,$C887>$B887,CS$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CS$14-$B887-1),0)","v":0},{"$f":" CS887+ IF(AND(CT$14>$B887,$C887>$B887,CT$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CT$14-$B887-1),0)","v":0},{"$f":" CT887+ IF(AND(CU$14>$B887,$C887>$B887,CU$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CU$14-$B887-1),0)","v":0},{"$f":" CU887+ IF(AND(CV$14>$B887,$C887>$B887,CV$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CV$14-$B887-1),0)","v":0},{"$f":" CV887+ IF(AND(CW$14>$B887,$C887>$B887,CW$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CW$14-$B887-1),0)","v":0},{"$f":" CW887+ IF(AND(CX$14>$B887,$C887>$B887,CX$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CX$14-$B887-1),0)","v":0},{"$f":" CX887+ IF(AND(CY$14>$B887,$C887>$B887,CY$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CY$14-$B887-1),0)","v":0},{"$f":" CY887+ IF(AND(CZ$14>$B887,$C887>$B887,CZ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,CZ$14-$B887-1),0)","v":0},{"$f":" CZ887+ IF(AND(DA$14>$B887,$C887>$B887,DA$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DA$14-$B887-1),0)","v":0},{"$f":" DA887+ IF(AND(DB$14>$B887,$C887>$B887,DB$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DB$14-$B887-1),0)","v":0},{"$f":" DB887+ IF(AND(DC$14>$B887,$C887>$B887,DC$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DC$14-$B887-1),0)","v":0},{"$f":" DC887+ IF(AND(DD$14>$B887,$C887>$B887,DD$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DD$14-$B887-1),0)","v":0},{"$f":" DD887+ IF(AND(DE$14>$B887,$C887>$B887,DE$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DE$14-$B887-1),0)","v":0},{"$f":" DE887+ IF(AND(DF$14>$B887,$C887>$B887,DF$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DF$14-$B887-1),0)","v":0},{"$f":" DF887+ IF(AND(DG$14>$B887,$C887>$B887,DG$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DG$14-$B887-1),0)","v":0},{"$f":" DG887+ IF(AND(DH$14>$B887,$C887>$B887,DH$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DH$14-$B887-1),0)","v":0},{"$f":" DH887+ IF(AND(DI$14>$B887,$C887>$B887,DI$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DI$14-$B887-1),0)","v":0},{"$f":" DI887+ IF(AND(DJ$14>$B887,$C887>$B887,DJ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DJ$14-$B887-1),0)","v":0},{"$f":" DJ887+ IF(AND(DK$14>$B887,$C887>$B887,DK$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DK$14-$B887-1),0)","v":0},{"$f":" DK887+ IF(AND(DL$14>$B887,$C887>$B887,DL$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DL$14-$B887-1),0)","v":0},{"$f":" DL887+ IF(AND(DM$14>$B887,$C887>$B887,DM$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DM$14-$B887-1),0)","v":0},{"$f":" DM887+ IF(AND(DN$14>$B887,$C887>$B887,DN$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DN$14-$B887-1),0)","v":0},{"$f":" DN887+ IF(AND(DO$14>$B887,$C887>$B887,DO$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DO$14-$B887-1),0)","v":0},{"$f":" DO887+ IF(AND(DP$14>$B887,$C887>$B887,DP$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DP$14-$B887-1),0)","v":0},{"$f":" DP887+ IF(AND(DQ$14>$B887,$C887>$B887,DQ$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DQ$14-$B887-1),0)","v":0},{"$f":" DQ887+ IF(AND(DR$14>$B887,$C887>$B887,DR$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DR$14-$B887-1),0)","v":0},{"$f":" DR887+ IF(AND(DS$14>$B887,$C887>$B887,DS$14-$B887<$C$5),OFFSET(Input!$BJ887,0,DS$14-$B887-1),0)","v":0}]
[{"$f":"Calcs!A944","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E944),1,Calcs!E944)*Periods,0)","v":0},{"$f":"ROUND(MAX(B944,Input!Z944*Periods),0)","v":0},null,null,0,{"$f":" F944+ IF(AND(G$14>$B944,$C944>$B944,G$14-$B944<$C$5),OFFSET(Input!$BJ944,0,G$14-$B944-1),0)","v":0},{"$f":" G944+ IF(AND(H$14>$B944,$C944>$B944,H$14-$B944<$C$5),OFFSET(Input!$BJ944,0,H$14-$B944-1),0)","v":0},{"$f":" H944+ IF(AND(I$14>$B944,$C944>$B944,I$14-$B944<$C$5),OFFSET(Input!$BJ944,0,I$14-$B944-1),0)","v":0},{"$f":" I944+ IF(AND(J$14>$B944,$C944>$B944,J$14-$B944<$C$5),OFFSET(Input!$BJ944,0,J$14-$B944-1),0)","v":0},{"$f":" J944+ IF(AND(K$14>$B944,$C944>$B944,K$14-$B944<$C$5),OFFSET(Input!$BJ944,0,K$14-$B944-1),0)","v":0},{"$f":" K944+ IF(AND(L$14>$B944,$C944>$B944,L$14-$B944<$C$5),OFFSET(Input!$BJ944,0,L$14-$B944-1),0)","v":0},{"$f":" L944+ IF(AND(M$14>$B944,$C944>$B944,M$14-$B944<$C$5),OFFSET(Input!$BJ944,0,M$14-$B944-1),0)","v":0},{"$f":" M944+ IF(AND(N$14>$B944,$C944>$B944,N$14-$B944<$C$5),OFFSET(Input!$BJ944,0,N$14-$B944-1),0)","v":0},{"$f":" N944+ IF(AND(O$14>$B944,$C944>$B944,O$14-$B944<$C$5),OFFSET(Input!$BJ944,0,O$14-$B944-1),0)","v":0},{"$f":" O944+ IF(AND(P$14>$B944,$C944>$B944,P$14-$B944<$C$5),OFFSET(Input!$BJ944,0,P$14-$B944-1),0)","v":0},{"$f":" P944+ IF(AND(Q$14>$B944,$C944>$B944,Q$14-$B944<$C$5),OFFSET(Input!$BJ944,0,Q$14-$B944-1),0)","v":0},{"$f":" Q944+ IF(AND(R$14>$B944,$C944>$B944,R$14-$B944<$C$5),OFFSET(Input!$BJ944,0,R$14-$B944-1),0)","v":0},{"$f":" R944+ IF(AND(S$14>$B944,$C944>$B944,S$14-$B944<$C$5),OFFSET(Input!$BJ944,0,S$14-$B944-1),0)","v":0},{"$f":" S944+ IF(AND(T$14>$B944,$C944>$B944,T$14-$B944<$C$5),OFFSET(Input!$BJ944,0,T$14-$B944-1),0)","v":0},{"$f":" T944+ IF(AND(U$14>$B944,$C944>$B944,U$14-$B944<$C$5),OFFSET(Input!$BJ944,0,U$14-$B944-1),0)","v":0},{"$f":" U944+ IF(AND(V$14>$B944,$C944>$B944,V$14-$B944<$C$5),OFFSET(Input!$BJ944,0,V$14-$B944-1),0)","v":0},{"$f":" V944+ IF(AND(W$14>$B944,$C944>$B944,W$14-$B944<$C$5),OFFSET(Input!$BJ944,0,W$14-$B944-1),0)","v":0},{"$f":" W944+ IF(AND(X$14>$B944,$C944>$B944,X$14-$B944<$C$5),OFFSET(Input!$BJ944,0,X$14-$B944-1),0)","v":0},{"$f":" X944+ IF(AND(Y$14>$B944,$C944>$B944,Y$14-$B944<$C$5),OFFSET(Input!$BJ944,0,Y$14-$B944-1),0)","v":0},{"$f":" Y944+ IF(AND(Z$14>$B944,$C944>$B944,Z$14-$B944<$C$5),OFFSET(Input!$BJ944,0,Z$14-$B944-1),0)","v":0},{"$f":" Z944+ IF(AND(AA$14>$B944,$C944>$B944,AA$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AA$14-$B944-1),0)","v":0},{"$f":" AA944+ IF(AND(AB$14>$B944,$C944>$B944,AB$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AB$14-$B944-1),0)","v":0},{"$f":" AB944+ IF(AND(AC$14>$B944,$C944>$B944,AC$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AC$14-$B944-1),0)","v":0},{"$f":" AC944+ IF(AND(AD$14>$B944,$C944>$B944,AD$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AD$14-$B944-1),0)","v":0},{"$f":" AD944+ IF(AND(AE$14>$B944,$C944>$B944,AE$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AE$14-$B944-1),0)","v":0},{"$f":" AE944+ IF(AND(AF$14>$B944,$C944>$B944,AF$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AF$14-$B944-1),0)","v":0},{"$f":" AF944+ IF(AND(AG$14>$B944,$C944>$B944,AG$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AG$14-$B944-1),0)","v":0},{"$f":" AG944+ IF(AND(AH$14>$B944,$C944>$B944,AH$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AH$14-$B944-1),0)","v":0},{"$f":" AH944+ IF(AND(AI$14>$B944,$C944>$B944,AI$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AI$14-$B944-1),0)","v":0},{"$f":" AI944+ IF(AND(AJ$14>$B944,$C944>$B944,AJ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AJ$14-$B944-1),0)","v":0},{"$f":" AJ944+ IF(AND(AK$14>$B944,$C944>$B944,AK$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AK$14-$B944-1),0)","v":0},{"$f":" AK944+ IF(AND(AL$14>$B944,$C944>$B944,AL$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AL$14-$B944-1),0)","v":0},{"$f":" AL944+ IF(AND(AM$14>$B944,$C944>$B944,AM$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AM$14-$B944-1),0)","v":0},{"$f":" AM944+ IF(AND(AN$14>$B944,$C944>$B944,AN$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AN$14-$B944-1),0)","v":0},{"$f":" AN944+ IF(AND(AO$14>$B944,$C944>$B944,AO$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AO$14-$B944-1),0)","v":0},{"$f":" AO944+ IF(AND(AP$14>$B944,$C944>$B944,AP$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AP$14-$B944-1),0)","v":0},{"$f":" AP944+ IF(AND(AQ$14>$B944,$C944>$B944,AQ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AQ$14-$B944-1),0)","v":0},{"$f":" AQ944+ IF(AND(AR$14>$B944,$C944>$B944,AR$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AR$14-$B944-1),0)","v":0},{"$f":" AR944+ IF(AND(AS$14>$B944,$C944>$B944,AS$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AS$14-$B944-1),0)","v":0},{"$f":" AS944+ IF(AND(AT$14>$B944,$C944>$B944,AT$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AT$14-$B944-1),0)","v":0},{"$f":" AT944+ IF(AND(AU$14>$B944,$C944>$B944,AU$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AU$14-$B944-1),0)","v":0},{"$f":" AU944+ IF(AND(AV$14>$B944,$C944>$B944,AV$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AV$14-$B944-1),0)","v":0},{"$f":" AV944+ IF(AND(AW$14>$B944,$C944>$B944,AW$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AW$14-$B944-1),0)","v":0},{"$f":" AW944+ IF(AND(AX$14>$B944,$C944>$B944,AX$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AX$14-$B944-1),0)","v":0},{"$f":" AX944+ IF(AND(AY$14>$B944,$C944>$B944,AY$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AY$14-$B944-1),0)","v":0},{"$f":" AY944+ IF(AND(AZ$14>$B944,$C944>$B944,AZ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,AZ$14-$B944-1),0)","v":0},{"$f":" AZ944+ IF(AND(BA$14>$B944,$C944>$B944,BA$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BA$14-$B944-1),0)","v":0},{"$f":" BA944+ IF(AND(BB$14>$B944,$C944>$B944,BB$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BB$14-$B944-1),0)","v":0},{"$f":" BB944+ IF(AND(BC$14>$B944,$C944>$B944,BC$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BC$14-$B944-1),0)","v":0},{"$f":" BC944+ IF(AND(BD$14>$B944,$C944>$B944,BD$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BD$14-$B944-1),0)","v":0},{"$f":" BD944+ IF(AND(BE$14>$B944,$C944>$B944,BE$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BE$14-$B944-1),0)","v":0},{"$f":" BE944+ IF(AND(BF$14>$B944,$C944>$B944,BF$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BF$14-$B944-1),0)","v":0},{"$f":" BF944+ IF(AND(BG$14>$B944,$C944>$B944,BG$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BG$14-$B944-1),0)","v":0},{"$f":" BG944+ IF(AND(BH$14>$B944,$C944>$B944,BH$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BH$14-$B944-1),0)","v":0},{"$f":" BH944+ IF(AND(BI$14>$B944,$C944>$B944,BI$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BI$14-$B944-1),0)","v":0},{"$f":" BI944+ IF(AND(BJ$14>$B944,$C944>$B944,BJ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BJ$14-$B944-1),0)","v":0},{"$f":" BJ944+ IF(AND(BK$14>$B944,$C944>$B944,BK$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BK$14-$B944-1),0)","v":0},{"$f":" BK944+ IF(AND(BL$14>$B944,$C944>$B944,BL$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BL$14-$B944-1),0)","v":0},{"$f":" BL944+ IF(AND(BM$14>$B944,$C944>$B944,BM$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BM$14-$B944-1),0)","v":0},{"$f":" BM944+ IF(AND(BN$14>$B944,$C944>$B944,BN$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BN$14-$B944-1),0)","v":0},{"$f":" BN944+ IF(AND(BO$14>$B944,$C944>$B944,BO$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BO$14-$B944-1),0)","v":0},{"$f":" BO944+ IF(AND(BP$14>$B944,$C944>$B944,BP$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BP$14-$B944-1),0)","v":0},{"$f":" BP944+ IF(AND(BQ$14>$B944,$C944>$B944,BQ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BQ$14-$B944-1),0)","v":0},{"$f":" BQ944+ IF(AND(BR$14>$B944,$C944>$B944,BR$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BR$14-$B944-1),0)","v":0},{"$f":" BR944+ IF(AND(BS$14>$B944,$C944>$B944,BS$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BS$14-$B944-1),0)","v":0},{"$f":" BS944+ IF(AND(BT$14>$B944,$C944>$B944,BT$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BT$14-$B944-1),0)","v":0},{"$f":" BT944+ IF(AND(BU$14>$B944,$C944>$B944,BU$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BU$14-$B944-1),0)","v":0},{"$f":" BU944+ IF(AND(BV$14>$B944,$C944>$B944,BV$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BV$14-$B944-1),0)","v":0},{"$f":" BV944+ IF(AND(BW$14>$B944,$C944>$B944,BW$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BW$14-$B944-1),0)","v":0},{"$f":" BW944+ IF(AND(BX$14>$B944,$C944>$B944,BX$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BX$14-$B944-1),0)","v":0},{"$f":" BX944+ IF(AND(BY$14>$B944,$C944>$B944,BY$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BY$14-$B944-1),0)","v":0},{"$f":" BY944+ IF(AND(BZ$14>$B944,$C944>$B944,BZ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,BZ$14-$B944-1),0)","v":0},{"$f":" BZ944+ IF(AND(CA$14>$B944,$C944>$B944,CA$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CA$14-$B944-1),0)","v":0},{"$f":" CA944+ IF(AND(CB$14>$B944,$C944>$B944,CB$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CB$14-$B944-1),0)","v":0},{"$f":" CB944+ IF(AND(CC$14>$B944,$C944>$B944,CC$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CC$14-$B944-1),0)","v":0},{"$f":" CC944+ IF(AND(CD$14>$B944,$C944>$B944,CD$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CD$14-$B944-1),0)","v":0},{"$f":" CD944+ IF(AND(CE$14>$B944,$C944>$B944,CE$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CE$14-$B944-1),0)","v":0},{"$f":" CE944+ IF(AND(CF$14>$B944,$C944>$B944,CF$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CF$14-$B944-1),0)","v":0},{"$f":" CF944+ IF(AND(CG$14>$B944,$C944>$B944,CG$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CG$14-$B944-1),0)","v":0},{"$f":" CG944+ IF(AND(CH$14>$B944,$C944>$B944,CH$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CH$14-$B944-1),0)","v":0},{"$f":" CH944+ IF(AND(CI$14>$B944,$C944>$B944,CI$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CI$14-$B944-1),0)","v":0},{"$f":" CI944+ IF(AND(CJ$14>$B944,$C944>$B944,CJ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CJ$14-$B944-1),0)","v":0},{"$f":" CJ944+ IF(AND(CK$14>$B944,$C944>$B944,CK$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CK$14-$B944-1),0)","v":0},{"$f":" CK944+ IF(AND(CL$14>$B944,$C944>$B944,CL$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CL$14-$B944-1),0)","v":0},{"$f":" CL944+ IF(AND(CM$14>$B944,$C944>$B944,CM$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CM$14-$B944-1),0)","v":0},{"$f":" CM944+ IF(AND(CN$14>$B944,$C944>$B944,CN$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CN$14-$B944-1),0)","v":0},{"$f":" CN944+ IF(AND(CO$14>$B944,$C944>$B944,CO$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CO$14-$B944-1),0)","v":0},{"$f":" CO944+ IF(AND(CP$14>$B944,$C944>$B944,CP$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CP$14-$B944-1),0)","v":0},{"$f":" CP944+ IF(AND(CQ$14>$B944,$C944>$B944,CQ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CQ$14-$B944-1),0)","v":0},{"$f":" CQ944+ IF(AND(CR$14>$B944,$C944>$B944,CR$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CR$14-$B944-1),0)","v":0},{"$f":" CR944+ IF(AND(CS$14>$B944,$C944>$B944,CS$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CS$14-$B944-1),0)","v":0},{"$f":" CS944+ IF(AND(CT$14>$B944,$C944>$B944,CT$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CT$14-$B944-1),0)","v":0},{"$f":" CT944+ IF(AND(CU$14>$B944,$C944>$B944,CU$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CU$14-$B944-1),0)","v":0},{"$f":" CU944+ IF(AND(CV$14>$B944,$C944>$B944,CV$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CV$14-$B944-1),0)","v":0},{"$f":" CV944+ IF(AND(CW$14>$B944,$C944>$B944,CW$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CW$14-$B944-1),0)","v":0},{"$f":" CW944+ IF(AND(CX$14>$B944,$C944>$B944,CX$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CX$14-$B944-1),0)","v":0},{"$f":" CX944+ IF(AND(CY$14>$B944,$C944>$B944,CY$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CY$14-$B944-1),0)","v":0},{"$f":" CY944+ IF(AND(CZ$14>$B944,$C944>$B944,CZ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,CZ$14-$B944-1),0)","v":0},{"$f":" CZ944+ IF(AND(DA$14>$B944,$C944>$B944,DA$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DA$14-$B944-1),0)","v":0},{"$f":" DA944+ IF(AND(DB$14>$B944,$C944>$B944,DB$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DB$14-$B944-1),0)","v":0},{"$f":" DB944+ IF(AND(DC$14>$B944,$C944>$B944,DC$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DC$14-$B944-1),0)","v":0},{"$f":" DC944+ IF(AND(DD$14>$B944,$C944>$B944,DD$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DD$14-$B944-1),0)","v":0},{"$f":" DD944+ IF(AND(DE$14>$B944,$C944>$B944,DE$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DE$14-$B944-1),0)","v":0},{"$f":" DE944+ IF(AND(DF$14>$B944,$C944>$B944,DF$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DF$14-$B944-1),0)","v":0},{"$f":" DF944+ IF(AND(DG$14>$B944,$C944>$B944,DG$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DG$14-$B944-1),0)","v":0},{"$f":" DG944+ IF(AND(DH$14>$B944,$C944>$B944,DH$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DH$14-$B944-1),0)","v":0},{"$f":" DH944+ IF(AND(DI$14>$B944,$C944>$B944,DI$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DI$14-$B944-1),0)","v":0},{"$f":" DI944+ IF(AND(DJ$14>$B944,$C944>$B944,DJ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DJ$14-$B944-1),0)","v":0},{"$f":" DJ944+ IF(AND(DK$14>$B944,$C944>$B944,DK$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DK$14-$B944-1),0)","v":0},{"$f":" DK944+ IF(AND(DL$14>$B944,$C944>$B944,DL$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DL$14-$B944-1),0)","v":0},{"$f":" DL944+ IF(AND(DM$14>$B944,$C944>$B944,DM$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DM$14-$B944-1),0)","v":0},{"$f":" DM944+ IF(AND(DN$14>$B944,$C944>$B944,DN$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DN$14-$B944-1),0)","v":0},{"$f":" DN944+ IF(AND(DO$14>$B944,$C944>$B944,DO$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DO$14-$B944-1),0)","v":0},{"$f":" DO944+ IF(AND(DP$14>$B944,$C944>$B944,DP$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DP$14-$B944-1),0)","v":0},{"$f":" DP944+ IF(AND(DQ$14>$B944,$C944>$B944,DQ$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DQ$14-$B944-1),0)","v":0},{"$f":" DQ944+ IF(AND(DR$14>$B944,$C944>$B944,DR$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DR$14-$B944-1),0)","v":0},{"$f":" DR944+ IF(AND(DS$14>$B944,$C944>$B944,DS$14-$B944<$C$5),OFFSET(Input!$BJ944,0,DS$14-$B944-1),0)","v":0}]
[{"$f":"Calcs!A952","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E952),1,Calcs!E952)*Periods,0)","v":0},{"$f":"ROUND(MAX(B952,Input!Z952*Periods),0)","v":0},null,null,0,{"$f":" F952+ IF(AND(G$14>$B952,$C952>$B952,G$14-$B952<$C$5),OFFSET(Input!$BJ952,0,G$14-$B952-1),0)","v":0},{"$f":" G952+ IF(AND(H$14>$B952,$C952>$B952,H$14-$B952<$C$5),OFFSET(Input!$BJ952,0,H$14-$B952-1),0)","v":0},{"$f":" H952+ IF(AND(I$14>$B952,$C952>$B952,I$14-$B952<$C$5),OFFSET(Input!$BJ952,0,I$14-$B952-1),0)","v":0},{"$f":" I952+ IF(AND(J$14>$B952,$C952>$B952,J$14-$B952<$C$5),OFFSET(Input!$BJ952,0,J$14-$B952-1),0)","v":0},{"$f":" J952+ IF(AND(K$14>$B952,$C952>$B952,K$14-$B952<$C$5),OFFSET(Input!$BJ952,0,K$14-$B952-1),0)","v":0},{"$f":" K952+ IF(AND(L$14>$B952,$C952>$B952,L$14-$B952<$C$5),OFFSET(Input!$BJ952,0,L$14-$B952-1),0)","v":0},{"$f":" L952+ IF(AND(M$14>$B952,$C952>$B952,M$14-$B952<$C$5),OFFSET(Input!$BJ952,0,M$14-$B952-1),0)","v":0},{"$f":" M952+ IF(AND(N$14>$B952,$C952>$B952,N$14-$B952<$C$5),OFFSET(Input!$BJ952,0,N$14-$B952-1),0)","v":0},{"$f":" N952+ IF(AND(O$14>$B952,$C952>$B952,O$14-$B952<$C$5),OFFSET(Input!$BJ952,0,O$14-$B952-1),0)","v":0},{"$f":" O952+ IF(AND(P$14>$B952,$C952>$B952,P$14-$B952<$C$5),OFFSET(Input!$BJ952,0,P$14-$B952-1),0)","v":0},{"$f":" P952+ IF(AND(Q$14>$B952,$C952>$B952,Q$14-$B952<$C$5),OFFSET(Input!$BJ952,0,Q$14-$B952-1),0)","v":0},{"$f":" Q952+ IF(AND(R$14>$B952,$C952>$B952,R$14-$B952<$C$5),OFFSET(Input!$BJ952,0,R$14-$B952-1),0)","v":0},{"$f":" R952+ IF(AND(S$14>$B952,$C952>$B952,S$14-$B952<$C$5),OFFSET(Input!$BJ952,0,S$14-$B952-1),0)","v":0},{"$f":" S952+ IF(AND(T$14>$B952,$C952>$B952,T$14-$B952<$C$5),OFFSET(Input!$BJ952,0,T$14-$B952-1),0)","v":0},{"$f":" T952+ IF(AND(U$14>$B952,$C952>$B952,U$14-$B952<$C$5),OFFSET(Input!$BJ952,0,U$14-$B952-1),0)","v":0},{"$f":" U952+ IF(AND(V$14>$B952,$C952>$B952,V$14-$B952<$C$5),OFFSET(Input!$BJ952,0,V$14-$B952-1),0)","v":0},{"$f":" V952+ IF(AND(W$14>$B952,$C952>$B952,W$14-$B952<$C$5),OFFSET(Input!$BJ952,0,W$14-$B952-1),0)","v":0},{"$f":" W952+ IF(AND(X$14>$B952,$C952>$B952,X$14-$B952<$C$5),OFFSET(Input!$BJ952,0,X$14-$B952-1),0)","v":0},{"$f":" X952+ IF(AND(Y$14>$B952,$C952>$B952,Y$14-$B952<$C$5),OFFSET(Input!$BJ952,0,Y$14-$B952-1),0)","v":0},{"$f":" Y952+ IF(AND(Z$14>$B952,$C952>$B952,Z$14-$B952<$C$5),OFFSET(Input!$BJ952,0,Z$14-$B952-1),0)","v":0},{"$f":" Z952+ IF(AND(AA$14>$B952,$C952>$B952,AA$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AA$14-$B952-1),0)","v":0},{"$f":" AA952+ IF(AND(AB$14>$B952,$C952>$B952,AB$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AB$14-$B952-1),0)","v":0},{"$f":" AB952+ IF(AND(AC$14>$B952,$C952>$B952,AC$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AC$14-$B952-1),0)","v":0},{"$f":" AC952+ IF(AND(AD$14>$B952,$C952>$B952,AD$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AD$14-$B952-1),0)","v":0},{"$f":" AD952+ IF(AND(AE$14>$B952,$C952>$B952,AE$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AE$14-$B952-1),0)","v":0},{"$f":" AE952+ IF(AND(AF$14>$B952,$C952>$B952,AF$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AF$14-$B952-1),0)","v":0},{"$f":" AF952+ IF(AND(AG$14>$B952,$C952>$B952,AG$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AG$14-$B952-1),0)","v":0},{"$f":" AG952+ IF(AND(AH$14>$B952,$C952>$B952,AH$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AH$14-$B952-1),0)","v":0},{"$f":" AH952+ IF(AND(AI$14>$B952,$C952>$B952,AI$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AI$14-$B952-1),0)","v":0},{"$f":" AI952+ IF(AND(AJ$14>$B952,$C952>$B952,AJ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AJ$14-$B952-1),0)","v":0},{"$f":" AJ952+ IF(AND(AK$14>$B952,$C952>$B952,AK$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AK$14-$B952-1),0)","v":0},{"$f":" AK952+ IF(AND(AL$14>$B952,$C952>$B952,AL$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AL$14-$B952-1),0)","v":0},{"$f":" AL952+ IF(AND(AM$14>$B952,$C952>$B952,AM$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AM$14-$B952-1),0)","v":0},{"$f":" AM952+ IF(AND(AN$14>$B952,$C952>$B952,AN$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AN$14-$B952-1),0)","v":0},{"$f":" AN952+ IF(AND(AO$14>$B952,$C952>$B952,AO$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AO$14-$B952-1),0)","v":0},{"$f":" AO952+ IF(AND(AP$14>$B952,$C952>$B952,AP$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AP$14-$B952-1),0)","v":0},{"$f":" AP952+ IF(AND(AQ$14>$B952,$C952>$B952,AQ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AQ$14-$B952-1),0)","v":0},{"$f":" AQ952+ IF(AND(AR$14>$B952,$C952>$B952,AR$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AR$14-$B952-1),0)","v":0},{"$f":" AR952+ IF(AND(AS$14>$B952,$C952>$B952,AS$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AS$14-$B952-1),0)","v":0},{"$f":" AS952+ IF(AND(AT$14>$B952,$C952>$B952,AT$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AT$14-$B952-1),0)","v":0},{"$f":" AT952+ IF(AND(AU$14>$B952,$C952>$B952,AU$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AU$14-$B952-1),0)","v":0},{"$f":" AU952+ IF(AND(AV$14>$B952,$C952>$B952,AV$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AV$14-$B952-1),0)","v":0},{"$f":" AV952+ IF(AND(AW$14>$B952,$C952>$B952,AW$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AW$14-$B952-1),0)","v":0},{"$f":" AW952+ IF(AND(AX$14>$B952,$C952>$B952,AX$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AX$14-$B952-1),0)","v":0},{"$f":" AX952+ IF(AND(AY$14>$B952,$C952>$B952,AY$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AY$14-$B952-1),0)","v":0},{"$f":" AY952+ IF(AND(AZ$14>$B952,$C952>$B952,AZ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,AZ$14-$B952-1),0)","v":0},{"$f":" AZ952+ IF(AND(BA$14>$B952,$C952>$B952,BA$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BA$14-$B952-1),0)","v":0},{"$f":" BA952+ IF(AND(BB$14>$B952,$C952>$B952,BB$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BB$14-$B952-1),0)","v":0},{"$f":" BB952+ IF(AND(BC$14>$B952,$C952>$B952,BC$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BC$14-$B952-1),0)","v":0},{"$f":" BC952+ IF(AND(BD$14>$B952,$C952>$B952,BD$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BD$14-$B952-1),0)","v":0},{"$f":" BD952+ IF(AND(BE$14>$B952,$C952>$B952,BE$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BE$14-$B952-1),0)","v":0},{"$f":" BE952+ IF(AND(BF$14>$B952,$C952>$B952,BF$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BF$14-$B952-1),0)","v":0},{"$f":" BF952+ IF(AND(BG$14>$B952,$C952>$B952,BG$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BG$14-$B952-1),0)","v":0},{"$f":" BG952+ IF(AND(BH$14>$B952,$C952>$B952,BH$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BH$14-$B952-1),0)","v":0},{"$f":" BH952+ IF(AND(BI$14>$B952,$C952>$B952,BI$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BI$14-$B952-1),0)","v":0},{"$f":" BI952+ IF(AND(BJ$14>$B952,$C952>$B952,BJ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BJ$14-$B952-1),0)","v":0},{"$f":" BJ952+ IF(AND(BK$14>$B952,$C952>$B952,BK$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BK$14-$B952-1),0)","v":0},{"$f":" BK952+ IF(AND(BL$14>$B952,$C952>$B952,BL$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BL$14-$B952-1),0)","v":0},{"$f":" BL952+ IF(AND(BM$14>$B952,$C952>$B952,BM$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BM$14-$B952-1),0)","v":0},{"$f":" BM952+ IF(AND(BN$14>$B952,$C952>$B952,BN$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BN$14-$B952-1),0)","v":0},{"$f":" BN952+ IF(AND(BO$14>$B952,$C952>$B952,BO$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BO$14-$B952-1),0)","v":0},{"$f":" BO952+ IF(AND(BP$14>$B952,$C952>$B952,BP$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BP$14-$B952-1),0)","v":0},{"$f":" BP952+ IF(AND(BQ$14>$B952,$C952>$B952,BQ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BQ$14-$B952-1),0)","v":0},{"$f":" BQ952+ IF(AND(BR$14>$B952,$C952>$B952,BR$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BR$14-$B952-1),0)","v":0},{"$f":" BR952+ IF(AND(BS$14>$B952,$C952>$B952,BS$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BS$14-$B952-1),0)","v":0},{"$f":" BS952+ IF(AND(BT$14>$B952,$C952>$B952,BT$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BT$14-$B952-1),0)","v":0},{"$f":" BT952+ IF(AND(BU$14>$B952,$C952>$B952,BU$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BU$14-$B952-1),0)","v":0},{"$f":" BU952+ IF(AND(BV$14>$B952,$C952>$B952,BV$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BV$14-$B952-1),0)","v":0},{"$f":" BV952+ IF(AND(BW$14>$B952,$C952>$B952,BW$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BW$14-$B952-1),0)","v":0},{"$f":" BW952+ IF(AND(BX$14>$B952,$C952>$B952,BX$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BX$14-$B952-1),0)","v":0},{"$f":" BX952+ IF(AND(BY$14>$B952,$C952>$B952,BY$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BY$14-$B952-1),0)","v":0},{"$f":" BY952+ IF(AND(BZ$14>$B952,$C952>$B952,BZ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,BZ$14-$B952-1),0)","v":0},{"$f":" BZ952+ IF(AND(CA$14>$B952,$C952>$B952,CA$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CA$14-$B952-1),0)","v":0},{"$f":" CA952+ IF(AND(CB$14>$B952,$C952>$B952,CB$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CB$14-$B952-1),0)","v":0},{"$f":" CB952+ IF(AND(CC$14>$B952,$C952>$B952,CC$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CC$14-$B952-1),0)","v":0},{"$f":" CC952+ IF(AND(CD$14>$B952,$C952>$B952,CD$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CD$14-$B952-1),0)","v":0},{"$f":" CD952+ IF(AND(CE$14>$B952,$C952>$B952,CE$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CE$14-$B952-1),0)","v":0},{"$f":" CE952+ IF(AND(CF$14>$B952,$C952>$B952,CF$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CF$14-$B952-1),0)","v":0},{"$f":" CF952+ IF(AND(CG$14>$B952,$C952>$B952,CG$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CG$14-$B952-1),0)","v":0},{"$f":" CG952+ IF(AND(CH$14>$B952,$C952>$B952,CH$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CH$14-$B952-1),0)","v":0},{"$f":" CH952+ IF(AND(CI$14>$B952,$C952>$B952,CI$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CI$14-$B952-1),0)","v":0},{"$f":" CI952+ IF(AND(CJ$14>$B952,$C952>$B952,CJ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CJ$14-$B952-1),0)","v":0},{"$f":" CJ952+ IF(AND(CK$14>$B952,$C952>$B952,CK$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CK$14-$B952-1),0)","v":0},{"$f":" CK952+ IF(AND(CL$14>$B952,$C952>$B952,CL$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CL$14-$B952-1),0)","v":0},{"$f":" CL952+ IF(AND(CM$14>$B952,$C952>$B952,CM$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CM$14-$B952-1),0)","v":0},{"$f":" CM952+ IF(AND(CN$14>$B952,$C952>$B952,CN$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CN$14-$B952-1),0)","v":0},{"$f":" CN952+ IF(AND(CO$14>$B952,$C952>$B952,CO$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CO$14-$B952-1),0)","v":0},{"$f":" CO952+ IF(AND(CP$14>$B952,$C952>$B952,CP$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CP$14-$B952-1),0)","v":0},{"$f":" CP952+ IF(AND(CQ$14>$B952,$C952>$B952,CQ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CQ$14-$B952-1),0)","v":0},{"$f":" CQ952+ IF(AND(CR$14>$B952,$C952>$B952,CR$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CR$14-$B952-1),0)","v":0},{"$f":" CR952+ IF(AND(CS$14>$B952,$C952>$B952,CS$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CS$14-$B952-1),0)","v":0},{"$f":" CS952+ IF(AND(CT$14>$B952,$C952>$B952,CT$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CT$14-$B952-1),0)","v":0},{"$f":" CT952+ IF(AND(CU$14>$B952,$C952>$B952,CU$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CU$14-$B952-1),0)","v":0},{"$f":" CU952+ IF(AND(CV$14>$B952,$C952>$B952,CV$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CV$14-$B952-1),0)","v":0},{"$f":" CV952+ IF(AND(CW$14>$B952,$C952>$B952,CW$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CW$14-$B952-1),0)","v":0},{"$f":" CW952+ IF(AND(CX$14>$B952,$C952>$B952,CX$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CX$14-$B952-1),0)","v":0},{"$f":" CX952+ IF(AND(CY$14>$B952,$C952>$B952,CY$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CY$14-$B952-1),0)","v":0},{"$f":" CY952+ IF(AND(CZ$14>$B952,$C952>$B952,CZ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,CZ$14-$B952-1),0)","v":0},{"$f":" CZ952+ IF(AND(DA$14>$B952,$C952>$B952,DA$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DA$14-$B952-1),0)","v":0},{"$f":" DA952+ IF(AND(DB$14>$B952,$C952>$B952,DB$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DB$14-$B952-1),0)","v":0},{"$f":" DB952+ IF(AND(DC$14>$B952,$C952>$B952,DC$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DC$14-$B952-1),0)","v":0},{"$f":" DC952+ IF(AND(DD$14>$B952,$C952>$B952,DD$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DD$14-$B952-1),0)","v":0},{"$f":" DD952+ IF(AND(DE$14>$B952,$C952>$B952,DE$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DE$14-$B952-1),0)","v":0},{"$f":" DE952+ IF(AND(DF$14>$B952,$C952>$B952,DF$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DF$14-$B952-1),0)","v":0},{"$f":" DF952+ IF(AND(DG$14>$B952,$C952>$B952,DG$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DG$14-$B952-1),0)","v":0},{"$f":" DG952+ IF(AND(DH$14>$B952,$C952>$B952,DH$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DH$14-$B952-1),0)","v":0},{"$f":" DH952+ IF(AND(DI$14>$B952,$C952>$B952,DI$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DI$14-$B952-1),0)","v":0},{"$f":" DI952+ IF(AND(DJ$14>$B952,$C952>$B952,DJ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DJ$14-$B952-1),0)","v":0},{"$f":" DJ952+ IF(AND(DK$14>$B952,$C952>$B952,DK$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DK$14-$B952-1),0)","v":0},{"$f":" DK952+ IF(AND(DL$14>$B952,$C952>$B952,DL$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DL$14-$B952-1),0)","v":0},{"$f":" DL952+ IF(AND(DM$14>$B952,$C952>$B952,DM$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DM$14-$B952-1),0)","v":0},{"$f":" DM952+ IF(AND(DN$14>$B952,$C952>$B952,DN$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DN$14-$B952-1),0)","v":0},{"$f":" DN952+ IF(AND(DO$14>$B952,$C952>$B952,DO$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DO$14-$B952-1),0)","v":0},{"$f":" DO952+ IF(AND(DP$14>$B952,$C952>$B952,DP$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DP$14-$B952-1),0)","v":0},{"$f":" DP952+ IF(AND(DQ$14>$B952,$C952>$B952,DQ$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DQ$14-$B952-1),0)","v":0},{"$f":" DQ952+ IF(AND(DR$14>$B952,$C952>$B952,DR$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DR$14-$B952-1),0)","v":0},{"$f":" DR952+ IF(AND(DS$14>$B952,$C952>$B952,DS$14-$B952<$C$5),OFFSET(Input!$BJ952,0,DS$14-$B952-1),0)","v":0}]
[{"$f":"Calcs!A1001","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1001),1,Calcs!E1001)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1001,Input!Z1001*Periods),0)","v":0},null,null,0,{"$f":" F1001+ IF(AND(G$14>$B1001,$C1001>$B1001,G$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,G$14-$B1001-1),0)","v":0},{"$f":" G1001+ IF(AND(H$14>$B1001,$C1001>$B1001,H$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,H$14-$B1001-1),0)","v":0},{"$f":" H1001+ IF(AND(I$14>$B1001,$C1001>$B1001,I$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,I$14-$B1001-1),0)","v":0},{"$f":" I1001+ IF(AND(J$14>$B1001,$C1001>$B1001,J$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,J$14-$B1001-1),0)","v":0},{"$f":" J1001+ IF(AND(K$14>$B1001,$C1001>$B1001,K$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,K$14-$B1001-1),0)","v":0},{"$f":" K1001+ IF(AND(L$14>$B1001,$C1001>$B1001,L$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,L$14-$B1001-1),0)","v":0},{"$f":" L1001+ IF(AND(M$14>$B1001,$C1001>$B1001,M$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,M$14-$B1001-1),0)","v":0},{"$f":" M1001+ IF(AND(N$14>$B1001,$C1001>$B1001,N$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,N$14-$B1001-1),0)","v":0},{"$f":" N1001+ IF(AND(O$14>$B1001,$C1001>$B1001,O$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,O$14-$B1001-1),0)","v":0},{"$f":" O1001+ IF(AND(P$14>$B1001,$C1001>$B1001,P$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,P$14-$B1001-1),0)","v":0},{"$f":" P1001+ IF(AND(Q$14>$B1001,$C1001>$B1001,Q$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,Q$14-$B1001-1),0)","v":0},{"$f":" Q1001+ IF(AND(R$14>$B1001,$C1001>$B1001,R$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,R$14-$B1001-1),0)","v":0},{"$f":" R1001+ IF(AND(S$14>$B1001,$C1001>$B1001,S$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,S$14-$B1001-1),0)","v":0},{"$f":" S1001+ IF(AND(T$14>$B1001,$C1001>$B1001,T$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,T$14-$B1001-1),0)","v":0},{"$f":" T1001+ IF(AND(U$14>$B1001,$C1001>$B1001,U$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,U$14-$B1001-1),0)","v":0},{"$f":" U1001+ IF(AND(V$14>$B1001,$C1001>$B1001,V$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,V$14-$B1001-1),0)","v":0},{"$f":" V1001+ IF(AND(W$14>$B1001,$C1001>$B1001,W$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,W$14-$B1001-1),0)","v":0},{"$f":" W1001+ IF(AND(X$14>$B1001,$C1001>$B1001,X$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,X$14-$B1001-1),0)","v":0},{"$f":" X1001+ IF(AND(Y$14>$B1001,$C1001>$B1001,Y$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,Y$14-$B1001-1),0)","v":0},{"$f":" Y1001+ IF(AND(Z$14>$B1001,$C1001>$B1001,Z$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,Z$14-$B1001-1),0)","v":0},{"$f":" Z1001+ IF(AND(AA$14>$B1001,$C1001>$B1001,AA$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AA$14-$B1001-1),0)","v":0},{"$f":" AA1001+ IF(AND(AB$14>$B1001,$C1001>$B1001,AB$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AB$14-$B1001-1),0)","v":0},{"$f":" AB1001+ IF(AND(AC$14>$B1001,$C1001>$B1001,AC$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AC$14-$B1001-1),0)","v":0},{"$f":" AC1001+ IF(AND(AD$14>$B1001,$C1001>$B1001,AD$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AD$14-$B1001-1),0)","v":0},{"$f":" AD1001+ IF(AND(AE$14>$B1001,$C1001>$B1001,AE$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AE$14-$B1001-1),0)","v":0},{"$f":" AE1001+ IF(AND(AF$14>$B1001,$C1001>$B1001,AF$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AF$14-$B1001-1),0)","v":0},{"$f":" AF1001+ IF(AND(AG$14>$B1001,$C1001>$B1001,AG$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AG$14-$B1001-1),0)","v":0},{"$f":" AG1001+ IF(AND(AH$14>$B1001,$C1001>$B1001,AH$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AH$14-$B1001-1),0)","v":0},{"$f":" AH1001+ IF(AND(AI$14>$B1001,$C1001>$B1001,AI$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AI$14-$B1001-1),0)","v":0},{"$f":" AI1001+ IF(AND(AJ$14>$B1001,$C1001>$B1001,AJ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AJ$14-$B1001-1),0)","v":0},{"$f":" AJ1001+ IF(AND(AK$14>$B1001,$C1001>$B1001,AK$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AK$14-$B1001-1),0)","v":0},{"$f":" AK1001+ IF(AND(AL$14>$B1001,$C1001>$B1001,AL$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AL$14-$B1001-1),0)","v":0},{"$f":" AL1001+ IF(AND(AM$14>$B1001,$C1001>$B1001,AM$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AM$14-$B1001-1),0)","v":0},{"$f":" AM1001+ IF(AND(AN$14>$B1001,$C1001>$B1001,AN$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AN$14-$B1001-1),0)","v":0},{"$f":" AN1001+ IF(AND(AO$14>$B1001,$C1001>$B1001,AO$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AO$14-$B1001-1),0)","v":0},{"$f":" AO1001+ IF(AND(AP$14>$B1001,$C1001>$B1001,AP$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AP$14-$B1001-1),0)","v":0},{"$f":" AP1001+ IF(AND(AQ$14>$B1001,$C1001>$B1001,AQ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AQ$14-$B1001-1),0)","v":0},{"$f":" AQ1001+ IF(AND(AR$14>$B1001,$C1001>$B1001,AR$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AR$14-$B1001-1),0)","v":0},{"$f":" AR1001+ IF(AND(AS$14>$B1001,$C1001>$B1001,AS$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AS$14-$B1001-1),0)","v":0},{"$f":" AS1001+ IF(AND(AT$14>$B1001,$C1001>$B1001,AT$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AT$14-$B1001-1),0)","v":0},{"$f":" AT1001+ IF(AND(AU$14>$B1001,$C1001>$B1001,AU$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AU$14-$B1001-1),0)","v":0},{"$f":" AU1001+ IF(AND(AV$14>$B1001,$C1001>$B1001,AV$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AV$14-$B1001-1),0)","v":0},{"$f":" AV1001+ IF(AND(AW$14>$B1001,$C1001>$B1001,AW$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AW$14-$B1001-1),0)","v":0},{"$f":" AW1001+ IF(AND(AX$14>$B1001,$C1001>$B1001,AX$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AX$14-$B1001-1),0)","v":0},{"$f":" AX1001+ IF(AND(AY$14>$B1001,$C1001>$B1001,AY$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AY$14-$B1001-1),0)","v":0},{"$f":" AY1001+ IF(AND(AZ$14>$B1001,$C1001>$B1001,AZ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,AZ$14-$B1001-1),0)","v":0},{"$f":" AZ1001+ IF(AND(BA$14>$B1001,$C1001>$B1001,BA$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BA$14-$B1001-1),0)","v":0},{"$f":" BA1001+ IF(AND(BB$14>$B1001,$C1001>$B1001,BB$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BB$14-$B1001-1),0)","v":0},{"$f":" BB1001+ IF(AND(BC$14>$B1001,$C1001>$B1001,BC$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BC$14-$B1001-1),0)","v":0},{"$f":" BC1001+ IF(AND(BD$14>$B1001,$C1001>$B1001,BD$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BD$14-$B1001-1),0)","v":0},{"$f":" BD1001+ IF(AND(BE$14>$B1001,$C1001>$B1001,BE$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BE$14-$B1001-1),0)","v":0},{"$f":" BE1001+ IF(AND(BF$14>$B1001,$C1001>$B1001,BF$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BF$14-$B1001-1),0)","v":0},{"$f":" BF1001+ IF(AND(BG$14>$B1001,$C1001>$B1001,BG$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BG$14-$B1001-1),0)","v":0},{"$f":" BG1001+ IF(AND(BH$14>$B1001,$C1001>$B1001,BH$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BH$14-$B1001-1),0)","v":0},{"$f":" BH1001+ IF(AND(BI$14>$B1001,$C1001>$B1001,BI$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BI$14-$B1001-1),0)","v":0},{"$f":" BI1001+ IF(AND(BJ$14>$B1001,$C1001>$B1001,BJ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BJ$14-$B1001-1),0)","v":0},{"$f":" BJ1001+ IF(AND(BK$14>$B1001,$C1001>$B1001,BK$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BK$14-$B1001-1),0)","v":0},{"$f":" BK1001+ IF(AND(BL$14>$B1001,$C1001>$B1001,BL$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BL$14-$B1001-1),0)","v":0},{"$f":" BL1001+ IF(AND(BM$14>$B1001,$C1001>$B1001,BM$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BM$14-$B1001-1),0)","v":0},{"$f":" BM1001+ IF(AND(BN$14>$B1001,$C1001>$B1001,BN$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BN$14-$B1001-1),0)","v":0},{"$f":" BN1001+ IF(AND(BO$14>$B1001,$C1001>$B1001,BO$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BO$14-$B1001-1),0)","v":0},{"$f":" BO1001+ IF(AND(BP$14>$B1001,$C1001>$B1001,BP$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BP$14-$B1001-1),0)","v":0},{"$f":" BP1001+ IF(AND(BQ$14>$B1001,$C1001>$B1001,BQ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BQ$14-$B1001-1),0)","v":0},{"$f":" BQ1001+ IF(AND(BR$14>$B1001,$C1001>$B1001,BR$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BR$14-$B1001-1),0)","v":0},{"$f":" BR1001+ IF(AND(BS$14>$B1001,$C1001>$B1001,BS$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BS$14-$B1001-1),0)","v":0},{"$f":" BS1001+ IF(AND(BT$14>$B1001,$C1001>$B1001,BT$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BT$14-$B1001-1),0)","v":0},{"$f":" BT1001+ IF(AND(BU$14>$B1001,$C1001>$B1001,BU$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BU$14-$B1001-1),0)","v":0},{"$f":" BU1001+ IF(AND(BV$14>$B1001,$C1001>$B1001,BV$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BV$14-$B1001-1),0)","v":0},{"$f":" BV1001+ IF(AND(BW$14>$B1001,$C1001>$B1001,BW$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BW$14-$B1001-1),0)","v":0},{"$f":" BW1001+ IF(AND(BX$14>$B1001,$C1001>$B1001,BX$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BX$14-$B1001-1),0)","v":0},{"$f":" BX1001+ IF(AND(BY$14>$B1001,$C1001>$B1001,BY$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BY$14-$B1001-1),0)","v":0},{"$f":" BY1001+ IF(AND(BZ$14>$B1001,$C1001>$B1001,BZ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,BZ$14-$B1001-1),0)","v":0},{"$f":" BZ1001+ IF(AND(CA$14>$B1001,$C1001>$B1001,CA$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CA$14-$B1001-1),0)","v":0},{"$f":" CA1001+ IF(AND(CB$14>$B1001,$C1001>$B1001,CB$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CB$14-$B1001-1),0)","v":0},{"$f":" CB1001+ IF(AND(CC$14>$B1001,$C1001>$B1001,CC$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CC$14-$B1001-1),0)","v":0},{"$f":" CC1001+ IF(AND(CD$14>$B1001,$C1001>$B1001,CD$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CD$14-$B1001-1),0)","v":0},{"$f":" CD1001+ IF(AND(CE$14>$B1001,$C1001>$B1001,CE$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CE$14-$B1001-1),0)","v":0},{"$f":" CE1001+ IF(AND(CF$14>$B1001,$C1001>$B1001,CF$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CF$14-$B1001-1),0)","v":0},{"$f":" CF1001+ IF(AND(CG$14>$B1001,$C1001>$B1001,CG$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CG$14-$B1001-1),0)","v":0},{"$f":" CG1001+ IF(AND(CH$14>$B1001,$C1001>$B1001,CH$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CH$14-$B1001-1),0)","v":0},{"$f":" CH1001+ IF(AND(CI$14>$B1001,$C1001>$B1001,CI$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CI$14-$B1001-1),0)","v":0},{"$f":" CI1001+ IF(AND(CJ$14>$B1001,$C1001>$B1001,CJ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CJ$14-$B1001-1),0)","v":0},{"$f":" CJ1001+ IF(AND(CK$14>$B1001,$C1001>$B1001,CK$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CK$14-$B1001-1),0)","v":0},{"$f":" CK1001+ IF(AND(CL$14>$B1001,$C1001>$B1001,CL$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CL$14-$B1001-1),0)","v":0},{"$f":" CL1001+ IF(AND(CM$14>$B1001,$C1001>$B1001,CM$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CM$14-$B1001-1),0)","v":0},{"$f":" CM1001+ IF(AND(CN$14>$B1001,$C1001>$B1001,CN$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CN$14-$B1001-1),0)","v":0},{"$f":" CN1001+ IF(AND(CO$14>$B1001,$C1001>$B1001,CO$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CO$14-$B1001-1),0)","v":0},{"$f":" CO1001+ IF(AND(CP$14>$B1001,$C1001>$B1001,CP$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CP$14-$B1001-1),0)","v":0},{"$f":" CP1001+ IF(AND(CQ$14>$B1001,$C1001>$B1001,CQ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CQ$14-$B1001-1),0)","v":0},{"$f":" CQ1001+ IF(AND(CR$14>$B1001,$C1001>$B1001,CR$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CR$14-$B1001-1),0)","v":0},{"$f":" CR1001+ IF(AND(CS$14>$B1001,$C1001>$B1001,CS$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CS$14-$B1001-1),0)","v":0},{"$f":" CS1001+ IF(AND(CT$14>$B1001,$C1001>$B1001,CT$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CT$14-$B1001-1),0)","v":0},{"$f":" CT1001+ IF(AND(CU$14>$B1001,$C1001>$B1001,CU$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CU$14-$B1001-1),0)","v":0},{"$f":" CU1001+ IF(AND(CV$14>$B1001,$C1001>$B1001,CV$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CV$14-$B1001-1),0)","v":0},{"$f":" CV1001+ IF(AND(CW$14>$B1001,$C1001>$B1001,CW$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CW$14-$B1001-1),0)","v":0},{"$f":" CW1001+ IF(AND(CX$14>$B1001,$C1001>$B1001,CX$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CX$14-$B1001-1),0)","v":0},{"$f":" CX1001+ IF(AND(CY$14>$B1001,$C1001>$B1001,CY$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CY$14-$B1001-1),0)","v":0},{"$f":" CY1001+ IF(AND(CZ$14>$B1001,$C1001>$B1001,CZ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,CZ$14-$B1001-1),0)","v":0},{"$f":" CZ1001+ IF(AND(DA$14>$B1001,$C1001>$B1001,DA$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DA$14-$B1001-1),0)","v":0},{"$f":" DA1001+ IF(AND(DB$14>$B1001,$C1001>$B1001,DB$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DB$14-$B1001-1),0)","v":0},{"$f":" DB1001+ IF(AND(DC$14>$B1001,$C1001>$B1001,DC$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DC$14-$B1001-1),0)","v":0},{"$f":" DC1001+ IF(AND(DD$14>$B1001,$C1001>$B1001,DD$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DD$14-$B1001-1),0)","v":0},{"$f":" DD1001+ IF(AND(DE$14>$B1001,$C1001>$B1001,DE$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DE$14-$B1001-1),0)","v":0},{"$f":" DE1001+ IF(AND(DF$14>$B1001,$C1001>$B1001,DF$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DF$14-$B1001-1),0)","v":0},{"$f":" DF1001+ IF(AND(DG$14>$B1001,$C1001>$B1001,DG$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DG$14-$B1001-1),0)","v":0},{"$f":" DG1001+ IF(AND(DH$14>$B1001,$C1001>$B1001,DH$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DH$14-$B1001-1),0)","v":0},{"$f":" DH1001+ IF(AND(DI$14>$B1001,$C1001>$B1001,DI$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DI$14-$B1001-1),0)","v":0},{"$f":" DI1001+ IF(AND(DJ$14>$B1001,$C1001>$B1001,DJ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DJ$14-$B1001-1),0)","v":0},{"$f":" DJ1001+ IF(AND(DK$14>$B1001,$C1001>$B1001,DK$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DK$14-$B1001-1),0)","v":0},{"$f":" DK1001+ IF(AND(DL$14>$B1001,$C1001>$B1001,DL$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DL$14-$B1001-1),0)","v":0},{"$f":" DL1001+ IF(AND(DM$14>$B1001,$C1001>$B1001,DM$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DM$14-$B1001-1),0)","v":0},{"$f":" DM1001+ IF(AND(DN$14>$B1001,$C1001>$B1001,DN$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DN$14-$B1001-1),0)","v":0},{"$f":" DN1001+ IF(AND(DO$14>$B1001,$C1001>$B1001,DO$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DO$14-$B1001-1),0)","v":0},{"$f":" DO1001+ IF(AND(DP$14>$B1001,$C1001>$B1001,DP$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DP$14-$B1001-1),0)","v":0},{"$f":" DP1001+ IF(AND(DQ$14>$B1001,$C1001>$B1001,DQ$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DQ$14-$B1001-1),0)","v":0},{"$f":" DQ1001+ IF(AND(DR$14>$B1001,$C1001>$B1001,DR$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DR$14-$B1001-1),0)","v":0},{"$f":" DR1001+ IF(AND(DS$14>$B1001,$C1001>$B1001,DS$14-$B1001<$C$5),OFFSET(Input!$BJ1001,0,DS$14-$B1001-1),0)","v":0}]
[{"$f":"Calcs!A1010","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1010),1,Calcs!E1010)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1010,Input!Z1010*Periods),0)","v":0},null,null,0,{"$f":" F1010+ IF(AND(G$14>$B1010,$C1010>$B1010,G$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,G$14-$B1010-1),0)","v":0},{"$f":" G1010+ IF(AND(H$14>$B1010,$C1010>$B1010,H$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,H$14-$B1010-1),0)","v":0},{"$f":" H1010+ IF(AND(I$14>$B1010,$C1010>$B1010,I$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,I$14-$B1010-1),0)","v":0},{"$f":" I1010+ IF(AND(J$14>$B1010,$C1010>$B1010,J$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,J$14-$B1010-1),0)","v":0},{"$f":" J1010+ IF(AND(K$14>$B1010,$C1010>$B1010,K$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,K$14-$B1010-1),0)","v":0},{"$f":" K1010+ IF(AND(L$14>$B1010,$C1010>$B1010,L$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,L$14-$B1010-1),0)","v":0},{"$f":" L1010+ IF(AND(M$14>$B1010,$C1010>$B1010,M$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,M$14-$B1010-1),0)","v":0},{"$f":" M1010+ IF(AND(N$14>$B1010,$C1010>$B1010,N$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,N$14-$B1010-1),0)","v":0},{"$f":" N1010+ IF(AND(O$14>$B1010,$C1010>$B1010,O$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,O$14-$B1010-1),0)","v":0},{"$f":" O1010+ IF(AND(P$14>$B1010,$C1010>$B1010,P$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,P$14-$B1010-1),0)","v":0},{"$f":" P1010+ IF(AND(Q$14>$B1010,$C1010>$B1010,Q$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,Q$14-$B1010-1),0)","v":0},{"$f":" Q1010+ IF(AND(R$14>$B1010,$C1010>$B1010,R$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,R$14-$B1010-1),0)","v":0},{"$f":" R1010+ IF(AND(S$14>$B1010,$C1010>$B1010,S$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,S$14-$B1010-1),0)","v":0},{"$f":" S1010+ IF(AND(T$14>$B1010,$C1010>$B1010,T$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,T$14-$B1010-1),0)","v":0},{"$f":" T1010+ IF(AND(U$14>$B1010,$C1010>$B1010,U$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,U$14-$B1010-1),0)","v":0},{"$f":" U1010+ IF(AND(V$14>$B1010,$C1010>$B1010,V$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,V$14-$B1010-1),0)","v":0},{"$f":" V1010+ IF(AND(W$14>$B1010,$C1010>$B1010,W$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,W$14-$B1010-1),0)","v":0},{"$f":" W1010+ IF(AND(X$14>$B1010,$C1010>$B1010,X$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,X$14-$B1010-1),0)","v":0},{"$f":" X1010+ IF(AND(Y$14>$B1010,$C1010>$B1010,Y$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,Y$14-$B1010-1),0)","v":0},{"$f":" Y1010+ IF(AND(Z$14>$B1010,$C1010>$B1010,Z$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,Z$14-$B1010-1),0)","v":0},{"$f":" Z1010+ IF(AND(AA$14>$B1010,$C1010>$B1010,AA$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AA$14-$B1010-1),0)","v":0},{"$f":" AA1010+ IF(AND(AB$14>$B1010,$C1010>$B1010,AB$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AB$14-$B1010-1),0)","v":0},{"$f":" AB1010+ IF(AND(AC$14>$B1010,$C1010>$B1010,AC$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AC$14-$B1010-1),0)","v":0},{"$f":" AC1010+ IF(AND(AD$14>$B1010,$C1010>$B1010,AD$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AD$14-$B1010-1),0)","v":0},{"$f":" AD1010+ IF(AND(AE$14>$B1010,$C1010>$B1010,AE$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AE$14-$B1010-1),0)","v":0},{"$f":" AE1010+ IF(AND(AF$14>$B1010,$C1010>$B1010,AF$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AF$14-$B1010-1),0)","v":0},{"$f":" AF1010+ IF(AND(AG$14>$B1010,$C1010>$B1010,AG$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AG$14-$B1010-1),0)","v":0},{"$f":" AG1010+ IF(AND(AH$14>$B1010,$C1010>$B1010,AH$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AH$14-$B1010-1),0)","v":0},{"$f":" AH1010+ IF(AND(AI$14>$B1010,$C1010>$B1010,AI$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AI$14-$B1010-1),0)","v":0},{"$f":" AI1010+ IF(AND(AJ$14>$B1010,$C1010>$B1010,AJ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AJ$14-$B1010-1),0)","v":0},{"$f":" AJ1010+ IF(AND(AK$14>$B1010,$C1010>$B1010,AK$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AK$14-$B1010-1),0)","v":0},{"$f":" AK1010+ IF(AND(AL$14>$B1010,$C1010>$B1010,AL$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AL$14-$B1010-1),0)","v":0},{"$f":" AL1010+ IF(AND(AM$14>$B1010,$C1010>$B1010,AM$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AM$14-$B1010-1),0)","v":0},{"$f":" AM1010+ IF(AND(AN$14>$B1010,$C1010>$B1010,AN$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AN$14-$B1010-1),0)","v":0},{"$f":" AN1010+ IF(AND(AO$14>$B1010,$C1010>$B1010,AO$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AO$14-$B1010-1),0)","v":0},{"$f":" AO1010+ IF(AND(AP$14>$B1010,$C1010>$B1010,AP$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AP$14-$B1010-1),0)","v":0},{"$f":" AP1010+ IF(AND(AQ$14>$B1010,$C1010>$B1010,AQ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AQ$14-$B1010-1),0)","v":0},{"$f":" AQ1010+ IF(AND(AR$14>$B1010,$C1010>$B1010,AR$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AR$14-$B1010-1),0)","v":0},{"$f":" AR1010+ IF(AND(AS$14>$B1010,$C1010>$B1010,AS$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AS$14-$B1010-1),0)","v":0},{"$f":" AS1010+ IF(AND(AT$14>$B1010,$C1010>$B1010,AT$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AT$14-$B1010-1),0)","v":0},{"$f":" AT1010+ IF(AND(AU$14>$B1010,$C1010>$B1010,AU$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AU$14-$B1010-1),0)","v":0},{"$f":" AU1010+ IF(AND(AV$14>$B1010,$C1010>$B1010,AV$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AV$14-$B1010-1),0)","v":0},{"$f":" AV1010+ IF(AND(AW$14>$B1010,$C1010>$B1010,AW$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AW$14-$B1010-1),0)","v":0},{"$f":" AW1010+ IF(AND(AX$14>$B1010,$C1010>$B1010,AX$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AX$14-$B1010-1),0)","v":0},{"$f":" AX1010+ IF(AND(AY$14>$B1010,$C1010>$B1010,AY$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AY$14-$B1010-1),0)","v":0},{"$f":" AY1010+ IF(AND(AZ$14>$B1010,$C1010>$B1010,AZ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,AZ$14-$B1010-1),0)","v":0},{"$f":" AZ1010+ IF(AND(BA$14>$B1010,$C1010>$B1010,BA$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BA$14-$B1010-1),0)","v":0},{"$f":" BA1010+ IF(AND(BB$14>$B1010,$C1010>$B1010,BB$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BB$14-$B1010-1),0)","v":0},{"$f":" BB1010+ IF(AND(BC$14>$B1010,$C1010>$B1010,BC$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BC$14-$B1010-1),0)","v":0},{"$f":" BC1010+ IF(AND(BD$14>$B1010,$C1010>$B1010,BD$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BD$14-$B1010-1),0)","v":0},{"$f":" BD1010+ IF(AND(BE$14>$B1010,$C1010>$B1010,BE$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BE$14-$B1010-1),0)","v":0},{"$f":" BE1010+ IF(AND(BF$14>$B1010,$C1010>$B1010,BF$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BF$14-$B1010-1),0)","v":0},{"$f":" BF1010+ IF(AND(BG$14>$B1010,$C1010>$B1010,BG$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BG$14-$B1010-1),0)","v":0},{"$f":" BG1010+ IF(AND(BH$14>$B1010,$C1010>$B1010,BH$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BH$14-$B1010-1),0)","v":0},{"$f":" BH1010+ IF(AND(BI$14>$B1010,$C1010>$B1010,BI$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BI$14-$B1010-1),0)","v":0},{"$f":" BI1010+ IF(AND(BJ$14>$B1010,$C1010>$B1010,BJ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BJ$14-$B1010-1),0)","v":0},{"$f":" BJ1010+ IF(AND(BK$14>$B1010,$C1010>$B1010,BK$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BK$14-$B1010-1),0)","v":0},{"$f":" BK1010+ IF(AND(BL$14>$B1010,$C1010>$B1010,BL$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BL$14-$B1010-1),0)","v":0},{"$f":" BL1010+ IF(AND(BM$14>$B1010,$C1010>$B1010,BM$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BM$14-$B1010-1),0)","v":0},{"$f":" BM1010+ IF(AND(BN$14>$B1010,$C1010>$B1010,BN$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BN$14-$B1010-1),0)","v":0},{"$f":" BN1010+ IF(AND(BO$14>$B1010,$C1010>$B1010,BO$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BO$14-$B1010-1),0)","v":0},{"$f":" BO1010+ IF(AND(BP$14>$B1010,$C1010>$B1010,BP$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BP$14-$B1010-1),0)","v":0},{"$f":" BP1010+ IF(AND(BQ$14>$B1010,$C1010>$B1010,BQ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BQ$14-$B1010-1),0)","v":0},{"$f":" BQ1010+ IF(AND(BR$14>$B1010,$C1010>$B1010,BR$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BR$14-$B1010-1),0)","v":0},{"$f":" BR1010+ IF(AND(BS$14>$B1010,$C1010>$B1010,BS$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BS$14-$B1010-1),0)","v":0},{"$f":" BS1010+ IF(AND(BT$14>$B1010,$C1010>$B1010,BT$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BT$14-$B1010-1),0)","v":0},{"$f":" BT1010+ IF(AND(BU$14>$B1010,$C1010>$B1010,BU$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BU$14-$B1010-1),0)","v":0},{"$f":" BU1010+ IF(AND(BV$14>$B1010,$C1010>$B1010,BV$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BV$14-$B1010-1),0)","v":0},{"$f":" BV1010+ IF(AND(BW$14>$B1010,$C1010>$B1010,BW$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BW$14-$B1010-1),0)","v":0},{"$f":" BW1010+ IF(AND(BX$14>$B1010,$C1010>$B1010,BX$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BX$14-$B1010-1),0)","v":0},{"$f":" BX1010+ IF(AND(BY$14>$B1010,$C1010>$B1010,BY$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BY$14-$B1010-1),0)","v":0},{"$f":" BY1010+ IF(AND(BZ$14>$B1010,$C1010>$B1010,BZ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,BZ$14-$B1010-1),0)","v":0},{"$f":" BZ1010+ IF(AND(CA$14>$B1010,$C1010>$B1010,CA$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CA$14-$B1010-1),0)","v":0},{"$f":" CA1010+ IF(AND(CB$14>$B1010,$C1010>$B1010,CB$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CB$14-$B1010-1),0)","v":0},{"$f":" CB1010+ IF(AND(CC$14>$B1010,$C1010>$B1010,CC$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CC$14-$B1010-1),0)","v":0},{"$f":" CC1010+ IF(AND(CD$14>$B1010,$C1010>$B1010,CD$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CD$14-$B1010-1),0)","v":0},{"$f":" CD1010+ IF(AND(CE$14>$B1010,$C1010>$B1010,CE$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CE$14-$B1010-1),0)","v":0},{"$f":" CE1010+ IF(AND(CF$14>$B1010,$C1010>$B1010,CF$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CF$14-$B1010-1),0)","v":0},{"$f":" CF1010+ IF(AND(CG$14>$B1010,$C1010>$B1010,CG$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CG$14-$B1010-1),0)","v":0},{"$f":" CG1010+ IF(AND(CH$14>$B1010,$C1010>$B1010,CH$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CH$14-$B1010-1),0)","v":0},{"$f":" CH1010+ IF(AND(CI$14>$B1010,$C1010>$B1010,CI$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CI$14-$B1010-1),0)","v":0},{"$f":" CI1010+ IF(AND(CJ$14>$B1010,$C1010>$B1010,CJ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CJ$14-$B1010-1),0)","v":0},{"$f":" CJ1010+ IF(AND(CK$14>$B1010,$C1010>$B1010,CK$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CK$14-$B1010-1),0)","v":0},{"$f":" CK1010+ IF(AND(CL$14>$B1010,$C1010>$B1010,CL$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CL$14-$B1010-1),0)","v":0},{"$f":" CL1010+ IF(AND(CM$14>$B1010,$C1010>$B1010,CM$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CM$14-$B1010-1),0)","v":0},{"$f":" CM1010+ IF(AND(CN$14>$B1010,$C1010>$B1010,CN$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CN$14-$B1010-1),0)","v":0},{"$f":" CN1010+ IF(AND(CO$14>$B1010,$C1010>$B1010,CO$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CO$14-$B1010-1),0)","v":0},{"$f":" CO1010+ IF(AND(CP$14>$B1010,$C1010>$B1010,CP$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CP$14-$B1010-1),0)","v":0},{"$f":" CP1010+ IF(AND(CQ$14>$B1010,$C1010>$B1010,CQ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CQ$14-$B1010-1),0)","v":0},{"$f":" CQ1010+ IF(AND(CR$14>$B1010,$C1010>$B1010,CR$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CR$14-$B1010-1),0)","v":0},{"$f":" CR1010+ IF(AND(CS$14>$B1010,$C1010>$B1010,CS$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CS$14-$B1010-1),0)","v":0},{"$f":" CS1010+ IF(AND(CT$14>$B1010,$C1010>$B1010,CT$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CT$14-$B1010-1),0)","v":0},{"$f":" CT1010+ IF(AND(CU$14>$B1010,$C1010>$B1010,CU$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CU$14-$B1010-1),0)","v":0},{"$f":" CU1010+ IF(AND(CV$14>$B1010,$C1010>$B1010,CV$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CV$14-$B1010-1),0)","v":0},{"$f":" CV1010+ IF(AND(CW$14>$B1010,$C1010>$B1010,CW$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CW$14-$B1010-1),0)","v":0},{"$f":" CW1010+ IF(AND(CX$14>$B1010,$C1010>$B1010,CX$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CX$14-$B1010-1),0)","v":0},{"$f":" CX1010+ IF(AND(CY$14>$B1010,$C1010>$B1010,CY$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CY$14-$B1010-1),0)","v":0},{"$f":" CY1010+ IF(AND(CZ$14>$B1010,$C1010>$B1010,CZ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,CZ$14-$B1010-1),0)","v":0},{"$f":" CZ1010+ IF(AND(DA$14>$B1010,$C1010>$B1010,DA$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DA$14-$B1010-1),0)","v":0},{"$f":" DA1010+ IF(AND(DB$14>$B1010,$C1010>$B1010,DB$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DB$14-$B1010-1),0)","v":0},{"$f":" DB1010+ IF(AND(DC$14>$B1010,$C1010>$B1010,DC$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DC$14-$B1010-1),0)","v":0},{"$f":" DC1010+ IF(AND(DD$14>$B1010,$C1010>$B1010,DD$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DD$14-$B1010-1),0)","v":0},{"$f":" DD1010+ IF(AND(DE$14>$B1010,$C1010>$B1010,DE$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DE$14-$B1010-1),0)","v":0},{"$f":" DE1010+ IF(AND(DF$14>$B1010,$C1010>$B1010,DF$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DF$14-$B1010-1),0)","v":0},{"$f":" DF1010+ IF(AND(DG$14>$B1010,$C1010>$B1010,DG$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DG$14-$B1010-1),0)","v":0},{"$f":" DG1010+ IF(AND(DH$14>$B1010,$C1010>$B1010,DH$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DH$14-$B1010-1),0)","v":0},{"$f":" DH1010+ IF(AND(DI$14>$B1010,$C1010>$B1010,DI$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DI$14-$B1010-1),0)","v":0},{"$f":" DI1010+ IF(AND(DJ$14>$B1010,$C1010>$B1010,DJ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DJ$14-$B1010-1),0)","v":0},{"$f":" DJ1010+ IF(AND(DK$14>$B1010,$C1010>$B1010,DK$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DK$14-$B1010-1),0)","v":0},{"$f":" DK1010+ IF(AND(DL$14>$B1010,$C1010>$B1010,DL$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DL$14-$B1010-1),0)","v":0},{"$f":" DL1010+ IF(AND(DM$14>$B1010,$C1010>$B1010,DM$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DM$14-$B1010-1),0)","v":0},{"$f":" DM1010+ IF(AND(DN$14>$B1010,$C1010>$B1010,DN$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DN$14-$B1010-1),0)","v":0},{"$f":" DN1010+ IF(AND(DO$14>$B1010,$C1010>$B1010,DO$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DO$14-$B1010-1),0)","v":0},{"$f":" DO1010+ IF(AND(DP$14>$B1010,$C1010>$B1010,DP$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DP$14-$B1010-1),0)","v":0},{"$f":" DP1010+ IF(AND(DQ$14>$B1010,$C1010>$B1010,DQ$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DQ$14-$B1010-1),0)","v":0},{"$f":" DQ1010+ IF(AND(DR$14>$B1010,$C1010>$B1010,DR$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DR$14-$B1010-1),0)","v":0},{"$f":" DR1010+ IF(AND(DS$14>$B1010,$C1010>$B1010,DS$14-$B1010<$C$5),OFFSET(Input!$BJ1010,0,DS$14-$B1010-1),0)","v":0}]
[{"$f":"Calcs!A1011","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1011),1,Calcs!E1011)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1011,Input!Z1011*Periods),0)","v":0},null,null,0,{"$f":" F1011+ IF(AND(G$14>$B1011,$C1011>$B1011,G$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,G$14-$B1011-1),0)","v":0},{"$f":" G1011+ IF(AND(H$14>$B1011,$C1011>$B1011,H$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,H$14-$B1011-1),0)","v":0},{"$f":" H1011+ IF(AND(I$14>$B1011,$C1011>$B1011,I$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,I$14-$B1011-1),0)","v":0},{"$f":" I1011+ IF(AND(J$14>$B1011,$C1011>$B1011,J$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,J$14-$B1011-1),0)","v":0},{"$f":" J1011+ IF(AND(K$14>$B1011,$C1011>$B1011,K$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,K$14-$B1011-1),0)","v":0},{"$f":" K1011+ IF(AND(L$14>$B1011,$C1011>$B1011,L$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,L$14-$B1011-1),0)","v":0},{"$f":" L1011+ IF(AND(M$14>$B1011,$C1011>$B1011,M$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,M$14-$B1011-1),0)","v":0},{"$f":" M1011+ IF(AND(N$14>$B1011,$C1011>$B1011,N$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,N$14-$B1011-1),0)","v":0},{"$f":" N1011+ IF(AND(O$14>$B1011,$C1011>$B1011,O$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,O$14-$B1011-1),0)","v":0},{"$f":" O1011+ IF(AND(P$14>$B1011,$C1011>$B1011,P$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,P$14-$B1011-1),0)","v":0},{"$f":" P1011+ IF(AND(Q$14>$B1011,$C1011>$B1011,Q$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,Q$14-$B1011-1),0)","v":0},{"$f":" Q1011+ IF(AND(R$14>$B1011,$C1011>$B1011,R$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,R$14-$B1011-1),0)","v":0},{"$f":" R1011+ IF(AND(S$14>$B1011,$C1011>$B1011,S$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,S$14-$B1011-1),0)","v":0},{"$f":" S1011+ IF(AND(T$14>$B1011,$C1011>$B1011,T$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,T$14-$B1011-1),0)","v":0},{"$f":" T1011+ IF(AND(U$14>$B1011,$C1011>$B1011,U$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,U$14-$B1011-1),0)","v":0},{"$f":" U1011+ IF(AND(V$14>$B1011,$C1011>$B1011,V$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,V$14-$B1011-1),0)","v":0},{"$f":" V1011+ IF(AND(W$14>$B1011,$C1011>$B1011,W$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,W$14-$B1011-1),0)","v":0},{"$f":" W1011+ IF(AND(X$14>$B1011,$C1011>$B1011,X$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,X$14-$B1011-1),0)","v":0},{"$f":" X1011+ IF(AND(Y$14>$B1011,$C1011>$B1011,Y$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,Y$14-$B1011-1),0)","v":0},{"$f":" Y1011+ IF(AND(Z$14>$B1011,$C1011>$B1011,Z$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,Z$14-$B1011-1),0)","v":0},{"$f":" Z1011+ IF(AND(AA$14>$B1011,$C1011>$B1011,AA$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AA$14-$B1011-1),0)","v":0},{"$f":" AA1011+ IF(AND(AB$14>$B1011,$C1011>$B1011,AB$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AB$14-$B1011-1),0)","v":0},{"$f":" AB1011+ IF(AND(AC$14>$B1011,$C1011>$B1011,AC$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AC$14-$B1011-1),0)","v":0},{"$f":" AC1011+ IF(AND(AD$14>$B1011,$C1011>$B1011,AD$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AD$14-$B1011-1),0)","v":0},{"$f":" AD1011+ IF(AND(AE$14>$B1011,$C1011>$B1011,AE$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AE$14-$B1011-1),0)","v":0},{"$f":" AE1011+ IF(AND(AF$14>$B1011,$C1011>$B1011,AF$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AF$14-$B1011-1),0)","v":0},{"$f":" AF1011+ IF(AND(AG$14>$B1011,$C1011>$B1011,AG$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AG$14-$B1011-1),0)","v":0},{"$f":" AG1011+ IF(AND(AH$14>$B1011,$C1011>$B1011,AH$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AH$14-$B1011-1),0)","v":0},{"$f":" AH1011+ IF(AND(AI$14>$B1011,$C1011>$B1011,AI$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AI$14-$B1011-1),0)","v":0},{"$f":" AI1011+ IF(AND(AJ$14>$B1011,$C1011>$B1011,AJ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AJ$14-$B1011-1),0)","v":0},{"$f":" AJ1011+ IF(AND(AK$14>$B1011,$C1011>$B1011,AK$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AK$14-$B1011-1),0)","v":0},{"$f":" AK1011+ IF(AND(AL$14>$B1011,$C1011>$B1011,AL$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AL$14-$B1011-1),0)","v":0},{"$f":" AL1011+ IF(AND(AM$14>$B1011,$C1011>$B1011,AM$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AM$14-$B1011-1),0)","v":0},{"$f":" AM1011+ IF(AND(AN$14>$B1011,$C1011>$B1011,AN$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AN$14-$B1011-1),0)","v":0},{"$f":" AN1011+ IF(AND(AO$14>$B1011,$C1011>$B1011,AO$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AO$14-$B1011-1),0)","v":0},{"$f":" AO1011+ IF(AND(AP$14>$B1011,$C1011>$B1011,AP$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AP$14-$B1011-1),0)","v":0},{"$f":" AP1011+ IF(AND(AQ$14>$B1011,$C1011>$B1011,AQ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AQ$14-$B1011-1),0)","v":0},{"$f":" AQ1011+ IF(AND(AR$14>$B1011,$C1011>$B1011,AR$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AR$14-$B1011-1),0)","v":0},{"$f":" AR1011+ IF(AND(AS$14>$B1011,$C1011>$B1011,AS$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AS$14-$B1011-1),0)","v":0},{"$f":" AS1011+ IF(AND(AT$14>$B1011,$C1011>$B1011,AT$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AT$14-$B1011-1),0)","v":0},{"$f":" AT1011+ IF(AND(AU$14>$B1011,$C1011>$B1011,AU$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AU$14-$B1011-1),0)","v":0},{"$f":" AU1011+ IF(AND(AV$14>$B1011,$C1011>$B1011,AV$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AV$14-$B1011-1),0)","v":0},{"$f":" AV1011+ IF(AND(AW$14>$B1011,$C1011>$B1011,AW$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AW$14-$B1011-1),0)","v":0},{"$f":" AW1011+ IF(AND(AX$14>$B1011,$C1011>$B1011,AX$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AX$14-$B1011-1),0)","v":0},{"$f":" AX1011+ IF(AND(AY$14>$B1011,$C1011>$B1011,AY$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AY$14-$B1011-1),0)","v":0},{"$f":" AY1011+ IF(AND(AZ$14>$B1011,$C1011>$B1011,AZ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,AZ$14-$B1011-1),0)","v":0},{"$f":" AZ1011+ IF(AND(BA$14>$B1011,$C1011>$B1011,BA$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BA$14-$B1011-1),0)","v":0},{"$f":" BA1011+ IF(AND(BB$14>$B1011,$C1011>$B1011,BB$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BB$14-$B1011-1),0)","v":0},{"$f":" BB1011+ IF(AND(BC$14>$B1011,$C1011>$B1011,BC$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BC$14-$B1011-1),0)","v":0},{"$f":" BC1011+ IF(AND(BD$14>$B1011,$C1011>$B1011,BD$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BD$14-$B1011-1),0)","v":0},{"$f":" BD1011+ IF(AND(BE$14>$B1011,$C1011>$B1011,BE$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BE$14-$B1011-1),0)","v":0},{"$f":" BE1011+ IF(AND(BF$14>$B1011,$C1011>$B1011,BF$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BF$14-$B1011-1),0)","v":0},{"$f":" BF1011+ IF(AND(BG$14>$B1011,$C1011>$B1011,BG$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BG$14-$B1011-1),0)","v":0},{"$f":" BG1011+ IF(AND(BH$14>$B1011,$C1011>$B1011,BH$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BH$14-$B1011-1),0)","v":0},{"$f":" BH1011+ IF(AND(BI$14>$B1011,$C1011>$B1011,BI$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BI$14-$B1011-1),0)","v":0},{"$f":" BI1011+ IF(AND(BJ$14>$B1011,$C1011>$B1011,BJ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BJ$14-$B1011-1),0)","v":0},{"$f":" BJ1011+ IF(AND(BK$14>$B1011,$C1011>$B1011,BK$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BK$14-$B1011-1),0)","v":0},{"$f":" BK1011+ IF(AND(BL$14>$B1011,$C1011>$B1011,BL$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BL$14-$B1011-1),0)","v":0},{"$f":" BL1011+ IF(AND(BM$14>$B1011,$C1011>$B1011,BM$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BM$14-$B1011-1),0)","v":0},{"$f":" BM1011+ IF(AND(BN$14>$B1011,$C1011>$B1011,BN$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BN$14-$B1011-1),0)","v":0},{"$f":" BN1011+ IF(AND(BO$14>$B1011,$C1011>$B1011,BO$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BO$14-$B1011-1),0)","v":0},{"$f":" BO1011+ IF(AND(BP$14>$B1011,$C1011>$B1011,BP$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BP$14-$B1011-1),0)","v":0},{"$f":" BP1011+ IF(AND(BQ$14>$B1011,$C1011>$B1011,BQ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BQ$14-$B1011-1),0)","v":0},{"$f":" BQ1011+ IF(AND(BR$14>$B1011,$C1011>$B1011,BR$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BR$14-$B1011-1),0)","v":0},{"$f":" BR1011+ IF(AND(BS$14>$B1011,$C1011>$B1011,BS$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BS$14-$B1011-1),0)","v":0},{"$f":" BS1011+ IF(AND(BT$14>$B1011,$C1011>$B1011,BT$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BT$14-$B1011-1),0)","v":0},{"$f":" BT1011+ IF(AND(BU$14>$B1011,$C1011>$B1011,BU$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BU$14-$B1011-1),0)","v":0},{"$f":" BU1011+ IF(AND(BV$14>$B1011,$C1011>$B1011,BV$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BV$14-$B1011-1),0)","v":0},{"$f":" BV1011+ IF(AND(BW$14>$B1011,$C1011>$B1011,BW$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BW$14-$B1011-1),0)","v":0},{"$f":" BW1011+ IF(AND(BX$14>$B1011,$C1011>$B1011,BX$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BX$14-$B1011-1),0)","v":0},{"$f":" BX1011+ IF(AND(BY$14>$B1011,$C1011>$B1011,BY$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BY$14-$B1011-1),0)","v":0},{"$f":" BY1011+ IF(AND(BZ$14>$B1011,$C1011>$B1011,BZ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,BZ$14-$B1011-1),0)","v":0},{"$f":" BZ1011+ IF(AND(CA$14>$B1011,$C1011>$B1011,CA$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CA$14-$B1011-1),0)","v":0},{"$f":" CA1011+ IF(AND(CB$14>$B1011,$C1011>$B1011,CB$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CB$14-$B1011-1),0)","v":0},{"$f":" CB1011+ IF(AND(CC$14>$B1011,$C1011>$B1011,CC$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CC$14-$B1011-1),0)","v":0},{"$f":" CC1011+ IF(AND(CD$14>$B1011,$C1011>$B1011,CD$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CD$14-$B1011-1),0)","v":0},{"$f":" CD1011+ IF(AND(CE$14>$B1011,$C1011>$B1011,CE$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CE$14-$B1011-1),0)","v":0},{"$f":" CE1011+ IF(AND(CF$14>$B1011,$C1011>$B1011,CF$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CF$14-$B1011-1),0)","v":0},{"$f":" CF1011+ IF(AND(CG$14>$B1011,$C1011>$B1011,CG$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CG$14-$B1011-1),0)","v":0},{"$f":" CG1011+ IF(AND(CH$14>$B1011,$C1011>$B1011,CH$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CH$14-$B1011-1),0)","v":0},{"$f":" CH1011+ IF(AND(CI$14>$B1011,$C1011>$B1011,CI$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CI$14-$B1011-1),0)","v":0},{"$f":" CI1011+ IF(AND(CJ$14>$B1011,$C1011>$B1011,CJ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CJ$14-$B1011-1),0)","v":0},{"$f":" CJ1011+ IF(AND(CK$14>$B1011,$C1011>$B1011,CK$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CK$14-$B1011-1),0)","v":0},{"$f":" CK1011+ IF(AND(CL$14>$B1011,$C1011>$B1011,CL$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CL$14-$B1011-1),0)","v":0},{"$f":" CL1011+ IF(AND(CM$14>$B1011,$C1011>$B1011,CM$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CM$14-$B1011-1),0)","v":0},{"$f":" CM1011+ IF(AND(CN$14>$B1011,$C1011>$B1011,CN$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CN$14-$B1011-1),0)","v":0},{"$f":" CN1011+ IF(AND(CO$14>$B1011,$C1011>$B1011,CO$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CO$14-$B1011-1),0)","v":0},{"$f":" CO1011+ IF(AND(CP$14>$B1011,$C1011>$B1011,CP$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CP$14-$B1011-1),0)","v":0},{"$f":" CP1011+ IF(AND(CQ$14>$B1011,$C1011>$B1011,CQ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CQ$14-$B1011-1),0)","v":0},{"$f":" CQ1011+ IF(AND(CR$14>$B1011,$C1011>$B1011,CR$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CR$14-$B1011-1),0)","v":0},{"$f":" CR1011+ IF(AND(CS$14>$B1011,$C1011>$B1011,CS$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CS$14-$B1011-1),0)","v":0},{"$f":" CS1011+ IF(AND(CT$14>$B1011,$C1011>$B1011,CT$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CT$14-$B1011-1),0)","v":0},{"$f":" CT1011+ IF(AND(CU$14>$B1011,$C1011>$B1011,CU$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CU$14-$B1011-1),0)","v":0},{"$f":" CU1011+ IF(AND(CV$14>$B1011,$C1011>$B1011,CV$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CV$14-$B1011-1),0)","v":0},{"$f":" CV1011+ IF(AND(CW$14>$B1011,$C1011>$B1011,CW$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CW$14-$B1011-1),0)","v":0},{"$f":" CW1011+ IF(AND(CX$14>$B1011,$C1011>$B1011,CX$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CX$14-$B1011-1),0)","v":0},{"$f":" CX1011+ IF(AND(CY$14>$B1011,$C1011>$B1011,CY$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CY$14-$B1011-1),0)","v":0},{"$f":" CY1011+ IF(AND(CZ$14>$B1011,$C1011>$B1011,CZ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,CZ$14-$B1011-1),0)","v":0},{"$f":" CZ1011+ IF(AND(DA$14>$B1011,$C1011>$B1011,DA$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DA$14-$B1011-1),0)","v":0},{"$f":" DA1011+ IF(AND(DB$14>$B1011,$C1011>$B1011,DB$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DB$14-$B1011-1),0)","v":0},{"$f":" DB1011+ IF(AND(DC$14>$B1011,$C1011>$B1011,DC$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DC$14-$B1011-1),0)","v":0},{"$f":" DC1011+ IF(AND(DD$14>$B1011,$C1011>$B1011,DD$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DD$14-$B1011-1),0)","v":0},{"$f":" DD1011+ IF(AND(DE$14>$B1011,$C1011>$B1011,DE$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DE$14-$B1011-1),0)","v":0},{"$f":" DE1011+ IF(AND(DF$14>$B1011,$C1011>$B1011,DF$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DF$14-$B1011-1),0)","v":0},{"$f":" DF1011+ IF(AND(DG$14>$B1011,$C1011>$B1011,DG$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DG$14-$B1011-1),0)","v":0},{"$f":" DG1011+ IF(AND(DH$14>$B1011,$C1011>$B1011,DH$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DH$14-$B1011-1),0)","v":0},{"$f":" DH1011+ IF(AND(DI$14>$B1011,$C1011>$B1011,DI$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DI$14-$B1011-1),0)","v":0},{"$f":" DI1011+ IF(AND(DJ$14>$B1011,$C1011>$B1011,DJ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DJ$14-$B1011-1),0)","v":0},{"$f":" DJ1011+ IF(AND(DK$14>$B1011,$C1011>$B1011,DK$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DK$14-$B1011-1),0)","v":0},{"$f":" DK1011+ IF(AND(DL$14>$B1011,$C1011>$B1011,DL$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DL$14-$B1011-1),0)","v":0},{"$f":" DL1011+ IF(AND(DM$14>$B1011,$C1011>$B1011,DM$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DM$14-$B1011-1),0)","v":0},{"$f":" DM1011+ IF(AND(DN$14>$B1011,$C1011>$B1011,DN$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DN$14-$B1011-1),0)","v":0},{"$f":" DN1011+ IF(AND(DO$14>$B1011,$C1011>$B1011,DO$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DO$14-$B1011-1),0)","v":0},{"$f":" DO1011+ IF(AND(DP$14>$B1011,$C1011>$B1011,DP$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DP$14-$B1011-1),0)","v":0},{"$f":" DP1011+ IF(AND(DQ$14>$B1011,$C1011>$B1011,DQ$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DQ$14-$B1011-1),0)","v":0},{"$f":" DQ1011+ IF(AND(DR$14>$B1011,$C1011>$B1011,DR$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DR$14-$B1011-1),0)","v":0},{"$f":" DR1011+ IF(AND(DS$14>$B1011,$C1011>$B1011,DS$14-$B1011<$C$5),OFFSET(Input!$BJ1011,0,DS$14-$B1011-1),0)","v":0}]
[{"$f":"Calcs!A1012","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1012),1,Calcs!E1012)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1012,Input!Z1012*Periods),0)","v":0},null,null,0,{"$f":" F1012+ IF(AND(G$14>$B1012,$C1012>$B1012,G$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,G$14-$B1012-1),0)","v":0},{"$f":" G1012+ IF(AND(H$14>$B1012,$C1012>$B1012,H$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,H$14-$B1012-1),0)","v":0},{"$f":" H1012+ IF(AND(I$14>$B1012,$C1012>$B1012,I$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,I$14-$B1012-1),0)","v":0},{"$f":" I1012+ IF(AND(J$14>$B1012,$C1012>$B1012,J$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,J$14-$B1012-1),0)","v":0},{"$f":" J1012+ IF(AND(K$14>$B1012,$C1012>$B1012,K$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,K$14-$B1012-1),0)","v":0},{"$f":" K1012+ IF(AND(L$14>$B1012,$C1012>$B1012,L$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,L$14-$B1012-1),0)","v":0},{"$f":" L1012+ IF(AND(M$14>$B1012,$C1012>$B1012,M$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,M$14-$B1012-1),0)","v":0},{"$f":" M1012+ IF(AND(N$14>$B1012,$C1012>$B1012,N$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,N$14-$B1012-1),0)","v":0},{"$f":" N1012+ IF(AND(O$14>$B1012,$C1012>$B1012,O$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,O$14-$B1012-1),0)","v":0},{"$f":" O1012+ IF(AND(P$14>$B1012,$C1012>$B1012,P$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,P$14-$B1012-1),0)","v":0},{"$f":" P1012+ IF(AND(Q$14>$B1012,$C1012>$B1012,Q$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,Q$14-$B1012-1),0)","v":0},{"$f":" Q1012+ IF(AND(R$14>$B1012,$C1012>$B1012,R$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,R$14-$B1012-1),0)","v":0},{"$f":" R1012+ IF(AND(S$14>$B1012,$C1012>$B1012,S$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,S$14-$B1012-1),0)","v":0},{"$f":" S1012+ IF(AND(T$14>$B1012,$C1012>$B1012,T$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,T$14-$B1012-1),0)","v":0},{"$f":" T1012+ IF(AND(U$14>$B1012,$C1012>$B1012,U$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,U$14-$B1012-1),0)","v":0},{"$f":" U1012+ IF(AND(V$14>$B1012,$C1012>$B1012,V$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,V$14-$B1012-1),0)","v":0},{"$f":" V1012+ IF(AND(W$14>$B1012,$C1012>$B1012,W$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,W$14-$B1012-1),0)","v":0},{"$f":" W1012+ IF(AND(X$14>$B1012,$C1012>$B1012,X$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,X$14-$B1012-1),0)","v":0},{"$f":" X1012+ IF(AND(Y$14>$B1012,$C1012>$B1012,Y$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,Y$14-$B1012-1),0)","v":0},{"$f":" Y1012+ IF(AND(Z$14>$B1012,$C1012>$B1012,Z$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,Z$14-$B1012-1),0)","v":0},{"$f":" Z1012+ IF(AND(AA$14>$B1012,$C1012>$B1012,AA$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AA$14-$B1012-1),0)","v":0},{"$f":" AA1012+ IF(AND(AB$14>$B1012,$C1012>$B1012,AB$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AB$14-$B1012-1),0)","v":0},{"$f":" AB1012+ IF(AND(AC$14>$B1012,$C1012>$B1012,AC$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AC$14-$B1012-1),0)","v":0},{"$f":" AC1012+ IF(AND(AD$14>$B1012,$C1012>$B1012,AD$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AD$14-$B1012-1),0)","v":0},{"$f":" AD1012+ IF(AND(AE$14>$B1012,$C1012>$B1012,AE$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AE$14-$B1012-1),0)","v":0},{"$f":" AE1012+ IF(AND(AF$14>$B1012,$C1012>$B1012,AF$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AF$14-$B1012-1),0)","v":0},{"$f":" AF1012+ IF(AND(AG$14>$B1012,$C1012>$B1012,AG$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AG$14-$B1012-1),0)","v":0},{"$f":" AG1012+ IF(AND(AH$14>$B1012,$C1012>$B1012,AH$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AH$14-$B1012-1),0)","v":0},{"$f":" AH1012+ IF(AND(AI$14>$B1012,$C1012>$B1012,AI$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AI$14-$B1012-1),0)","v":0},{"$f":" AI1012+ IF(AND(AJ$14>$B1012,$C1012>$B1012,AJ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AJ$14-$B1012-1),0)","v":0},{"$f":" AJ1012+ IF(AND(AK$14>$B1012,$C1012>$B1012,AK$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AK$14-$B1012-1),0)","v":0},{"$f":" AK1012+ IF(AND(AL$14>$B1012,$C1012>$B1012,AL$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AL$14-$B1012-1),0)","v":0},{"$f":" AL1012+ IF(AND(AM$14>$B1012,$C1012>$B1012,AM$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AM$14-$B1012-1),0)","v":0},{"$f":" AM1012+ IF(AND(AN$14>$B1012,$C1012>$B1012,AN$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AN$14-$B1012-1),0)","v":0},{"$f":" AN1012+ IF(AND(AO$14>$B1012,$C1012>$B1012,AO$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AO$14-$B1012-1),0)","v":0},{"$f":" AO1012+ IF(AND(AP$14>$B1012,$C1012>$B1012,AP$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AP$14-$B1012-1),0)","v":0},{"$f":" AP1012+ IF(AND(AQ$14>$B1012,$C1012>$B1012,AQ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AQ$14-$B1012-1),0)","v":0},{"$f":" AQ1012+ IF(AND(AR$14>$B1012,$C1012>$B1012,AR$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AR$14-$B1012-1),0)","v":0},{"$f":" AR1012+ IF(AND(AS$14>$B1012,$C1012>$B1012,AS$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AS$14-$B1012-1),0)","v":0},{"$f":" AS1012+ IF(AND(AT$14>$B1012,$C1012>$B1012,AT$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AT$14-$B1012-1),0)","v":0},{"$f":" AT1012+ IF(AND(AU$14>$B1012,$C1012>$B1012,AU$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AU$14-$B1012-1),0)","v":0},{"$f":" AU1012+ IF(AND(AV$14>$B1012,$C1012>$B1012,AV$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AV$14-$B1012-1),0)","v":0},{"$f":" AV1012+ IF(AND(AW$14>$B1012,$C1012>$B1012,AW$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AW$14-$B1012-1),0)","v":0},{"$f":" AW1012+ IF(AND(AX$14>$B1012,$C1012>$B1012,AX$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AX$14-$B1012-1),0)","v":0},{"$f":" AX1012+ IF(AND(AY$14>$B1012,$C1012>$B1012,AY$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AY$14-$B1012-1),0)","v":0},{"$f":" AY1012+ IF(AND(AZ$14>$B1012,$C1012>$B1012,AZ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,AZ$14-$B1012-1),0)","v":0},{"$f":" AZ1012+ IF(AND(BA$14>$B1012,$C1012>$B1012,BA$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BA$14-$B1012-1),0)","v":0},{"$f":" BA1012+ IF(AND(BB$14>$B1012,$C1012>$B1012,BB$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BB$14-$B1012-1),0)","v":0},{"$f":" BB1012+ IF(AND(BC$14>$B1012,$C1012>$B1012,BC$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BC$14-$B1012-1),0)","v":0},{"$f":" BC1012+ IF(AND(BD$14>$B1012,$C1012>$B1012,BD$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BD$14-$B1012-1),0)","v":0},{"$f":" BD1012+ IF(AND(BE$14>$B1012,$C1012>$B1012,BE$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BE$14-$B1012-1),0)","v":0},{"$f":" BE1012+ IF(AND(BF$14>$B1012,$C1012>$B1012,BF$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BF$14-$B1012-1),0)","v":0},{"$f":" BF1012+ IF(AND(BG$14>$B1012,$C1012>$B1012,BG$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BG$14-$B1012-1),0)","v":0},{"$f":" BG1012+ IF(AND(BH$14>$B1012,$C1012>$B1012,BH$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BH$14-$B1012-1),0)","v":0},{"$f":" BH1012+ IF(AND(BI$14>$B1012,$C1012>$B1012,BI$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BI$14-$B1012-1),0)","v":0},{"$f":" BI1012+ IF(AND(BJ$14>$B1012,$C1012>$B1012,BJ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BJ$14-$B1012-1),0)","v":0},{"$f":" BJ1012+ IF(AND(BK$14>$B1012,$C1012>$B1012,BK$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BK$14-$B1012-1),0)","v":0},{"$f":" BK1012+ IF(AND(BL$14>$B1012,$C1012>$B1012,BL$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BL$14-$B1012-1),0)","v":0},{"$f":" BL1012+ IF(AND(BM$14>$B1012,$C1012>$B1012,BM$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BM$14-$B1012-1),0)","v":0},{"$f":" BM1012+ IF(AND(BN$14>$B1012,$C1012>$B1012,BN$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BN$14-$B1012-1),0)","v":0},{"$f":" BN1012+ IF(AND(BO$14>$B1012,$C1012>$B1012,BO$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BO$14-$B1012-1),0)","v":0},{"$f":" BO1012+ IF(AND(BP$14>$B1012,$C1012>$B1012,BP$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BP$14-$B1012-1),0)","v":0},{"$f":" BP1012+ IF(AND(BQ$14>$B1012,$C1012>$B1012,BQ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BQ$14-$B1012-1),0)","v":0},{"$f":" BQ1012+ IF(AND(BR$14>$B1012,$C1012>$B1012,BR$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BR$14-$B1012-1),0)","v":0},{"$f":" BR1012+ IF(AND(BS$14>$B1012,$C1012>$B1012,BS$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BS$14-$B1012-1),0)","v":0},{"$f":" BS1012+ IF(AND(BT$14>$B1012,$C1012>$B1012,BT$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BT$14-$B1012-1),0)","v":0},{"$f":" BT1012+ IF(AND(BU$14>$B1012,$C1012>$B1012,BU$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BU$14-$B1012-1),0)","v":0},{"$f":" BU1012+ IF(AND(BV$14>$B1012,$C1012>$B1012,BV$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BV$14-$B1012-1),0)","v":0},{"$f":" BV1012+ IF(AND(BW$14>$B1012,$C1012>$B1012,BW$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BW$14-$B1012-1),0)","v":0},{"$f":" BW1012+ IF(AND(BX$14>$B1012,$C1012>$B1012,BX$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BX$14-$B1012-1),0)","v":0},{"$f":" BX1012+ IF(AND(BY$14>$B1012,$C1012>$B1012,BY$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BY$14-$B1012-1),0)","v":0},{"$f":" BY1012+ IF(AND(BZ$14>$B1012,$C1012>$B1012,BZ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,BZ$14-$B1012-1),0)","v":0},{"$f":" BZ1012+ IF(AND(CA$14>$B1012,$C1012>$B1012,CA$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CA$14-$B1012-1),0)","v":0},{"$f":" CA1012+ IF(AND(CB$14>$B1012,$C1012>$B1012,CB$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CB$14-$B1012-1),0)","v":0},{"$f":" CB1012+ IF(AND(CC$14>$B1012,$C1012>$B1012,CC$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CC$14-$B1012-1),0)","v":0},{"$f":" CC1012+ IF(AND(CD$14>$B1012,$C1012>$B1012,CD$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CD$14-$B1012-1),0)","v":0},{"$f":" CD1012+ IF(AND(CE$14>$B1012,$C1012>$B1012,CE$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CE$14-$B1012-1),0)","v":0},{"$f":" CE1012+ IF(AND(CF$14>$B1012,$C1012>$B1012,CF$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CF$14-$B1012-1),0)","v":0},{"$f":" CF1012+ IF(AND(CG$14>$B1012,$C1012>$B1012,CG$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CG$14-$B1012-1),0)","v":0},{"$f":" CG1012+ IF(AND(CH$14>$B1012,$C1012>$B1012,CH$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CH$14-$B1012-1),0)","v":0},{"$f":" CH1012+ IF(AND(CI$14>$B1012,$C1012>$B1012,CI$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CI$14-$B1012-1),0)","v":0},{"$f":" CI1012+ IF(AND(CJ$14>$B1012,$C1012>$B1012,CJ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CJ$14-$B1012-1),0)","v":0},{"$f":" CJ1012+ IF(AND(CK$14>$B1012,$C1012>$B1012,CK$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CK$14-$B1012-1),0)","v":0},{"$f":" CK1012+ IF(AND(CL$14>$B1012,$C1012>$B1012,CL$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CL$14-$B1012-1),0)","v":0},{"$f":" CL1012+ IF(AND(CM$14>$B1012,$C1012>$B1012,CM$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CM$14-$B1012-1),0)","v":0},{"$f":" CM1012+ IF(AND(CN$14>$B1012,$C1012>$B1012,CN$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CN$14-$B1012-1),0)","v":0},{"$f":" CN1012+ IF(AND(CO$14>$B1012,$C1012>$B1012,CO$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CO$14-$B1012-1),0)","v":0},{"$f":" CO1012+ IF(AND(CP$14>$B1012,$C1012>$B1012,CP$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CP$14-$B1012-1),0)","v":0},{"$f":" CP1012+ IF(AND(CQ$14>$B1012,$C1012>$B1012,CQ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CQ$14-$B1012-1),0)","v":0},{"$f":" CQ1012+ IF(AND(CR$14>$B1012,$C1012>$B1012,CR$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CR$14-$B1012-1),0)","v":0},{"$f":" CR1012+ IF(AND(CS$14>$B1012,$C1012>$B1012,CS$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CS$14-$B1012-1),0)","v":0},{"$f":" CS1012+ IF(AND(CT$14>$B1012,$C1012>$B1012,CT$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CT$14-$B1012-1),0)","v":0},{"$f":" CT1012+ IF(AND(CU$14>$B1012,$C1012>$B1012,CU$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CU$14-$B1012-1),0)","v":0},{"$f":" CU1012+ IF(AND(CV$14>$B1012,$C1012>$B1012,CV$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CV$14-$B1012-1),0)","v":0},{"$f":" CV1012+ IF(AND(CW$14>$B1012,$C1012>$B1012,CW$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CW$14-$B1012-1),0)","v":0},{"$f":" CW1012+ IF(AND(CX$14>$B1012,$C1012>$B1012,CX$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CX$14-$B1012-1),0)","v":0},{"$f":" CX1012+ IF(AND(CY$14>$B1012,$C1012>$B1012,CY$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CY$14-$B1012-1),0)","v":0},{"$f":" CY1012+ IF(AND(CZ$14>$B1012,$C1012>$B1012,CZ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,CZ$14-$B1012-1),0)","v":0},{"$f":" CZ1012+ IF(AND(DA$14>$B1012,$C1012>$B1012,DA$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DA$14-$B1012-1),0)","v":0},{"$f":" DA1012+ IF(AND(DB$14>$B1012,$C1012>$B1012,DB$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DB$14-$B1012-1),0)","v":0},{"$f":" DB1012+ IF(AND(DC$14>$B1012,$C1012>$B1012,DC$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DC$14-$B1012-1),0)","v":0},{"$f":" DC1012+ IF(AND(DD$14>$B1012,$C1012>$B1012,DD$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DD$14-$B1012-1),0)","v":0},{"$f":" DD1012+ IF(AND(DE$14>$B1012,$C1012>$B1012,DE$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DE$14-$B1012-1),0)","v":0},{"$f":" DE1012+ IF(AND(DF$14>$B1012,$C1012>$B1012,DF$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DF$14-$B1012-1),0)","v":0},{"$f":" DF1012+ IF(AND(DG$14>$B1012,$C1012>$B1012,DG$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DG$14-$B1012-1),0)","v":0},{"$f":" DG1012+ IF(AND(DH$14>$B1012,$C1012>$B1012,DH$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DH$14-$B1012-1),0)","v":0},{"$f":" DH1012+ IF(AND(DI$14>$B1012,$C1012>$B1012,DI$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DI$14-$B1012-1),0)","v":0},{"$f":" DI1012+ IF(AND(DJ$14>$B1012,$C1012>$B1012,DJ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DJ$14-$B1012-1),0)","v":0},{"$f":" DJ1012+ IF(AND(DK$14>$B1012,$C1012>$B1012,DK$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DK$14-$B1012-1),0)","v":0},{"$f":" DK1012+ IF(AND(DL$14>$B1012,$C1012>$B1012,DL$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DL$14-$B1012-1),0)","v":0},{"$f":" DL1012+ IF(AND(DM$14>$B1012,$C1012>$B1012,DM$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DM$14-$B1012-1),0)","v":0},{"$f":" DM1012+ IF(AND(DN$14>$B1012,$C1012>$B1012,DN$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DN$14-$B1012-1),0)","v":0},{"$f":" DN1012+ IF(AND(DO$14>$B1012,$C1012>$B1012,DO$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DO$14-$B1012-1),0)","v":0},{"$f":" DO1012+ IF(AND(DP$14>$B1012,$C1012>$B1012,DP$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DP$14-$B1012-1),0)","v":0},{"$f":" DP1012+ IF(AND(DQ$14>$B1012,$C1012>$B1012,DQ$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DQ$14-$B1012-1),0)","v":0},{"$f":" DQ1012+ IF(AND(DR$14>$B1012,$C1012>$B1012,DR$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DR$14-$B1012-1),0)","v":0},{"$f":" DR1012+ IF(AND(DS$14>$B1012,$C1012>$B1012,DS$14-$B1012<$C$5),OFFSET(Input!$BJ1012,0,DS$14-$B1012-1),0)","v":0}]
[{"$f":"Calcs!A1013","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1013),1,Calcs!E1013)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1013,Input!Z1013*Periods),0)","v":0},null,null,0,{"$f":" F1013+ IF(AND(G$14>$B1013,$C1013>$B1013,G$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,G$14-$B1013-1),0)","v":0},{"$f":" G1013+ IF(AND(H$14>$B1013,$C1013>$B1013,H$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,H$14-$B1013-1),0)","v":0},{"$f":" H1013+ IF(AND(I$14>$B1013,$C1013>$B1013,I$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,I$14-$B1013-1),0)","v":0},{"$f":" I1013+ IF(AND(J$14>$B1013,$C1013>$B1013,J$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,J$14-$B1013-1),0)","v":0},{"$f":" J1013+ IF(AND(K$14>$B1013,$C1013>$B1013,K$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,K$14-$B1013-1),0)","v":0},{"$f":" K1013+ IF(AND(L$14>$B1013,$C1013>$B1013,L$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,L$14-$B1013-1),0)","v":0},{"$f":" L1013+ IF(AND(M$14>$B1013,$C1013>$B1013,M$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,M$14-$B1013-1),0)","v":0},{"$f":" M1013+ IF(AND(N$14>$B1013,$C1013>$B1013,N$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,N$14-$B1013-1),0)","v":0},{"$f":" N1013+ IF(AND(O$14>$B1013,$C1013>$B1013,O$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,O$14-$B1013-1),0)","v":0},{"$f":" O1013+ IF(AND(P$14>$B1013,$C1013>$B1013,P$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,P$14-$B1013-1),0)","v":0},{"$f":" P1013+ IF(AND(Q$14>$B1013,$C1013>$B1013,Q$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,Q$14-$B1013-1),0)","v":0},{"$f":" Q1013+ IF(AND(R$14>$B1013,$C1013>$B1013,R$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,R$14-$B1013-1),0)","v":0},{"$f":" R1013+ IF(AND(S$14>$B1013,$C1013>$B1013,S$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,S$14-$B1013-1),0)","v":0},{"$f":" S1013+ IF(AND(T$14>$B1013,$C1013>$B1013,T$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,T$14-$B1013-1),0)","v":0},{"$f":" T1013+ IF(AND(U$14>$B1013,$C1013>$B1013,U$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,U$14-$B1013-1),0)","v":0},{"$f":" U1013+ IF(AND(V$14>$B1013,$C1013>$B1013,V$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,V$14-$B1013-1),0)","v":0},{"$f":" V1013+ IF(AND(W$14>$B1013,$C1013>$B1013,W$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,W$14-$B1013-1),0)","v":0},{"$f":" W1013+ IF(AND(X$14>$B1013,$C1013>$B1013,X$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,X$14-$B1013-1),0)","v":0},{"$f":" X1013+ IF(AND(Y$14>$B1013,$C1013>$B1013,Y$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,Y$14-$B1013-1),0)","v":0},{"$f":" Y1013+ IF(AND(Z$14>$B1013,$C1013>$B1013,Z$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,Z$14-$B1013-1),0)","v":0},{"$f":" Z1013+ IF(AND(AA$14>$B1013,$C1013>$B1013,AA$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AA$14-$B1013-1),0)","v":0},{"$f":" AA1013+ IF(AND(AB$14>$B1013,$C1013>$B1013,AB$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AB$14-$B1013-1),0)","v":0},{"$f":" AB1013+ IF(AND(AC$14>$B1013,$C1013>$B1013,AC$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AC$14-$B1013-1),0)","v":0},{"$f":" AC1013+ IF(AND(AD$14>$B1013,$C1013>$B1013,AD$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AD$14-$B1013-1),0)","v":0},{"$f":" AD1013+ IF(AND(AE$14>$B1013,$C1013>$B1013,AE$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AE$14-$B1013-1),0)","v":0},{"$f":" AE1013+ IF(AND(AF$14>$B1013,$C1013>$B1013,AF$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AF$14-$B1013-1),0)","v":0},{"$f":" AF1013+ IF(AND(AG$14>$B1013,$C1013>$B1013,AG$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AG$14-$B1013-1),0)","v":0},{"$f":" AG1013+ IF(AND(AH$14>$B1013,$C1013>$B1013,AH$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AH$14-$B1013-1),0)","v":0},{"$f":" AH1013+ IF(AND(AI$14>$B1013,$C1013>$B1013,AI$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AI$14-$B1013-1),0)","v":0},{"$f":" AI1013+ IF(AND(AJ$14>$B1013,$C1013>$B1013,AJ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AJ$14-$B1013-1),0)","v":0},{"$f":" AJ1013+ IF(AND(AK$14>$B1013,$C1013>$B1013,AK$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AK$14-$B1013-1),0)","v":0},{"$f":" AK1013+ IF(AND(AL$14>$B1013,$C1013>$B1013,AL$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AL$14-$B1013-1),0)","v":0},{"$f":" AL1013+ IF(AND(AM$14>$B1013,$C1013>$B1013,AM$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AM$14-$B1013-1),0)","v":0},{"$f":" AM1013+ IF(AND(AN$14>$B1013,$C1013>$B1013,AN$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AN$14-$B1013-1),0)","v":0},{"$f":" AN1013+ IF(AND(AO$14>$B1013,$C1013>$B1013,AO$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AO$14-$B1013-1),0)","v":0},{"$f":" AO1013+ IF(AND(AP$14>$B1013,$C1013>$B1013,AP$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AP$14-$B1013-1),0)","v":0},{"$f":" AP1013+ IF(AND(AQ$14>$B1013,$C1013>$B1013,AQ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AQ$14-$B1013-1),0)","v":0},{"$f":" AQ1013+ IF(AND(AR$14>$B1013,$C1013>$B1013,AR$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AR$14-$B1013-1),0)","v":0},{"$f":" AR1013+ IF(AND(AS$14>$B1013,$C1013>$B1013,AS$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AS$14-$B1013-1),0)","v":0},{"$f":" AS1013+ IF(AND(AT$14>$B1013,$C1013>$B1013,AT$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AT$14-$B1013-1),0)","v":0},{"$f":" AT1013+ IF(AND(AU$14>$B1013,$C1013>$B1013,AU$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AU$14-$B1013-1),0)","v":0},{"$f":" AU1013+ IF(AND(AV$14>$B1013,$C1013>$B1013,AV$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AV$14-$B1013-1),0)","v":0},{"$f":" AV1013+ IF(AND(AW$14>$B1013,$C1013>$B1013,AW$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AW$14-$B1013-1),0)","v":0},{"$f":" AW1013+ IF(AND(AX$14>$B1013,$C1013>$B1013,AX$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AX$14-$B1013-1),0)","v":0},{"$f":" AX1013+ IF(AND(AY$14>$B1013,$C1013>$B1013,AY$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AY$14-$B1013-1),0)","v":0},{"$f":" AY1013+ IF(AND(AZ$14>$B1013,$C1013>$B1013,AZ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,AZ$14-$B1013-1),0)","v":0},{"$f":" AZ1013+ IF(AND(BA$14>$B1013,$C1013>$B1013,BA$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BA$14-$B1013-1),0)","v":0},{"$f":" BA1013+ IF(AND(BB$14>$B1013,$C1013>$B1013,BB$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BB$14-$B1013-1),0)","v":0},{"$f":" BB1013+ IF(AND(BC$14>$B1013,$C1013>$B1013,BC$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BC$14-$B1013-1),0)","v":0},{"$f":" BC1013+ IF(AND(BD$14>$B1013,$C1013>$B1013,BD$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BD$14-$B1013-1),0)","v":0},{"$f":" BD1013+ IF(AND(BE$14>$B1013,$C1013>$B1013,BE$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BE$14-$B1013-1),0)","v":0},{"$f":" BE1013+ IF(AND(BF$14>$B1013,$C1013>$B1013,BF$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BF$14-$B1013-1),0)","v":0},{"$f":" BF1013+ IF(AND(BG$14>$B1013,$C1013>$B1013,BG$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BG$14-$B1013-1),0)","v":0},{"$f":" BG1013+ IF(AND(BH$14>$B1013,$C1013>$B1013,BH$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BH$14-$B1013-1),0)","v":0},{"$f":" BH1013+ IF(AND(BI$14>$B1013,$C1013>$B1013,BI$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BI$14-$B1013-1),0)","v":0},{"$f":" BI1013+ IF(AND(BJ$14>$B1013,$C1013>$B1013,BJ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BJ$14-$B1013-1),0)","v":0},{"$f":" BJ1013+ IF(AND(BK$14>$B1013,$C1013>$B1013,BK$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BK$14-$B1013-1),0)","v":0},{"$f":" BK1013+ IF(AND(BL$14>$B1013,$C1013>$B1013,BL$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BL$14-$B1013-1),0)","v":0},{"$f":" BL1013+ IF(AND(BM$14>$B1013,$C1013>$B1013,BM$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BM$14-$B1013-1),0)","v":0},{"$f":" BM1013+ IF(AND(BN$14>$B1013,$C1013>$B1013,BN$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BN$14-$B1013-1),0)","v":0},{"$f":" BN1013+ IF(AND(BO$14>$B1013,$C1013>$B1013,BO$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BO$14-$B1013-1),0)","v":0},{"$f":" BO1013+ IF(AND(BP$14>$B1013,$C1013>$B1013,BP$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BP$14-$B1013-1),0)","v":0},{"$f":" BP1013+ IF(AND(BQ$14>$B1013,$C1013>$B1013,BQ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BQ$14-$B1013-1),0)","v":0},{"$f":" BQ1013+ IF(AND(BR$14>$B1013,$C1013>$B1013,BR$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BR$14-$B1013-1),0)","v":0},{"$f":" BR1013+ IF(AND(BS$14>$B1013,$C1013>$B1013,BS$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BS$14-$B1013-1),0)","v":0},{"$f":" BS1013+ IF(AND(BT$14>$B1013,$C1013>$B1013,BT$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BT$14-$B1013-1),0)","v":0},{"$f":" BT1013+ IF(AND(BU$14>$B1013,$C1013>$B1013,BU$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BU$14-$B1013-1),0)","v":0},{"$f":" BU1013+ IF(AND(BV$14>$B1013,$C1013>$B1013,BV$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BV$14-$B1013-1),0)","v":0},{"$f":" BV1013+ IF(AND(BW$14>$B1013,$C1013>$B1013,BW$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BW$14-$B1013-1),0)","v":0},{"$f":" BW1013+ IF(AND(BX$14>$B1013,$C1013>$B1013,BX$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BX$14-$B1013-1),0)","v":0},{"$f":" BX1013+ IF(AND(BY$14>$B1013,$C1013>$B1013,BY$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BY$14-$B1013-1),0)","v":0},{"$f":" BY1013+ IF(AND(BZ$14>$B1013,$C1013>$B1013,BZ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,BZ$14-$B1013-1),0)","v":0},{"$f":" BZ1013+ IF(AND(CA$14>$B1013,$C1013>$B1013,CA$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CA$14-$B1013-1),0)","v":0},{"$f":" CA1013+ IF(AND(CB$14>$B1013,$C1013>$B1013,CB$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CB$14-$B1013-1),0)","v":0},{"$f":" CB1013+ IF(AND(CC$14>$B1013,$C1013>$B1013,CC$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CC$14-$B1013-1),0)","v":0},{"$f":" CC1013+ IF(AND(CD$14>$B1013,$C1013>$B1013,CD$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CD$14-$B1013-1),0)","v":0},{"$f":" CD1013+ IF(AND(CE$14>$B1013,$C1013>$B1013,CE$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CE$14-$B1013-1),0)","v":0},{"$f":" CE1013+ IF(AND(CF$14>$B1013,$C1013>$B1013,CF$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CF$14-$B1013-1),0)","v":0},{"$f":" CF1013+ IF(AND(CG$14>$B1013,$C1013>$B1013,CG$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CG$14-$B1013-1),0)","v":0},{"$f":" CG1013+ IF(AND(CH$14>$B1013,$C1013>$B1013,CH$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CH$14-$B1013-1),0)","v":0},{"$f":" CH1013+ IF(AND(CI$14>$B1013,$C1013>$B1013,CI$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CI$14-$B1013-1),0)","v":0},{"$f":" CI1013+ IF(AND(CJ$14>$B1013,$C1013>$B1013,CJ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CJ$14-$B1013-1),0)","v":0},{"$f":" CJ1013+ IF(AND(CK$14>$B1013,$C1013>$B1013,CK$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CK$14-$B1013-1),0)","v":0},{"$f":" CK1013+ IF(AND(CL$14>$B1013,$C1013>$B1013,CL$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CL$14-$B1013-1),0)","v":0},{"$f":" CL1013+ IF(AND(CM$14>$B1013,$C1013>$B1013,CM$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CM$14-$B1013-1),0)","v":0},{"$f":" CM1013+ IF(AND(CN$14>$B1013,$C1013>$B1013,CN$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CN$14-$B1013-1),0)","v":0},{"$f":" CN1013+ IF(AND(CO$14>$B1013,$C1013>$B1013,CO$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CO$14-$B1013-1),0)","v":0},{"$f":" CO1013+ IF(AND(CP$14>$B1013,$C1013>$B1013,CP$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CP$14-$B1013-1),0)","v":0},{"$f":" CP1013+ IF(AND(CQ$14>$B1013,$C1013>$B1013,CQ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CQ$14-$B1013-1),0)","v":0},{"$f":" CQ1013+ IF(AND(CR$14>$B1013,$C1013>$B1013,CR$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CR$14-$B1013-1),0)","v":0},{"$f":" CR1013+ IF(AND(CS$14>$B1013,$C1013>$B1013,CS$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CS$14-$B1013-1),0)","v":0},{"$f":" CS1013+ IF(AND(CT$14>$B1013,$C1013>$B1013,CT$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CT$14-$B1013-1),0)","v":0},{"$f":" CT1013+ IF(AND(CU$14>$B1013,$C1013>$B1013,CU$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CU$14-$B1013-1),0)","v":0},{"$f":" CU1013+ IF(AND(CV$14>$B1013,$C1013>$B1013,CV$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CV$14-$B1013-1),0)","v":0},{"$f":" CV1013+ IF(AND(CW$14>$B1013,$C1013>$B1013,CW$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CW$14-$B1013-1),0)","v":0},{"$f":" CW1013+ IF(AND(CX$14>$B1013,$C1013>$B1013,CX$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CX$14-$B1013-1),0)","v":0},{"$f":" CX1013+ IF(AND(CY$14>$B1013,$C1013>$B1013,CY$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CY$14-$B1013-1),0)","v":0},{"$f":" CY1013+ IF(AND(CZ$14>$B1013,$C1013>$B1013,CZ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,CZ$14-$B1013-1),0)","v":0},{"$f":" CZ1013+ IF(AND(DA$14>$B1013,$C1013>$B1013,DA$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DA$14-$B1013-1),0)","v":0},{"$f":" DA1013+ IF(AND(DB$14>$B1013,$C1013>$B1013,DB$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DB$14-$B1013-1),0)","v":0},{"$f":" DB1013+ IF(AND(DC$14>$B1013,$C1013>$B1013,DC$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DC$14-$B1013-1),0)","v":0},{"$f":" DC1013+ IF(AND(DD$14>$B1013,$C1013>$B1013,DD$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DD$14-$B1013-1),0)","v":0},{"$f":" DD1013+ IF(AND(DE$14>$B1013,$C1013>$B1013,DE$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DE$14-$B1013-1),0)","v":0},{"$f":" DE1013+ IF(AND(DF$14>$B1013,$C1013>$B1013,DF$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DF$14-$B1013-1),0)","v":0},{"$f":" DF1013+ IF(AND(DG$14>$B1013,$C1013>$B1013,DG$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DG$14-$B1013-1),0)","v":0},{"$f":" DG1013+ IF(AND(DH$14>$B1013,$C1013>$B1013,DH$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DH$14-$B1013-1),0)","v":0},{"$f":" DH1013+ IF(AND(DI$14>$B1013,$C1013>$B1013,DI$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DI$14-$B1013-1),0)","v":0},{"$f":" DI1013+ IF(AND(DJ$14>$B1013,$C1013>$B1013,DJ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DJ$14-$B1013-1),0)","v":0},{"$f":" DJ1013+ IF(AND(DK$14>$B1013,$C1013>$B1013,DK$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DK$14-$B1013-1),0)","v":0},{"$f":" DK1013+ IF(AND(DL$14>$B1013,$C1013>$B1013,DL$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DL$14-$B1013-1),0)","v":0},{"$f":" DL1013+ IF(AND(DM$14>$B1013,$C1013>$B1013,DM$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DM$14-$B1013-1),0)","v":0},{"$f":" DM1013+ IF(AND(DN$14>$B1013,$C1013>$B1013,DN$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DN$14-$B1013-1),0)","v":0},{"$f":" DN1013+ IF(AND(DO$14>$B1013,$C1013>$B1013,DO$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DO$14-$B1013-1),0)","v":0},{"$f":" DO1013+ IF(AND(DP$14>$B1013,$C1013>$B1013,DP$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DP$14-$B1013-1),0)","v":0},{"$f":" DP1013+ IF(AND(DQ$14>$B1013,$C1013>$B1013,DQ$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DQ$14-$B1013-1),0)","v":0},{"$f":" DQ1013+ IF(AND(DR$14>$B1013,$C1013>$B1013,DR$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DR$14-$B1013-1),0)","v":0},{"$f":" DR1013+ IF(AND(DS$14>$B1013,$C1013>$B1013,DS$14-$B1013<$C$5),OFFSET(Input!$BJ1013,0,DS$14-$B1013-1),0)","v":0}]
[{"$f":"Calcs!A1014","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1014),1,Calcs!E1014)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1014,Input!Z1014*Periods),0)","v":0},null,null,0,{"$f":" F1014+ IF(AND(G$14>$B1014,$C1014>$B1014,G$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,G$14-$B1014-1),0)","v":0},{"$f":" G1014+ IF(AND(H$14>$B1014,$C1014>$B1014,H$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,H$14-$B1014-1),0)","v":0},{"$f":" H1014+ IF(AND(I$14>$B1014,$C1014>$B1014,I$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,I$14-$B1014-1),0)","v":0},{"$f":" I1014+ IF(AND(J$14>$B1014,$C1014>$B1014,J$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,J$14-$B1014-1),0)","v":0},{"$f":" J1014+ IF(AND(K$14>$B1014,$C1014>$B1014,K$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,K$14-$B1014-1),0)","v":0},{"$f":" K1014+ IF(AND(L$14>$B1014,$C1014>$B1014,L$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,L$14-$B1014-1),0)","v":0},{"$f":" L1014+ IF(AND(M$14>$B1014,$C1014>$B1014,M$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,M$14-$B1014-1),0)","v":0},{"$f":" M1014+ IF(AND(N$14>$B1014,$C1014>$B1014,N$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,N$14-$B1014-1),0)","v":0},{"$f":" N1014+ IF(AND(O$14>$B1014,$C1014>$B1014,O$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,O$14-$B1014-1),0)","v":0},{"$f":" O1014+ IF(AND(P$14>$B1014,$C1014>$B1014,P$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,P$14-$B1014-1),0)","v":0},{"$f":" P1014+ IF(AND(Q$14>$B1014,$C1014>$B1014,Q$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,Q$14-$B1014-1),0)","v":0},{"$f":" Q1014+ IF(AND(R$14>$B1014,$C1014>$B1014,R$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,R$14-$B1014-1),0)","v":0},{"$f":" R1014+ IF(AND(S$14>$B1014,$C1014>$B1014,S$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,S$14-$B1014-1),0)","v":0},{"$f":" S1014+ IF(AND(T$14>$B1014,$C1014>$B1014,T$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,T$14-$B1014-1),0)","v":0},{"$f":" T1014+ IF(AND(U$14>$B1014,$C1014>$B1014,U$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,U$14-$B1014-1),0)","v":0},{"$f":" U1014+ IF(AND(V$14>$B1014,$C1014>$B1014,V$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,V$14-$B1014-1),0)","v":0},{"$f":" V1014+ IF(AND(W$14>$B1014,$C1014>$B1014,W$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,W$14-$B1014-1),0)","v":0},{"$f":" W1014+ IF(AND(X$14>$B1014,$C1014>$B1014,X$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,X$14-$B1014-1),0)","v":0},{"$f":" X1014+ IF(AND(Y$14>$B1014,$C1014>$B1014,Y$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,Y$14-$B1014-1),0)","v":0},{"$f":" Y1014+ IF(AND(Z$14>$B1014,$C1014>$B1014,Z$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,Z$14-$B1014-1),0)","v":0},{"$f":" Z1014+ IF(AND(AA$14>$B1014,$C1014>$B1014,AA$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AA$14-$B1014-1),0)","v":0},{"$f":" AA1014+ IF(AND(AB$14>$B1014,$C1014>$B1014,AB$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AB$14-$B1014-1),0)","v":0},{"$f":" AB1014+ IF(AND(AC$14>$B1014,$C1014>$B1014,AC$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AC$14-$B1014-1),0)","v":0},{"$f":" AC1014+ IF(AND(AD$14>$B1014,$C1014>$B1014,AD$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AD$14-$B1014-1),0)","v":0},{"$f":" AD1014+ IF(AND(AE$14>$B1014,$C1014>$B1014,AE$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AE$14-$B1014-1),0)","v":0},{"$f":" AE1014+ IF(AND(AF$14>$B1014,$C1014>$B1014,AF$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AF$14-$B1014-1),0)","v":0},{"$f":" AF1014+ IF(AND(AG$14>$B1014,$C1014>$B1014,AG$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AG$14-$B1014-1),0)","v":0},{"$f":" AG1014+ IF(AND(AH$14>$B1014,$C1014>$B1014,AH$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AH$14-$B1014-1),0)","v":0},{"$f":" AH1014+ IF(AND(AI$14>$B1014,$C1014>$B1014,AI$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AI$14-$B1014-1),0)","v":0},{"$f":" AI1014+ IF(AND(AJ$14>$B1014,$C1014>$B1014,AJ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AJ$14-$B1014-1),0)","v":0},{"$f":" AJ1014+ IF(AND(AK$14>$B1014,$C1014>$B1014,AK$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AK$14-$B1014-1),0)","v":0},{"$f":" AK1014+ IF(AND(AL$14>$B1014,$C1014>$B1014,AL$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AL$14-$B1014-1),0)","v":0},{"$f":" AL1014+ IF(AND(AM$14>$B1014,$C1014>$B1014,AM$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AM$14-$B1014-1),0)","v":0},{"$f":" AM1014+ IF(AND(AN$14>$B1014,$C1014>$B1014,AN$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AN$14-$B1014-1),0)","v":0},{"$f":" AN1014+ IF(AND(AO$14>$B1014,$C1014>$B1014,AO$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AO$14-$B1014-1),0)","v":0},{"$f":" AO1014+ IF(AND(AP$14>$B1014,$C1014>$B1014,AP$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AP$14-$B1014-1),0)","v":0},{"$f":" AP1014+ IF(AND(AQ$14>$B1014,$C1014>$B1014,AQ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AQ$14-$B1014-1),0)","v":0},{"$f":" AQ1014+ IF(AND(AR$14>$B1014,$C1014>$B1014,AR$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AR$14-$B1014-1),0)","v":0},{"$f":" AR1014+ IF(AND(AS$14>$B1014,$C1014>$B1014,AS$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AS$14-$B1014-1),0)","v":0},{"$f":" AS1014+ IF(AND(AT$14>$B1014,$C1014>$B1014,AT$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AT$14-$B1014-1),0)","v":0},{"$f":" AT1014+ IF(AND(AU$14>$B1014,$C1014>$B1014,AU$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AU$14-$B1014-1),0)","v":0},{"$f":" AU1014+ IF(AND(AV$14>$B1014,$C1014>$B1014,AV$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AV$14-$B1014-1),0)","v":0},{"$f":" AV1014+ IF(AND(AW$14>$B1014,$C1014>$B1014,AW$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AW$14-$B1014-1),0)","v":0},{"$f":" AW1014+ IF(AND(AX$14>$B1014,$C1014>$B1014,AX$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AX$14-$B1014-1),0)","v":0},{"$f":" AX1014+ IF(AND(AY$14>$B1014,$C1014>$B1014,AY$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AY$14-$B1014-1),0)","v":0},{"$f":" AY1014+ IF(AND(AZ$14>$B1014,$C1014>$B1014,AZ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,AZ$14-$B1014-1),0)","v":0},{"$f":" AZ1014+ IF(AND(BA$14>$B1014,$C1014>$B1014,BA$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BA$14-$B1014-1),0)","v":0},{"$f":" BA1014+ IF(AND(BB$14>$B1014,$C1014>$B1014,BB$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BB$14-$B1014-1),0)","v":0},{"$f":" BB1014+ IF(AND(BC$14>$B1014,$C1014>$B1014,BC$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BC$14-$B1014-1),0)","v":0},{"$f":" BC1014+ IF(AND(BD$14>$B1014,$C1014>$B1014,BD$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BD$14-$B1014-1),0)","v":0},{"$f":" BD1014+ IF(AND(BE$14>$B1014,$C1014>$B1014,BE$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BE$14-$B1014-1),0)","v":0},{"$f":" BE1014+ IF(AND(BF$14>$B1014,$C1014>$B1014,BF$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BF$14-$B1014-1),0)","v":0},{"$f":" BF1014+ IF(AND(BG$14>$B1014,$C1014>$B1014,BG$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BG$14-$B1014-1),0)","v":0},{"$f":" BG1014+ IF(AND(BH$14>$B1014,$C1014>$B1014,BH$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BH$14-$B1014-1),0)","v":0},{"$f":" BH1014+ IF(AND(BI$14>$B1014,$C1014>$B1014,BI$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BI$14-$B1014-1),0)","v":0},{"$f":" BI1014+ IF(AND(BJ$14>$B1014,$C1014>$B1014,BJ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BJ$14-$B1014-1),0)","v":0},{"$f":" BJ1014+ IF(AND(BK$14>$B1014,$C1014>$B1014,BK$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BK$14-$B1014-1),0)","v":0},{"$f":" BK1014+ IF(AND(BL$14>$B1014,$C1014>$B1014,BL$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BL$14-$B1014-1),0)","v":0},{"$f":" BL1014+ IF(AND(BM$14>$B1014,$C1014>$B1014,BM$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BM$14-$B1014-1),0)","v":0},{"$f":" BM1014+ IF(AND(BN$14>$B1014,$C1014>$B1014,BN$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BN$14-$B1014-1),0)","v":0},{"$f":" BN1014+ IF(AND(BO$14>$B1014,$C1014>$B1014,BO$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BO$14-$B1014-1),0)","v":0},{"$f":" BO1014+ IF(AND(BP$14>$B1014,$C1014>$B1014,BP$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BP$14-$B1014-1),0)","v":0},{"$f":" BP1014+ IF(AND(BQ$14>$B1014,$C1014>$B1014,BQ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BQ$14-$B1014-1),0)","v":0},{"$f":" BQ1014+ IF(AND(BR$14>$B1014,$C1014>$B1014,BR$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BR$14-$B1014-1),0)","v":0},{"$f":" BR1014+ IF(AND(BS$14>$B1014,$C1014>$B1014,BS$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BS$14-$B1014-1),0)","v":0},{"$f":" BS1014+ IF(AND(BT$14>$B1014,$C1014>$B1014,BT$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BT$14-$B1014-1),0)","v":0},{"$f":" BT1014+ IF(AND(BU$14>$B1014,$C1014>$B1014,BU$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BU$14-$B1014-1),0)","v":0},{"$f":" BU1014+ IF(AND(BV$14>$B1014,$C1014>$B1014,BV$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BV$14-$B1014-1),0)","v":0},{"$f":" BV1014+ IF(AND(BW$14>$B1014,$C1014>$B1014,BW$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BW$14-$B1014-1),0)","v":0},{"$f":" BW1014+ IF(AND(BX$14>$B1014,$C1014>$B1014,BX$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BX$14-$B1014-1),0)","v":0},{"$f":" BX1014+ IF(AND(BY$14>$B1014,$C1014>$B1014,BY$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BY$14-$B1014-1),0)","v":0},{"$f":" BY1014+ IF(AND(BZ$14>$B1014,$C1014>$B1014,BZ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,BZ$14-$B1014-1),0)","v":0},{"$f":" BZ1014+ IF(AND(CA$14>$B1014,$C1014>$B1014,CA$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CA$14-$B1014-1),0)","v":0},{"$f":" CA1014+ IF(AND(CB$14>$B1014,$C1014>$B1014,CB$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CB$14-$B1014-1),0)","v":0},{"$f":" CB1014+ IF(AND(CC$14>$B1014,$C1014>$B1014,CC$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CC$14-$B1014-1),0)","v":0},{"$f":" CC1014+ IF(AND(CD$14>$B1014,$C1014>$B1014,CD$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CD$14-$B1014-1),0)","v":0},{"$f":" CD1014+ IF(AND(CE$14>$B1014,$C1014>$B1014,CE$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CE$14-$B1014-1),0)","v":0},{"$f":" CE1014+ IF(AND(CF$14>$B1014,$C1014>$B1014,CF$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CF$14-$B1014-1),0)","v":0},{"$f":" CF1014+ IF(AND(CG$14>$B1014,$C1014>$B1014,CG$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CG$14-$B1014-1),0)","v":0},{"$f":" CG1014+ IF(AND(CH$14>$B1014,$C1014>$B1014,CH$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CH$14-$B1014-1),0)","v":0},{"$f":" CH1014+ IF(AND(CI$14>$B1014,$C1014>$B1014,CI$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CI$14-$B1014-1),0)","v":0},{"$f":" CI1014+ IF(AND(CJ$14>$B1014,$C1014>$B1014,CJ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CJ$14-$B1014-1),0)","v":0},{"$f":" CJ1014+ IF(AND(CK$14>$B1014,$C1014>$B1014,CK$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CK$14-$B1014-1),0)","v":0},{"$f":" CK1014+ IF(AND(CL$14>$B1014,$C1014>$B1014,CL$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CL$14-$B1014-1),0)","v":0},{"$f":" CL1014+ IF(AND(CM$14>$B1014,$C1014>$B1014,CM$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CM$14-$B1014-1),0)","v":0},{"$f":" CM1014+ IF(AND(CN$14>$B1014,$C1014>$B1014,CN$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CN$14-$B1014-1),0)","v":0},{"$f":" CN1014+ IF(AND(CO$14>$B1014,$C1014>$B1014,CO$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CO$14-$B1014-1),0)","v":0},{"$f":" CO1014+ IF(AND(CP$14>$B1014,$C1014>$B1014,CP$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CP$14-$B1014-1),0)","v":0},{"$f":" CP1014+ IF(AND(CQ$14>$B1014,$C1014>$B1014,CQ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CQ$14-$B1014-1),0)","v":0},{"$f":" CQ1014+ IF(AND(CR$14>$B1014,$C1014>$B1014,CR$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CR$14-$B1014-1),0)","v":0},{"$f":" CR1014+ IF(AND(CS$14>$B1014,$C1014>$B1014,CS$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CS$14-$B1014-1),0)","v":0},{"$f":" CS1014+ IF(AND(CT$14>$B1014,$C1014>$B1014,CT$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CT$14-$B1014-1),0)","v":0},{"$f":" CT1014+ IF(AND(CU$14>$B1014,$C1014>$B1014,CU$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CU$14-$B1014-1),0)","v":0},{"$f":" CU1014+ IF(AND(CV$14>$B1014,$C1014>$B1014,CV$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CV$14-$B1014-1),0)","v":0},{"$f":" CV1014+ IF(AND(CW$14>$B1014,$C1014>$B1014,CW$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CW$14-$B1014-1),0)","v":0},{"$f":" CW1014+ IF(AND(CX$14>$B1014,$C1014>$B1014,CX$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CX$14-$B1014-1),0)","v":0},{"$f":" CX1014+ IF(AND(CY$14>$B1014,$C1014>$B1014,CY$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CY$14-$B1014-1),0)","v":0},{"$f":" CY1014+ IF(AND(CZ$14>$B1014,$C1014>$B1014,CZ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,CZ$14-$B1014-1),0)","v":0},{"$f":" CZ1014+ IF(AND(DA$14>$B1014,$C1014>$B1014,DA$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DA$14-$B1014-1),0)","v":0},{"$f":" DA1014+ IF(AND(DB$14>$B1014,$C1014>$B1014,DB$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DB$14-$B1014-1),0)","v":0},{"$f":" DB1014+ IF(AND(DC$14>$B1014,$C1014>$B1014,DC$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DC$14-$B1014-1),0)","v":0},{"$f":" DC1014+ IF(AND(DD$14>$B1014,$C1014>$B1014,DD$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DD$14-$B1014-1),0)","v":0},{"$f":" DD1014+ IF(AND(DE$14>$B1014,$C1014>$B1014,DE$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DE$14-$B1014-1),0)","v":0},{"$f":" DE1014+ IF(AND(DF$14>$B1014,$C1014>$B1014,DF$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DF$14-$B1014-1),0)","v":0},{"$f":" DF1014+ IF(AND(DG$14>$B1014,$C1014>$B1014,DG$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DG$14-$B1014-1),0)","v":0},{"$f":" DG1014+ IF(AND(DH$14>$B1014,$C1014>$B1014,DH$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DH$14-$B1014-1),0)","v":0},{"$f":" DH1014+ IF(AND(DI$14>$B1014,$C1014>$B1014,DI$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DI$14-$B1014-1),0)","v":0},{"$f":" DI1014+ IF(AND(DJ$14>$B1014,$C1014>$B1014,DJ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DJ$14-$B1014-1),0)","v":0},{"$f":" DJ1014+ IF(AND(DK$14>$B1014,$C1014>$B1014,DK$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DK$14-$B1014-1),0)","v":0},{"$f":" DK1014+ IF(AND(DL$14>$B1014,$C1014>$B1014,DL$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DL$14-$B1014-1),0)","v":0},{"$f":" DL1014+ IF(AND(DM$14>$B1014,$C1014>$B1014,DM$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DM$14-$B1014-1),0)","v":0},{"$f":" DM1014+ IF(AND(DN$14>$B1014,$C1014>$B1014,DN$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DN$14-$B1014-1),0)","v":0},{"$f":" DN1014+ IF(AND(DO$14>$B1014,$C1014>$B1014,DO$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DO$14-$B1014-1),0)","v":0},{"$f":" DO1014+ IF(AND(DP$14>$B1014,$C1014>$B1014,DP$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DP$14-$B1014-1),0)","v":0},{"$f":" DP1014+ IF(AND(DQ$14>$B1014,$C1014>$B1014,DQ$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DQ$14-$B1014-1),0)","v":0},{"$f":" DQ1014+ IF(AND(DR$14>$B1014,$C1014>$B1014,DR$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DR$14-$B1014-1),0)","v":0},{"$f":" DR1014+ IF(AND(DS$14>$B1014,$C1014>$B1014,DS$14-$B1014<$C$5),OFFSET(Input!$BJ1014,0,DS$14-$B1014-1),0)","v":0}]
[{"$f":"Calcs!A1015","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1015),1,Calcs!E1015)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1015,Input!Z1015*Periods),0)","v":0},null,null,0,{"$f":" F1015+ IF(AND(G$14>$B1015,$C1015>$B1015,G$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,G$14-$B1015-1),0)","v":0},{"$f":" G1015+ IF(AND(H$14>$B1015,$C1015>$B1015,H$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,H$14-$B1015-1),0)","v":0},{"$f":" H1015+ IF(AND(I$14>$B1015,$C1015>$B1015,I$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,I$14-$B1015-1),0)","v":0},{"$f":" I1015+ IF(AND(J$14>$B1015,$C1015>$B1015,J$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,J$14-$B1015-1),0)","v":0},{"$f":" J1015+ IF(AND(K$14>$B1015,$C1015>$B1015,K$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,K$14-$B1015-1),0)","v":0},{"$f":" K1015+ IF(AND(L$14>$B1015,$C1015>$B1015,L$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,L$14-$B1015-1),0)","v":0},{"$f":" L1015+ IF(AND(M$14>$B1015,$C1015>$B1015,M$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,M$14-$B1015-1),0)","v":0},{"$f":" M1015+ IF(AND(N$14>$B1015,$C1015>$B1015,N$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,N$14-$B1015-1),0)","v":0},{"$f":" N1015+ IF(AND(O$14>$B1015,$C1015>$B1015,O$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,O$14-$B1015-1),0)","v":0},{"$f":" O1015+ IF(AND(P$14>$B1015,$C1015>$B1015,P$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,P$14-$B1015-1),0)","v":0},{"$f":" P1015+ IF(AND(Q$14>$B1015,$C1015>$B1015,Q$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,Q$14-$B1015-1),0)","v":0},{"$f":" Q1015+ IF(AND(R$14>$B1015,$C1015>$B1015,R$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,R$14-$B1015-1),0)","v":0},{"$f":" R1015+ IF(AND(S$14>$B1015,$C1015>$B1015,S$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,S$14-$B1015-1),0)","v":0},{"$f":" S1015+ IF(AND(T$14>$B1015,$C1015>$B1015,T$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,T$14-$B1015-1),0)","v":0},{"$f":" T1015+ IF(AND(U$14>$B1015,$C1015>$B1015,U$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,U$14-$B1015-1),0)","v":0},{"$f":" U1015+ IF(AND(V$14>$B1015,$C1015>$B1015,V$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,V$14-$B1015-1),0)","v":0},{"$f":" V1015+ IF(AND(W$14>$B1015,$C1015>$B1015,W$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,W$14-$B1015-1),0)","v":0},{"$f":" W1015+ IF(AND(X$14>$B1015,$C1015>$B1015,X$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,X$14-$B1015-1),0)","v":0},{"$f":" X1015+ IF(AND(Y$14>$B1015,$C1015>$B1015,Y$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,Y$14-$B1015-1),0)","v":0},{"$f":" Y1015+ IF(AND(Z$14>$B1015,$C1015>$B1015,Z$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,Z$14-$B1015-1),0)","v":0},{"$f":" Z1015+ IF(AND(AA$14>$B1015,$C1015>$B1015,AA$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AA$14-$B1015-1),0)","v":0},{"$f":" AA1015+ IF(AND(AB$14>$B1015,$C1015>$B1015,AB$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AB$14-$B1015-1),0)","v":0},{"$f":" AB1015+ IF(AND(AC$14>$B1015,$C1015>$B1015,AC$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AC$14-$B1015-1),0)","v":0},{"$f":" AC1015+ IF(AND(AD$14>$B1015,$C1015>$B1015,AD$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AD$14-$B1015-1),0)","v":0},{"$f":" AD1015+ IF(AND(AE$14>$B1015,$C1015>$B1015,AE$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AE$14-$B1015-1),0)","v":0},{"$f":" AE1015+ IF(AND(AF$14>$B1015,$C1015>$B1015,AF$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AF$14-$B1015-1),0)","v":0},{"$f":" AF1015+ IF(AND(AG$14>$B1015,$C1015>$B1015,AG$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AG$14-$B1015-1),0)","v":0},{"$f":" AG1015+ IF(AND(AH$14>$B1015,$C1015>$B1015,AH$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AH$14-$B1015-1),0)","v":0},{"$f":" AH1015+ IF(AND(AI$14>$B1015,$C1015>$B1015,AI$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AI$14-$B1015-1),0)","v":0},{"$f":" AI1015+ IF(AND(AJ$14>$B1015,$C1015>$B1015,AJ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AJ$14-$B1015-1),0)","v":0},{"$f":" AJ1015+ IF(AND(AK$14>$B1015,$C1015>$B1015,AK$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AK$14-$B1015-1),0)","v":0},{"$f":" AK1015+ IF(AND(AL$14>$B1015,$C1015>$B1015,AL$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AL$14-$B1015-1),0)","v":0},{"$f":" AL1015+ IF(AND(AM$14>$B1015,$C1015>$B1015,AM$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AM$14-$B1015-1),0)","v":0},{"$f":" AM1015+ IF(AND(AN$14>$B1015,$C1015>$B1015,AN$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AN$14-$B1015-1),0)","v":0},{"$f":" AN1015+ IF(AND(AO$14>$B1015,$C1015>$B1015,AO$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AO$14-$B1015-1),0)","v":0},{"$f":" AO1015+ IF(AND(AP$14>$B1015,$C1015>$B1015,AP$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AP$14-$B1015-1),0)","v":0},{"$f":" AP1015+ IF(AND(AQ$14>$B1015,$C1015>$B1015,AQ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AQ$14-$B1015-1),0)","v":0},{"$f":" AQ1015+ IF(AND(AR$14>$B1015,$C1015>$B1015,AR$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AR$14-$B1015-1),0)","v":0},{"$f":" AR1015+ IF(AND(AS$14>$B1015,$C1015>$B1015,AS$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AS$14-$B1015-1),0)","v":0},{"$f":" AS1015+ IF(AND(AT$14>$B1015,$C1015>$B1015,AT$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AT$14-$B1015-1),0)","v":0},{"$f":" AT1015+ IF(AND(AU$14>$B1015,$C1015>$B1015,AU$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AU$14-$B1015-1),0)","v":0},{"$f":" AU1015+ IF(AND(AV$14>$B1015,$C1015>$B1015,AV$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AV$14-$B1015-1),0)","v":0},{"$f":" AV1015+ IF(AND(AW$14>$B1015,$C1015>$B1015,AW$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AW$14-$B1015-1),0)","v":0},{"$f":" AW1015+ IF(AND(AX$14>$B1015,$C1015>$B1015,AX$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AX$14-$B1015-1),0)","v":0},{"$f":" AX1015+ IF(AND(AY$14>$B1015,$C1015>$B1015,AY$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AY$14-$B1015-1),0)","v":0},{"$f":" AY1015+ IF(AND(AZ$14>$B1015,$C1015>$B1015,AZ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,AZ$14-$B1015-1),0)","v":0},{"$f":" AZ1015+ IF(AND(BA$14>$B1015,$C1015>$B1015,BA$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BA$14-$B1015-1),0)","v":0},{"$f":" BA1015+ IF(AND(BB$14>$B1015,$C1015>$B1015,BB$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BB$14-$B1015-1),0)","v":0},{"$f":" BB1015+ IF(AND(BC$14>$B1015,$C1015>$B1015,BC$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BC$14-$B1015-1),0)","v":0},{"$f":" BC1015+ IF(AND(BD$14>$B1015,$C1015>$B1015,BD$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BD$14-$B1015-1),0)","v":0},{"$f":" BD1015+ IF(AND(BE$14>$B1015,$C1015>$B1015,BE$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BE$14-$B1015-1),0)","v":0},{"$f":" BE1015+ IF(AND(BF$14>$B1015,$C1015>$B1015,BF$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BF$14-$B1015-1),0)","v":0},{"$f":" BF1015+ IF(AND(BG$14>$B1015,$C1015>$B1015,BG$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BG$14-$B1015-1),0)","v":0},{"$f":" BG1015+ IF(AND(BH$14>$B1015,$C1015>$B1015,BH$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BH$14-$B1015-1),0)","v":0},{"$f":" BH1015+ IF(AND(BI$14>$B1015,$C1015>$B1015,BI$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BI$14-$B1015-1),0)","v":0},{"$f":" BI1015+ IF(AND(BJ$14>$B1015,$C1015>$B1015,BJ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BJ$14-$B1015-1),0)","v":0},{"$f":" BJ1015+ IF(AND(BK$14>$B1015,$C1015>$B1015,BK$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BK$14-$B1015-1),0)","v":0},{"$f":" BK1015+ IF(AND(BL$14>$B1015,$C1015>$B1015,BL$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BL$14-$B1015-1),0)","v":0},{"$f":" BL1015+ IF(AND(BM$14>$B1015,$C1015>$B1015,BM$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BM$14-$B1015-1),0)","v":0},{"$f":" BM1015+ IF(AND(BN$14>$B1015,$C1015>$B1015,BN$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BN$14-$B1015-1),0)","v":0},{"$f":" BN1015+ IF(AND(BO$14>$B1015,$C1015>$B1015,BO$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BO$14-$B1015-1),0)","v":0},{"$f":" BO1015+ IF(AND(BP$14>$B1015,$C1015>$B1015,BP$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BP$14-$B1015-1),0)","v":0},{"$f":" BP1015+ IF(AND(BQ$14>$B1015,$C1015>$B1015,BQ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BQ$14-$B1015-1),0)","v":0},{"$f":" BQ1015+ IF(AND(BR$14>$B1015,$C1015>$B1015,BR$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BR$14-$B1015-1),0)","v":0},{"$f":" BR1015+ IF(AND(BS$14>$B1015,$C1015>$B1015,BS$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BS$14-$B1015-1),0)","v":0},{"$f":" BS1015+ IF(AND(BT$14>$B1015,$C1015>$B1015,BT$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BT$14-$B1015-1),0)","v":0},{"$f":" BT1015+ IF(AND(BU$14>$B1015,$C1015>$B1015,BU$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BU$14-$B1015-1),0)","v":0},{"$f":" BU1015+ IF(AND(BV$14>$B1015,$C1015>$B1015,BV$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BV$14-$B1015-1),0)","v":0},{"$f":" BV1015+ IF(AND(BW$14>$B1015,$C1015>$B1015,BW$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BW$14-$B1015-1),0)","v":0},{"$f":" BW1015+ IF(AND(BX$14>$B1015,$C1015>$B1015,BX$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BX$14-$B1015-1),0)","v":0},{"$f":" BX1015+ IF(AND(BY$14>$B1015,$C1015>$B1015,BY$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BY$14-$B1015-1),0)","v":0},{"$f":" BY1015+ IF(AND(BZ$14>$B1015,$C1015>$B1015,BZ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,BZ$14-$B1015-1),0)","v":0},{"$f":" BZ1015+ IF(AND(CA$14>$B1015,$C1015>$B1015,CA$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CA$14-$B1015-1),0)","v":0},{"$f":" CA1015+ IF(AND(CB$14>$B1015,$C1015>$B1015,CB$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CB$14-$B1015-1),0)","v":0},{"$f":" CB1015+ IF(AND(CC$14>$B1015,$C1015>$B1015,CC$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CC$14-$B1015-1),0)","v":0},{"$f":" CC1015+ IF(AND(CD$14>$B1015,$C1015>$B1015,CD$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CD$14-$B1015-1),0)","v":0},{"$f":" CD1015+ IF(AND(CE$14>$B1015,$C1015>$B1015,CE$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CE$14-$B1015-1),0)","v":0},{"$f":" CE1015+ IF(AND(CF$14>$B1015,$C1015>$B1015,CF$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CF$14-$B1015-1),0)","v":0},{"$f":" CF1015+ IF(AND(CG$14>$B1015,$C1015>$B1015,CG$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CG$14-$B1015-1),0)","v":0},{"$f":" CG1015+ IF(AND(CH$14>$B1015,$C1015>$B1015,CH$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CH$14-$B1015-1),0)","v":0},{"$f":" CH1015+ IF(AND(CI$14>$B1015,$C1015>$B1015,CI$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CI$14-$B1015-1),0)","v":0},{"$f":" CI1015+ IF(AND(CJ$14>$B1015,$C1015>$B1015,CJ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CJ$14-$B1015-1),0)","v":0},{"$f":" CJ1015+ IF(AND(CK$14>$B1015,$C1015>$B1015,CK$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CK$14-$B1015-1),0)","v":0},{"$f":" CK1015+ IF(AND(CL$14>$B1015,$C1015>$B1015,CL$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CL$14-$B1015-1),0)","v":0},{"$f":" CL1015+ IF(AND(CM$14>$B1015,$C1015>$B1015,CM$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CM$14-$B1015-1),0)","v":0},{"$f":" CM1015+ IF(AND(CN$14>$B1015,$C1015>$B1015,CN$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CN$14-$B1015-1),0)","v":0},{"$f":" CN1015+ IF(AND(CO$14>$B1015,$C1015>$B1015,CO$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CO$14-$B1015-1),0)","v":0},{"$f":" CO1015+ IF(AND(CP$14>$B1015,$C1015>$B1015,CP$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CP$14-$B1015-1),0)","v":0},{"$f":" CP1015+ IF(AND(CQ$14>$B1015,$C1015>$B1015,CQ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CQ$14-$B1015-1),0)","v":0},{"$f":" CQ1015+ IF(AND(CR$14>$B1015,$C1015>$B1015,CR$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CR$14-$B1015-1),0)","v":0},{"$f":" CR1015+ IF(AND(CS$14>$B1015,$C1015>$B1015,CS$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CS$14-$B1015-1),0)","v":0},{"$f":" CS1015+ IF(AND(CT$14>$B1015,$C1015>$B1015,CT$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CT$14-$B1015-1),0)","v":0},{"$f":" CT1015+ IF(AND(CU$14>$B1015,$C1015>$B1015,CU$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CU$14-$B1015-1),0)","v":0},{"$f":" CU1015+ IF(AND(CV$14>$B1015,$C1015>$B1015,CV$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CV$14-$B1015-1),0)","v":0},{"$f":" CV1015+ IF(AND(CW$14>$B1015,$C1015>$B1015,CW$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CW$14-$B1015-1),0)","v":0},{"$f":" CW1015+ IF(AND(CX$14>$B1015,$C1015>$B1015,CX$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CX$14-$B1015-1),0)","v":0},{"$f":" CX1015+ IF(AND(CY$14>$B1015,$C1015>$B1015,CY$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CY$14-$B1015-1),0)","v":0},{"$f":" CY1015+ IF(AND(CZ$14>$B1015,$C1015>$B1015,CZ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,CZ$14-$B1015-1),0)","v":0},{"$f":" CZ1015+ IF(AND(DA$14>$B1015,$C1015>$B1015,DA$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DA$14-$B1015-1),0)","v":0},{"$f":" DA1015+ IF(AND(DB$14>$B1015,$C1015>$B1015,DB$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DB$14-$B1015-1),0)","v":0},{"$f":" DB1015+ IF(AND(DC$14>$B1015,$C1015>$B1015,DC$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DC$14-$B1015-1),0)","v":0},{"$f":" DC1015+ IF(AND(DD$14>$B1015,$C1015>$B1015,DD$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DD$14-$B1015-1),0)","v":0},{"$f":" DD1015+ IF(AND(DE$14>$B1015,$C1015>$B1015,DE$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DE$14-$B1015-1),0)","v":0},{"$f":" DE1015+ IF(AND(DF$14>$B1015,$C1015>$B1015,DF$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DF$14-$B1015-1),0)","v":0},{"$f":" DF1015+ IF(AND(DG$14>$B1015,$C1015>$B1015,DG$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DG$14-$B1015-1),0)","v":0},{"$f":" DG1015+ IF(AND(DH$14>$B1015,$C1015>$B1015,DH$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DH$14-$B1015-1),0)","v":0},{"$f":" DH1015+ IF(AND(DI$14>$B1015,$C1015>$B1015,DI$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DI$14-$B1015-1),0)","v":0},{"$f":" DI1015+ IF(AND(DJ$14>$B1015,$C1015>$B1015,DJ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DJ$14-$B1015-1),0)","v":0},{"$f":" DJ1015+ IF(AND(DK$14>$B1015,$C1015>$B1015,DK$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DK$14-$B1015-1),0)","v":0},{"$f":" DK1015+ IF(AND(DL$14>$B1015,$C1015>$B1015,DL$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DL$14-$B1015-1),0)","v":0},{"$f":" DL1015+ IF(AND(DM$14>$B1015,$C1015>$B1015,DM$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DM$14-$B1015-1),0)","v":0},{"$f":" DM1015+ IF(AND(DN$14>$B1015,$C1015>$B1015,DN$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DN$14-$B1015-1),0)","v":0},{"$f":" DN1015+ IF(AND(DO$14>$B1015,$C1015>$B1015,DO$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DO$14-$B1015-1),0)","v":0},{"$f":" DO1015+ IF(AND(DP$14>$B1015,$C1015>$B1015,DP$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DP$14-$B1015-1),0)","v":0},{"$f":" DP1015+ IF(AND(DQ$14>$B1015,$C1015>$B1015,DQ$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DQ$14-$B1015-1),0)","v":0},{"$f":" DQ1015+ IF(AND(DR$14>$B1015,$C1015>$B1015,DR$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DR$14-$B1015-1),0)","v":0},{"$f":" DR1015+ IF(AND(DS$14>$B1015,$C1015>$B1015,DS$14-$B1015<$C$5),OFFSET(Input!$BJ1015,0,DS$14-$B1015-1),0)","v":0}]
[{"$f":"Calcs!A1016","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1016),1,Calcs!E1016)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1016,Input!Z1016*Periods),0)","v":0},null,null,0,{"$f":" F1016+ IF(AND(G$14>$B1016,$C1016>$B1016,G$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,G$14-$B1016-1),0)","v":0},{"$f":" G1016+ IF(AND(H$14>$B1016,$C1016>$B1016,H$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,H$14-$B1016-1),0)","v":0},{"$f":" H1016+ IF(AND(I$14>$B1016,$C1016>$B1016,I$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,I$14-$B1016-1),0)","v":0},{"$f":" I1016+ IF(AND(J$14>$B1016,$C1016>$B1016,J$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,J$14-$B1016-1),0)","v":0},{"$f":" J1016+ IF(AND(K$14>$B1016,$C1016>$B1016,K$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,K$14-$B1016-1),0)","v":0},{"$f":" K1016+ IF(AND(L$14>$B1016,$C1016>$B1016,L$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,L$14-$B1016-1),0)","v":0},{"$f":" L1016+ IF(AND(M$14>$B1016,$C1016>$B1016,M$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,M$14-$B1016-1),0)","v":0},{"$f":" M1016+ IF(AND(N$14>$B1016,$C1016>$B1016,N$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,N$14-$B1016-1),0)","v":0},{"$f":" N1016+ IF(AND(O$14>$B1016,$C1016>$B1016,O$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,O$14-$B1016-1),0)","v":0},{"$f":" O1016+ IF(AND(P$14>$B1016,$C1016>$B1016,P$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,P$14-$B1016-1),0)","v":0},{"$f":" P1016+ IF(AND(Q$14>$B1016,$C1016>$B1016,Q$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,Q$14-$B1016-1),0)","v":0},{"$f":" Q1016+ IF(AND(R$14>$B1016,$C1016>$B1016,R$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,R$14-$B1016-1),0)","v":0},{"$f":" R1016+ IF(AND(S$14>$B1016,$C1016>$B1016,S$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,S$14-$B1016-1),0)","v":0},{"$f":" S1016+ IF(AND(T$14>$B1016,$C1016>$B1016,T$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,T$14-$B1016-1),0)","v":0},{"$f":" T1016+ IF(AND(U$14>$B1016,$C1016>$B1016,U$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,U$14-$B1016-1),0)","v":0},{"$f":" U1016+ IF(AND(V$14>$B1016,$C1016>$B1016,V$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,V$14-$B1016-1),0)","v":0},{"$f":" V1016+ IF(AND(W$14>$B1016,$C1016>$B1016,W$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,W$14-$B1016-1),0)","v":0},{"$f":" W1016+ IF(AND(X$14>$B1016,$C1016>$B1016,X$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,X$14-$B1016-1),0)","v":0},{"$f":" X1016+ IF(AND(Y$14>$B1016,$C1016>$B1016,Y$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,Y$14-$B1016-1),0)","v":0},{"$f":" Y1016+ IF(AND(Z$14>$B1016,$C1016>$B1016,Z$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,Z$14-$B1016-1),0)","v":0},{"$f":" Z1016+ IF(AND(AA$14>$B1016,$C1016>$B1016,AA$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AA$14-$B1016-1),0)","v":0},{"$f":" AA1016+ IF(AND(AB$14>$B1016,$C1016>$B1016,AB$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AB$14-$B1016-1),0)","v":0},{"$f":" AB1016+ IF(AND(AC$14>$B1016,$C1016>$B1016,AC$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AC$14-$B1016-1),0)","v":0},{"$f":" AC1016+ IF(AND(AD$14>$B1016,$C1016>$B1016,AD$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AD$14-$B1016-1),0)","v":0},{"$f":" AD1016+ IF(AND(AE$14>$B1016,$C1016>$B1016,AE$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AE$14-$B1016-1),0)","v":0},{"$f":" AE1016+ IF(AND(AF$14>$B1016,$C1016>$B1016,AF$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AF$14-$B1016-1),0)","v":0},{"$f":" AF1016+ IF(AND(AG$14>$B1016,$C1016>$B1016,AG$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AG$14-$B1016-1),0)","v":0},{"$f":" AG1016+ IF(AND(AH$14>$B1016,$C1016>$B1016,AH$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AH$14-$B1016-1),0)","v":0},{"$f":" AH1016+ IF(AND(AI$14>$B1016,$C1016>$B1016,AI$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AI$14-$B1016-1),0)","v":0},{"$f":" AI1016+ IF(AND(AJ$14>$B1016,$C1016>$B1016,AJ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AJ$14-$B1016-1),0)","v":0},{"$f":" AJ1016+ IF(AND(AK$14>$B1016,$C1016>$B1016,AK$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AK$14-$B1016-1),0)","v":0},{"$f":" AK1016+ IF(AND(AL$14>$B1016,$C1016>$B1016,AL$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AL$14-$B1016-1),0)","v":0},{"$f":" AL1016+ IF(AND(AM$14>$B1016,$C1016>$B1016,AM$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AM$14-$B1016-1),0)","v":0},{"$f":" AM1016+ IF(AND(AN$14>$B1016,$C1016>$B1016,AN$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AN$14-$B1016-1),0)","v":0},{"$f":" AN1016+ IF(AND(AO$14>$B1016,$C1016>$B1016,AO$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AO$14-$B1016-1),0)","v":0},{"$f":" AO1016+ IF(AND(AP$14>$B1016,$C1016>$B1016,AP$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AP$14-$B1016-1),0)","v":0},{"$f":" AP1016+ IF(AND(AQ$14>$B1016,$C1016>$B1016,AQ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AQ$14-$B1016-1),0)","v":0},{"$f":" AQ1016+ IF(AND(AR$14>$B1016,$C1016>$B1016,AR$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AR$14-$B1016-1),0)","v":0},{"$f":" AR1016+ IF(AND(AS$14>$B1016,$C1016>$B1016,AS$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AS$14-$B1016-1),0)","v":0},{"$f":" AS1016+ IF(AND(AT$14>$B1016,$C1016>$B1016,AT$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AT$14-$B1016-1),0)","v":0},{"$f":" AT1016+ IF(AND(AU$14>$B1016,$C1016>$B1016,AU$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AU$14-$B1016-1),0)","v":0},{"$f":" AU1016+ IF(AND(AV$14>$B1016,$C1016>$B1016,AV$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AV$14-$B1016-1),0)","v":0},{"$f":" AV1016+ IF(AND(AW$14>$B1016,$C1016>$B1016,AW$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AW$14-$B1016-1),0)","v":0},{"$f":" AW1016+ IF(AND(AX$14>$B1016,$C1016>$B1016,AX$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AX$14-$B1016-1),0)","v":0},{"$f":" AX1016+ IF(AND(AY$14>$B1016,$C1016>$B1016,AY$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AY$14-$B1016-1),0)","v":0},{"$f":" AY1016+ IF(AND(AZ$14>$B1016,$C1016>$B1016,AZ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,AZ$14-$B1016-1),0)","v":0},{"$f":" AZ1016+ IF(AND(BA$14>$B1016,$C1016>$B1016,BA$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BA$14-$B1016-1),0)","v":0},{"$f":" BA1016+ IF(AND(BB$14>$B1016,$C1016>$B1016,BB$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BB$14-$B1016-1),0)","v":0},{"$f":" BB1016+ IF(AND(BC$14>$B1016,$C1016>$B1016,BC$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BC$14-$B1016-1),0)","v":0},{"$f":" BC1016+ IF(AND(BD$14>$B1016,$C1016>$B1016,BD$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BD$14-$B1016-1),0)","v":0},{"$f":" BD1016+ IF(AND(BE$14>$B1016,$C1016>$B1016,BE$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BE$14-$B1016-1),0)","v":0},{"$f":" BE1016+ IF(AND(BF$14>$B1016,$C1016>$B1016,BF$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BF$14-$B1016-1),0)","v":0},{"$f":" BF1016+ IF(AND(BG$14>$B1016,$C1016>$B1016,BG$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BG$14-$B1016-1),0)","v":0},{"$f":" BG1016+ IF(AND(BH$14>$B1016,$C1016>$B1016,BH$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BH$14-$B1016-1),0)","v":0},{"$f":" BH1016+ IF(AND(BI$14>$B1016,$C1016>$B1016,BI$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BI$14-$B1016-1),0)","v":0},{"$f":" BI1016+ IF(AND(BJ$14>$B1016,$C1016>$B1016,BJ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BJ$14-$B1016-1),0)","v":0},{"$f":" BJ1016+ IF(AND(BK$14>$B1016,$C1016>$B1016,BK$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BK$14-$B1016-1),0)","v":0},{"$f":" BK1016+ IF(AND(BL$14>$B1016,$C1016>$B1016,BL$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BL$14-$B1016-1),0)","v":0},{"$f":" BL1016+ IF(AND(BM$14>$B1016,$C1016>$B1016,BM$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BM$14-$B1016-1),0)","v":0},{"$f":" BM1016+ IF(AND(BN$14>$B1016,$C1016>$B1016,BN$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BN$14-$B1016-1),0)","v":0},{"$f":" BN1016+ IF(AND(BO$14>$B1016,$C1016>$B1016,BO$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BO$14-$B1016-1),0)","v":0},{"$f":" BO1016+ IF(AND(BP$14>$B1016,$C1016>$B1016,BP$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BP$14-$B1016-1),0)","v":0},{"$f":" BP1016+ IF(AND(BQ$14>$B1016,$C1016>$B1016,BQ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BQ$14-$B1016-1),0)","v":0},{"$f":" BQ1016+ IF(AND(BR$14>$B1016,$C1016>$B1016,BR$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BR$14-$B1016-1),0)","v":0},{"$f":" BR1016+ IF(AND(BS$14>$B1016,$C1016>$B1016,BS$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BS$14-$B1016-1),0)","v":0},{"$f":" BS1016+ IF(AND(BT$14>$B1016,$C1016>$B1016,BT$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BT$14-$B1016-1),0)","v":0},{"$f":" BT1016+ IF(AND(BU$14>$B1016,$C1016>$B1016,BU$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BU$14-$B1016-1),0)","v":0},{"$f":" BU1016+ IF(AND(BV$14>$B1016,$C1016>$B1016,BV$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BV$14-$B1016-1),0)","v":0},{"$f":" BV1016+ IF(AND(BW$14>$B1016,$C1016>$B1016,BW$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BW$14-$B1016-1),0)","v":0},{"$f":" BW1016+ IF(AND(BX$14>$B1016,$C1016>$B1016,BX$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BX$14-$B1016-1),0)","v":0},{"$f":" BX1016+ IF(AND(BY$14>$B1016,$C1016>$B1016,BY$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BY$14-$B1016-1),0)","v":0},{"$f":" BY1016+ IF(AND(BZ$14>$B1016,$C1016>$B1016,BZ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,BZ$14-$B1016-1),0)","v":0},{"$f":" BZ1016+ IF(AND(CA$14>$B1016,$C1016>$B1016,CA$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CA$14-$B1016-1),0)","v":0},{"$f":" CA1016+ IF(AND(CB$14>$B1016,$C1016>$B1016,CB$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CB$14-$B1016-1),0)","v":0},{"$f":" CB1016+ IF(AND(CC$14>$B1016,$C1016>$B1016,CC$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CC$14-$B1016-1),0)","v":0},{"$f":" CC1016+ IF(AND(CD$14>$B1016,$C1016>$B1016,CD$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CD$14-$B1016-1),0)","v":0},{"$f":" CD1016+ IF(AND(CE$14>$B1016,$C1016>$B1016,CE$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CE$14-$B1016-1),0)","v":0},{"$f":" CE1016+ IF(AND(CF$14>$B1016,$C1016>$B1016,CF$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CF$14-$B1016-1),0)","v":0},{"$f":" CF1016+ IF(AND(CG$14>$B1016,$C1016>$B1016,CG$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CG$14-$B1016-1),0)","v":0},{"$f":" CG1016+ IF(AND(CH$14>$B1016,$C1016>$B1016,CH$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CH$14-$B1016-1),0)","v":0},{"$f":" CH1016+ IF(AND(CI$14>$B1016,$C1016>$B1016,CI$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CI$14-$B1016-1),0)","v":0},{"$f":" CI1016+ IF(AND(CJ$14>$B1016,$C1016>$B1016,CJ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CJ$14-$B1016-1),0)","v":0},{"$f":" CJ1016+ IF(AND(CK$14>$B1016,$C1016>$B1016,CK$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CK$14-$B1016-1),0)","v":0},{"$f":" CK1016+ IF(AND(CL$14>$B1016,$C1016>$B1016,CL$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CL$14-$B1016-1),0)","v":0},{"$f":" CL1016+ IF(AND(CM$14>$B1016,$C1016>$B1016,CM$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CM$14-$B1016-1),0)","v":0},{"$f":" CM1016+ IF(AND(CN$14>$B1016,$C1016>$B1016,CN$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CN$14-$B1016-1),0)","v":0},{"$f":" CN1016+ IF(AND(CO$14>$B1016,$C1016>$B1016,CO$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CO$14-$B1016-1),0)","v":0},{"$f":" CO1016+ IF(AND(CP$14>$B1016,$C1016>$B1016,CP$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CP$14-$B1016-1),0)","v":0},{"$f":" CP1016+ IF(AND(CQ$14>$B1016,$C1016>$B1016,CQ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CQ$14-$B1016-1),0)","v":0},{"$f":" CQ1016+ IF(AND(CR$14>$B1016,$C1016>$B1016,CR$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CR$14-$B1016-1),0)","v":0},{"$f":" CR1016+ IF(AND(CS$14>$B1016,$C1016>$B1016,CS$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CS$14-$B1016-1),0)","v":0},{"$f":" CS1016+ IF(AND(CT$14>$B1016,$C1016>$B1016,CT$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CT$14-$B1016-1),0)","v":0},{"$f":" CT1016+ IF(AND(CU$14>$B1016,$C1016>$B1016,CU$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CU$14-$B1016-1),0)","v":0},{"$f":" CU1016+ IF(AND(CV$14>$B1016,$C1016>$B1016,CV$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CV$14-$B1016-1),0)","v":0},{"$f":" CV1016+ IF(AND(CW$14>$B1016,$C1016>$B1016,CW$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CW$14-$B1016-1),0)","v":0},{"$f":" CW1016+ IF(AND(CX$14>$B1016,$C1016>$B1016,CX$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CX$14-$B1016-1),0)","v":0},{"$f":" CX1016+ IF(AND(CY$14>$B1016,$C1016>$B1016,CY$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CY$14-$B1016-1),0)","v":0},{"$f":" CY1016+ IF(AND(CZ$14>$B1016,$C1016>$B1016,CZ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,CZ$14-$B1016-1),0)","v":0},{"$f":" CZ1016+ IF(AND(DA$14>$B1016,$C1016>$B1016,DA$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DA$14-$B1016-1),0)","v":0},{"$f":" DA1016+ IF(AND(DB$14>$B1016,$C1016>$B1016,DB$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DB$14-$B1016-1),0)","v":0},{"$f":" DB1016+ IF(AND(DC$14>$B1016,$C1016>$B1016,DC$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DC$14-$B1016-1),0)","v":0},{"$f":" DC1016+ IF(AND(DD$14>$B1016,$C1016>$B1016,DD$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DD$14-$B1016-1),0)","v":0},{"$f":" DD1016+ IF(AND(DE$14>$B1016,$C1016>$B1016,DE$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DE$14-$B1016-1),0)","v":0},{"$f":" DE1016+ IF(AND(DF$14>$B1016,$C1016>$B1016,DF$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DF$14-$B1016-1),0)","v":0},{"$f":" DF1016+ IF(AND(DG$14>$B1016,$C1016>$B1016,DG$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DG$14-$B1016-1),0)","v":0},{"$f":" DG1016+ IF(AND(DH$14>$B1016,$C1016>$B1016,DH$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DH$14-$B1016-1),0)","v":0},{"$f":" DH1016+ IF(AND(DI$14>$B1016,$C1016>$B1016,DI$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DI$14-$B1016-1),0)","v":0},{"$f":" DI1016+ IF(AND(DJ$14>$B1016,$C1016>$B1016,DJ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DJ$14-$B1016-1),0)","v":0},{"$f":" DJ1016+ IF(AND(DK$14>$B1016,$C1016>$B1016,DK$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DK$14-$B1016-1),0)","v":0},{"$f":" DK1016+ IF(AND(DL$14>$B1016,$C1016>$B1016,DL$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DL$14-$B1016-1),0)","v":0},{"$f":" DL1016+ IF(AND(DM$14>$B1016,$C1016>$B1016,DM$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DM$14-$B1016-1),0)","v":0},{"$f":" DM1016+ IF(AND(DN$14>$B1016,$C1016>$B1016,DN$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DN$14-$B1016-1),0)","v":0},{"$f":" DN1016+ IF(AND(DO$14>$B1016,$C1016>$B1016,DO$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DO$14-$B1016-1),0)","v":0},{"$f":" DO1016+ IF(AND(DP$14>$B1016,$C1016>$B1016,DP$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DP$14-$B1016-1),0)","v":0},{"$f":" DP1016+ IF(AND(DQ$14>$B1016,$C1016>$B1016,DQ$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DQ$14-$B1016-1),0)","v":0},{"$f":" DQ1016+ IF(AND(DR$14>$B1016,$C1016>$B1016,DR$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DR$14-$B1016-1),0)","v":0},{"$f":" DR1016+ IF(AND(DS$14>$B1016,$C1016>$B1016,DS$14-$B1016<$C$5),OFFSET(Input!$BJ1016,0,DS$14-$B1016-1),0)","v":0}]

{"sheet":"2ndEnd","index":9,"n_rows":1016,"n_cols":124,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
["Number of Quarters",null,{"$f":"COLUMNS(Input!BJ16:DA16)","v":44}]
[]
[]
[null,null,null,null,"Important:  Formulas for a) the first quarter, b) quarters 2 through 12, and c) quarters 13 and later are different."]
[]
["Installation Quarter",null,null,null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"F10+1","v":2014},null,null,null,{"$f":"J10+1","v":2015},null,null,null,{"$f":"N10+1","v":2016},null,null,null,{"$f":"R10+1","v":2017},null,null,null,{"$f":"V10+1","v":2018},null,null,null,{"$f":"Z10+1","v":2019},null,null,null,{"$f":"AD10+1","v":2020},null,null,null,{"$f":"AH10+1","v":2021},null,null,null,{"$f":"AL10+1","v":2022},null,null,null,{"$f":"AP10+1","v":2023},null,null,null,{"$f":"AT10+1","v":2024},null,null,null,{"$f":"AX10+1","v":2025},null,null,null,{"$f":"BB10+1","v":2026},null,null,null,{"$f":"BF10+1","v":2027},null,null,null,{"$f":"BJ10+1","v":2028},null,null,null,{"$f":"BN10+1","v":2029},null,null,null,{"$f":"BR10+1","v":2030},null,null,null,{"$f":"BV10+1","v":2031},null,null,null,{"$f":"BZ10+1","v":2032},null,null,null,{"$f":"CD10+1","v":2033},null,null,null,{"$f":"CH10+1","v":2034},null,null,null,{"$f":"CL10+1","v":2035},null,null,null,{"$f":"CP10+1","v":2036},null,null,null,{"$f":"CT10+1","v":2037},null,null,null,{"$f":"CX10+1","v":2038},null,null,null,{"$f":"DB10+1","v":2039},null,null,null,{"$f":"DF10+1","v":2040},null,null,null,{"$f":"DJ10+1","v":2041},null,null,null,{"$f":"DN10+1","v":2042}]
[null,null,null,null,null,1,2,3,4,{"$f":"F11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BR11","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,{"$f":"CZ11","v":3}]
[]
[]
["Avoided Cost Quarter",null,null,null,0,{"$f":"E14+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,{"$f":"BQ14+1","v":65},66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118]
[null,"Measure Life (qtrs)",null,null,{"$f":"StartYr","v":2013},null,null,null,{"$f":"E15+1","v":2014},null,null,null,{"$f":"I15+1","v":2015},null,null,null,{"$f":"M15+1","v":2016},null,null,null,{"$f":"Q15+1","v":2017},null,null,null,{"$f":"U15+1","v":2018},null,null,null,{"$f":"Y15+1","v":2019},null,null,null,{"$f":"AC15+1","v":2020},null,null,null,{"$f":"AG15+1","v":2021},null,null,null,{"$f":"AK15+1","v":2022},null,null,null,{"$f":"AO15+1","v":2023},null,null,null,{"$f":"AS15+1","v":2024},null,null,null,{"$f":"AW15+1","v":2025},null,null,null,{"$f":"BA15+1","v":2026},null,null,null,{"$f":"BE15+1","v":2027},null,null,null,{"$f":"BI15+1","v":2028},null,null,null,{"$f":"BM15+1","v":2029},null,null,null,{"$f":"BQ15+1","v":2030},null,null,null,{"$f":"BU15+1","v":2031},null,null,null,{"$f":"BY15+1","v":2032},null,null,null,{"$f":"CC15+1","v":2033},null,null,null,{"$f":"CG15+1","v":2034},null,null,null,{"$f":"CK15+1","v":2035},null,null,null,{"$f":"CO15+1","v":2036},null,null,null,{"$f":"CS15+1","v":2037},null,null,null,{"$f":"CW15+1","v":2038},null,null,null,{"$f":"DA15+1","v":2039},null,null,null,{"$f":"DE15+1","v":2040},null,null,null,{"$f":"DI15+1","v":2041},null,null,null,{"$f":"DM15+1","v":2042}]
["Name","First","Total",null,1,2,3,4,{"$f":"E16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BQ16","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3]
[{"$f":"Calcs!A17","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E17),1,Calcs!E17)*Periods,0)","v":4},{"$f":"ROUND(MAX(B17,Input!Z17*Periods),0)","v":4},null,null,0,{"$f":" F17   -    IF(AND(G$14>$C17,G$14-$C17<$C$5),OFFSET(Input!$BJ17,0,G$14-$C17-1),0)","v":0},{"$f":" G17   -    IF(AND(H$14>$C17,H$14-$C17<$C$5),OFFSET(Input!$BJ17,0,H$14-$C17-1),0)","v":0},{"$f":" H17   -    IF(AND(I$14>$C17,I$14-$C17<$C$5),OFFSET(Input!$BJ17,0,I$14-$C17-1),0)","v":0},{"$f":" I17   -    IF(AND(J$14>$C17,J$14-$C17<$C$5),OFFSET(Input!$BJ17,0,J$14-$C17-1),0)","v":0},{"$f":" J17   -    IF(AND(K$14>$C17,K$14-$C17<$C$5),OFFSET(Input!$BJ17,0,K$14-$C17-1),0)","v":0},{"$f":" K17   -    IF(AND(L$14>$C17,L$14-$C17<$C$5),OFFSET(Input!$BJ17,0,L$14-$C17-1),0)","v":0},{"$f":" L17   -    IF(AND(M$14>$C17,M$14-$C17<$C$5),OFFSET(Input!$BJ17,0,M$14-$C17-1),0)","v":0},{"$f":" M17   -    IF(AND(N$14>$C17,N$14-$C17<$C$5),OFFSET(Input!$BJ17,0,N$14-$C17-1),0)","v":0},{"$f":" N17   -    IF(AND(O$14>$C17,O$14-$C17<$C$5),OFFSET(Input!$BJ17,0,O$14-$C17-1),0)","v":0},{"$f":" O17   -    IF(AND(P$14>$C17,P$14-$C17<$C$5),OFFSET(Input!$BJ17,0,P$14-$C17-1),0)","v":0},{"$f":" P17   -    IF(AND(Q$14>$C17,Q$14-$C17<$C$5),OFFSET(Input!$BJ17,0,Q$14-$C17-1),0)","v":0},{"$f":" Q17   -    IF(AND(R$14>$C17,R$14-$C17<$C$5),OFFSET(Input!$BJ17,0,R$14-$C17-1),0)","v":0},{"$f":" R17   -    IF(AND(S$14>$C17,S$14-$C17<$C$5),OFFSET(Input!$BJ17,0,S$14-$C17-1),0)","v":0},{"$f":" S17   -    IF(AND(T$14>$C17,T$14-$C17<$C$5),OFFSET(Input!$BJ17,0,T$14-$C17-1),0)","v":0},{"$f":" T17   -    IF(AND(U$14>$C17,U$14-$C17<$C$5),OFFSET(Input!$BJ17,0,U$14-$C17-1),0)","v":0},{"$f":" U17   -    IF(AND(V$14>$C17,V$14-$C17<$C$5),OFFSET(Input!$BJ17,0,V$14-$C17-1),0)","v":0},{"$f":" V17   -    IF(AND(W$14>$C17,W$14-$C17<$C$5),OFFSET(Input!$BJ17,0,W$14-$C17-1),0)","v":0},{"$f":" W17   -    IF(AND(X$14>$C17,X$14-$C17<$C$5),OFFSET(Input!$BJ17,0,X$14-$C17-1),0)","v":0},{"$f":" X17   -    IF(AND(Y$14>$C17,Y$14-$C17<$C$5),OFFSET(Input!$BJ17,0,Y$14-$C17-1),0)","v":0},{"$f":" Y17   -    IF(AND(Z$14>$C17,Z$14-$C17<$C$5),OFFSET(Input!$BJ17,0,Z$14-$C17-1),0)","v":0},{"$f":" Z17   -    IF(AND(AA$14>$C17,AA$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AA$14-$C17-1),0)","v":0},{"$f":" AA17   -    IF(AND(AB$14>$C17,AB$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AB$14-$C17-1),0)","v":0},{"$f":" AB17   -    IF(AND(AC$14>$C17,AC$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AC$14-$C17-1),0)","v":0},{"$f":" AC17   -    IF(AND(AD$14>$C17,AD$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AD$14-$C17-1),0)","v":0},{"$f":" AD17   -    IF(AND(AE$14>$C17,AE$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AE$14-$C17-1),0)","v":0},{"$f":" AE17   -    IF(AND(AF$14>$C17,AF$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AF$14-$C17-1),0)","v":0},{"$f":" AF17   -    IF(AND(AG$14>$C17,AG$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AG$14-$C17-1),0)","v":0},{"$f":" AG17   -    IF(AND(AH$14>$C17,AH$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AH$14-$C17-1),0)","v":0},{"$f":" AH17   -    IF(AND(AI$14>$C17,AI$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AI$14-$C17-1),0)","v":0},{"$f":" AI17   -    IF(AND(AJ$14>$C17,AJ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AJ$14-$C17-1),0)","v":0},{"$f":" AJ17   -    IF(AND(AK$14>$C17,AK$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AK$14-$C17-1),0)","v":0},{"$f":" AK17   -    IF(AND(AL$14>$C17,AL$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AL$14-$C17-1),0)","v":0},{"$f":" AL17   -    IF(AND(AM$14>$C17,AM$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AM$14-$C17-1),0)","v":0},{"$f":" AM17   -    IF(AND(AN$14>$C17,AN$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AN$14-$C17-1),0)","v":0},{"$f":" AN17   -    IF(AND(AO$14>$C17,AO$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AO$14-$C17-1),0)","v":0},{"$f":" AO17   -    IF(AND(AP$14>$C17,AP$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AP$14-$C17-1),0)","v":0},{"$f":" AP17   -    IF(AND(AQ$14>$C17,AQ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AQ$14-$C17-1),0)","v":0},{"$f":" AQ17   -    IF(AND(AR$14>$C17,AR$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AR$14-$C17-1),0)","v":0},{"$f":" AR17   -    IF(AND(AS$14>$C17,AS$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AS$14-$C17-1),0)","v":0},{"$f":" AS17   -    IF(AND(AT$14>$C17,AT$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AT$14-$C17-1),0)","v":0},{"$f":" AT17   -    IF(AND(AU$14>$C17,AU$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AU$14-$C17-1),0)","v":0},{"$f":" AU17   -    IF(AND(AV$14>$C17,AV$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AV$14-$C17-1),0)","v":0},{"$f":" AV17   -    IF(AND(AW$14>$C17,AW$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AW$14-$C17-1),0)","v":0},{"$f":" AW17   -    IF(AND(AX$14>$C17,AX$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AX$14-$C17-1),0)","v":0},{"$f":" AX17   -    IF(AND(AY$14>$C17,AY$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AY$14-$C17-1),0)","v":0},{"$f":" AY17   -    IF(AND(AZ$14>$C17,AZ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,AZ$14-$C17-1),0)","v":0},{"$f":" AZ17   -    IF(AND(BA$14>$C17,BA$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BA$14-$C17-1),0)","v":0},{"$f":" BA17   -    IF(AND(BB$14>$C17,BB$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BB$14-$C17-1),0)","v":0},{"$f":" BB17   -    IF(AND(BC$14>$C17,BC$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BC$14-$C17-1),0)","v":0},{"$f":" BC17   -    IF(AND(BD$14>$C17,BD$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BD$14-$C17-1),0)","v":0},{"$f":" BD17   -    IF(AND(BE$14>$C17,BE$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BE$14-$C17-1),0)","v":0},{"$f":" BE17   -    IF(AND(BF$14>$C17,BF$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BF$14-$C17-1),0)","v":0},{"$f":" BF17   -    IF(AND(BG$14>$C17,BG$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BG$14-$C17-1),0)","v":0},{"$f":" BG17   -    IF(AND(BH$14>$C17,BH$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BH$14-$C17-1),0)","v":0},{"$f":" BH17   -    IF(AND(BI$14>$C17,BI$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BI$14-$C17-1),0)","v":0},{"$f":" BI17   -    IF(AND(BJ$14>$C17,BJ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BJ$14-$C17-1),0)","v":0},{"$f":" BJ17   -    IF(AND(BK$14>$C17,BK$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BK$14-$C17-1),0)","v":0},{"$f":" BK17   -    IF(AND(BL$14>$C17,BL$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BL$14-$C17-1),0)","v":0},{"$f":" BL17   -    IF(AND(BM$14>$C17,BM$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BM$14-$C17-1),0)","v":0},{"$f":" BM17   -    IF(AND(BN$14>$C17,BN$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BN$14-$C17-1),0)","v":0},{"$f":" BN17   -    IF(AND(BO$14>$C17,BO$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BO$14-$C17-1),0)","v":0},{"$f":" BO17   -    IF(AND(BP$14>$C17,BP$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BP$14-$C17-1),0)","v":0},{"$f":" BP17   -    IF(AND(BQ$14>$C17,BQ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BQ$14-$C17-1),0)","v":0},{"$f":" BQ17   -    IF(AND(BR$14>$C17,BR$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BR$14-$C17-1),0)","v":0},{"$f":" BR17   -    IF(AND(BS$14>$C17,BS$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BS$14-$C17-1),0)","v":0},{"$f":" BS17   -    IF(AND(BT$14>$C17,BT$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BT$14-$C17-1),0)","v":0},{"$f":" BT17   -    IF(AND(BU$14>$C17,BU$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BU$14-$C17-1),0)","v":0},{"$f":" BU17   -    IF(AND(BV$14>$C17,BV$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BV$14-$C17-1),0)","v":0},{"$f":" BV17   -    IF(AND(BW$14>$C17,BW$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BW$14-$C17-1),0)","v":0},{"$f":" BW17   -    IF(AND(BX$14>$C17,BX$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BX$14-$C17-1),0)","v":0},{"$f":" BX17   -    IF(AND(BY$14>$C17,BY$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BY$14-$C17-1),0)","v":0},{"$f":" BY17   -    IF(AND(BZ$14>$C17,BZ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,BZ$14-$C17-1),0)","v":0},{"$f":" BZ17   -    IF(AND(CA$14>$C17,CA$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CA$14-$C17-1),0)","v":0},{"$f":" CA17   -    IF(AND(CB$14>$C17,CB$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CB$14-$C17-1),0)","v":0},{"$f":" CB17   -    IF(AND(CC$14>$C17,CC$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CC$14-$C17-1),0)","v":0},{"$f":" CC17   -    IF(AND(CD$14>$C17,CD$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CD$14-$C17-1),0)","v":0},{"$f":" CD17   -    IF(AND(CE$14>$C17,CE$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CE$14-$C17-1),0)","v":0},{"$f":" CE17   -    IF(AND(CF$14>$C17,CF$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CF$14-$C17-1),0)","v":0},{"$f":" CF17   -    IF(AND(CG$14>$C17,CG$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CG$14-$C17-1),0)","v":0},{"$f":" CG17   -    IF(AND(CH$14>$C17,CH$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CH$14-$C17-1),0)","v":0},{"$f":" CH17   -    IF(AND(CI$14>$C17,CI$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CI$14-$C17-1),0)","v":0},{"$f":" CI17   -    IF(AND(CJ$14>$C17,CJ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CJ$14-$C17-1),0)","v":0},{"$f":" CJ17   -    IF(AND(CK$14>$C17,CK$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CK$14-$C17-1),0)","v":0},{"$f":" CK17   -    IF(AND(CL$14>$C17,CL$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CL$14-$C17-1),0)","v":0},{"$f":" CL17   -    IF(AND(CM$14>$C17,CM$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CM$14-$C17-1),0)","v":0},{"$f":" CM17   -    IF(AND(CN$14>$C17,CN$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CN$14-$C17-1),0)","v":0},{"$f":" CN17   -    IF(AND(CO$14>$C17,CO$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CO$14-$C17-1),0)","v":0},{"$f":" CO17   -    IF(AND(CP$14>$C17,CP$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CP$14-$C17-1),0)","v":0},{"$f":" CP17   -    IF(AND(CQ$14>$C17,CQ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CQ$14-$C17-1),0)","v":0},{"$f":" CQ17   -    IF(AND(CR$14>$C17,CR$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CR$14-$C17-1),0)","v":0},{"$f":" CR17   -    IF(AND(CS$14>$C17,CS$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CS$14-$C17-1),0)","v":0},{"$f":" CS17   -    IF(AND(CT$14>$C17,CT$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CT$14-$C17-1),0)","v":0},{"$f":" CT17   -    IF(AND(CU$14>$C17,CU$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CU$14-$C17-1),0)","v":0},{"$f":" CU17   -    IF(AND(CV$14>$C17,CV$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CV$14-$C17-1),0)","v":0},{"$f":" CV17   -    IF(AND(CW$14>$C17,CW$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CW$14-$C17-1),0)","v":0},{"$f":" CW17   -    IF(AND(CX$14>$C17,CX$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CX$14-$C17-1),0)","v":0},{"$f":" CX17   -    IF(AND(CY$14>$C17,CY$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CY$14-$C17-1),0)","v":0},{"$f":" CY17   -    IF(AND(CZ$14>$C17,CZ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,CZ$14-$C17-1),0)","v":0},{"$f":" CZ17   -    IF(AND(DA$14>$C17,DA$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DA$14-$C17-1),0)","v":0},{"$f":" DA17   -    IF(AND(DB$14>$C17,DB$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DB$14-$C17-1),0)","v":0},{"$f":" DB17   -    IF(AND(DC$14>$C17,DC$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DC$14-$C17-1),0)","v":0},{"$f":" DC17   -    IF(AND(DD$14>$C17,DD$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DD$14-$C17-1),0)","v":0},{"$f":" DD17   -    IF(AND(DE$14>$C17,DE$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DE$14-$C17-1),0)","v":0},{"$f":" DE17   -    IF(AND(DF$14>$C17,DF$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DF$14-$C17-1),0)","v":0},{"$f":" DF17   -    IF(AND(DG$14>$C17,DG$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DG$14-$C17-1),0)","v":0},{"$f":" DG17   -    IF(AND(DH$14>$C17,DH$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DH$14-$C17-1),0)","v":0},{"$f":" DH17   -    IF(AND(DI$14>$C17,DI$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DI$14-$C17-1),0)","v":0},{"$f":" DI17   -    IF(AND(DJ$14>$C17,DJ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DJ$14-$C17-1),0)","v":0},{"$f":" DJ17   -    IF(AND(DK$14>$C17,DK$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DK$14-$C17-1),0)","v":0},{"$f":" DK17   -    IF(AND(DL$14>$C17,DL$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DL$14-$C17-1),0)","v":0},{"$f":" DL17   -    IF(AND(DM$14>$C17,DM$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DM$14-$C17-1),0)","v":0},{"$f":" DM17   -    IF(AND(DN$14>$C17,DN$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DN$14-$C17-1),0)","v":0},{"$f":" DN17   -    IF(AND(DO$14>$C17,DO$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DO$14-$C17-1),0)","v":0},{"$f":" DO17   -    IF(AND(DP$14>$C17,DP$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DP$14-$C17-1),0)","v":0},{"$f":" DP17   -    IF(AND(DQ$14>$C17,DQ$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DQ$14-$C17-1),0)","v":0},{"$f":" DQ17   -    IF(AND(DR$14>$C17,DR$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DR$14-$C17-1),0)","v":0},{"$f":" DR17   -    IF(AND(DS$14>$C17,DS$14-$C17<$C$5),OFFSET(Input!$BJ17,0,DS$14-$C17-1),0)","v":0}]
[{"$f":"Calcs!A18","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E18),1,Calcs!E18)*Periods,0)","v":4},{"$f":"ROUND(MAX(B18,Input!Z18*Periods),0)","v":4},null,null,0,{"$f":" F18   -    IF(AND(G$14>$C18,G$14-$C18<$C$5),OFFSET(Input!$BJ18,0,G$14-$C18-1),0)","v":0},{"$f":" G18   -    IF(AND(H$14>$C18,H$14-$C18<$C$5),OFFSET(Input!$BJ18,0,H$14-$C18-1),0)","v":0},{"$f":" H18   -    IF(AND(I$14>$C18,I$14-$C18<$C$5),OFFSET(Input!$BJ18,0,I$14-$C18-1),0)","v":0},{"$f":" I18   -    IF(AND(J$14>$C18,J$14-$C18<$C$5),OFFSET(Input!$BJ18,0,J$14-$C18-1),0)","v":0},{"$f":" J18   -    IF(AND(K$14>$C18,K$14-$C18<$C$5),OFFSET(Input!$BJ18,0,K$14-$C18-1),0)","v":0},{"$f":" K18   -    IF(AND(L$14>$C18,L$14-$C18<$C$5),OFFSET(Input!$BJ18,0,L$14-$C18-1),0)","v":0},{"$f":" L18   -    IF(AND(M$14>$C18,M$14-$C18<$C$5),OFFSET(Input!$BJ18,0,M$14-$C18-1),0)","v":0},{"$f":" M18   -    IF(AND(N$14>$C18,N$14-$C18<$C$5),OFFSET(Input!$BJ18,0,N$14-$C18-1),0)","v":0},{"$f":" N18   -    IF(AND(O$14>$C18,O$14-$C18<$C$5),OFFSET(Input!$BJ18,0,O$14-$C18-1),0)","v":0},{"$f":" O18   -    IF(AND(P$14>$C18,P$14-$C18<$C$5),OFFSET(Input!$BJ18,0,P$14-$C18-1),0)","v":0},{"$f":" P18   -    IF(AND(Q$14>$C18,Q$14-$C18<$C$5),OFFSET(Input!$BJ18,0,Q$14-$C18-1),0)","v":0},{"$f":" Q18   -    IF(AND(R$14>$C18,R$14-$C18<$C$5),OFFSET(Input!$BJ18,0,R$14-$C18-1),0)","v":0},{"$f":" R18   -    IF(AND(S$14>$C18,S$14-$C18<$C$5),OFFSET(Input!$BJ18,0,S$14-$C18-1),0)","v":0},{"$f":" S18   -    IF(AND(T$14>$C18,T$14-$C18<$C$5),OFFSET(Input!$BJ18,0,T$14-$C18-1),0)","v":0},{"$f":" T18   -    IF(AND(U$14>$C18,U$14-$C18<$C$5),OFFSET(Input!$BJ18,0,U$14-$C18-1),0)","v":0},{"$f":" U18   -    IF(AND(V$14>$C18,V$14-$C18<$C$5),OFFSET(Input!$BJ18,0,V$14-$C18-1),0)","v":0},{"$f":" V18   -    IF(AND(W$14>$C18,W$14-$C18<$C$5),OFFSET(Input!$BJ18,0,W$14-$C18-1),0)","v":0},{"$f":" W18   -    IF(AND(X$14>$C18,X$14-$C18<$C$5),OFFSET(Input!$BJ18,0,X$14-$C18-1),0)","v":0},{"$f":" X18   -    IF(AND(Y$14>$C18,Y$14-$C18<$C$5),OFFSET(Input!$BJ18,0,Y$14-$C18-1),0)","v":0},{"$f":" Y18   -    IF(AND(Z$14>$C18,Z$14-$C18<$C$5),OFFSET(Input!$BJ18,0,Z$14-$C18-1),0)","v":0},{"$f":" Z18   -    IF(AND(AA$14>$C18,AA$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AA$14-$C18-1),0)","v":0},{"$f":" AA18   -    IF(AND(AB$14>$C18,AB$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AB$14-$C18-1),0)","v":0},{"$f":" AB18   -    IF(AND(AC$14>$C18,AC$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AC$14-$C18-1),0)","v":0},{"$f":" AC18   -    IF(AND(AD$14>$C18,AD$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AD$14-$C18-1),0)","v":0},{"$f":" AD18   -    IF(AND(AE$14>$C18,AE$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AE$14-$C18-1),0)","v":0},{"$f":" AE18   -    IF(AND(AF$14>$C18,AF$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AF$14-$C18-1),0)","v":0},{"$f":" AF18   -    IF(AND(AG$14>$C18,AG$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AG$14-$C18-1),0)","v":0},{"$f":" AG18   -    IF(AND(AH$14>$C18,AH$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AH$14-$C18-1),0)","v":0},{"$f":" AH18   -    IF(AND(AI$14>$C18,AI$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AI$14-$C18-1),0)","v":0},{"$f":" AI18   -    IF(AND(AJ$14>$C18,AJ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AJ$14-$C18-1),0)","v":0},{"$f":" AJ18   -    IF(AND(AK$14>$C18,AK$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AK$14-$C18-1),0)","v":0},{"$f":" AK18   -    IF(AND(AL$14>$C18,AL$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AL$14-$C18-1),0)","v":0},{"$f":" AL18   -    IF(AND(AM$14>$C18,AM$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AM$14-$C18-1),0)","v":0},{"$f":" AM18   -    IF(AND(AN$14>$C18,AN$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AN$14-$C18-1),0)","v":0},{"$f":" AN18   -    IF(AND(AO$14>$C18,AO$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AO$14-$C18-1),0)","v":0},{"$f":" AO18   -    IF(AND(AP$14>$C18,AP$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AP$14-$C18-1),0)","v":0},{"$f":" AP18   -    IF(AND(AQ$14>$C18,AQ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AQ$14-$C18-1),0)","v":0},{"$f":" AQ18   -    IF(AND(AR$14>$C18,AR$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AR$14-$C18-1),0)","v":0},{"$f":" AR18   -    IF(AND(AS$14>$C18,AS$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AS$14-$C18-1),0)","v":0},{"$f":" AS18   -    IF(AND(AT$14>$C18,AT$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AT$14-$C18-1),0)","v":0},{"$f":" AT18   -    IF(AND(AU$14>$C18,AU$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AU$14-$C18-1),0)","v":0},{"$f":" AU18   -    IF(AND(AV$14>$C18,AV$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AV$14-$C18-1),0)","v":0},{"$f":" AV18   -    IF(AND(AW$14>$C18,AW$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AW$14-$C18-1),0)","v":0},{"$f":" AW18   -    IF(AND(AX$14>$C18,AX$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AX$14-$C18-1),0)","v":0},{"$f":" AX18   -    IF(AND(AY$14>$C18,AY$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AY$14-$C18-1),0)","v":0},{"$f":" AY18   -    IF(AND(AZ$14>$C18,AZ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,AZ$14-$C18-1),0)","v":0},{"$f":" AZ18   -    IF(AND(BA$14>$C18,BA$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BA$14-$C18-1),0)","v":0},{"$f":" BA18   -    IF(AND(BB$14>$C18,BB$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BB$14-$C18-1),0)","v":0},{"$f":" BB18   -    IF(AND(BC$14>$C18,BC$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BC$14-$C18-1),0)","v":0},{"$f":" BC18   -    IF(AND(BD$14>$C18,BD$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BD$14-$C18-1),0)","v":0},{"$f":" BD18   -    IF(AND(BE$14>$C18,BE$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BE$14-$C18-1),0)","v":0},{"$f":" BE18   -    IF(AND(BF$14>$C18,BF$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BF$14-$C18-1),0)","v":0},{"$f":" BF18   -    IF(AND(BG$14>$C18,BG$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BG$14-$C18-1),0)","v":0},{"$f":" BG18   -    IF(AND(BH$14>$C18,BH$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BH$14-$C18-1),0)","v":0},{"$f":" BH18   -    IF(AND(BI$14>$C18,BI$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BI$14-$C18-1),0)","v":0},{"$f":" BI18   -    IF(AND(BJ$14>$C18,BJ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BJ$14-$C18-1),0)","v":0},{"$f":" BJ18   -    IF(AND(BK$14>$C18,BK$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BK$14-$C18-1),0)","v":0},{"$f":" BK18   -    IF(AND(BL$14>$C18,BL$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BL$14-$C18-1),0)","v":0},{"$f":" BL18   -    IF(AND(BM$14>$C18,BM$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BM$14-$C18-1),0)","v":0},{"$f":" BM18   -    IF(AND(BN$14>$C18,BN$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BN$14-$C18-1),0)","v":0},{"$f":" BN18   -    IF(AND(BO$14>$C18,BO$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BO$14-$C18-1),0)","v":0},{"$f":" BO18   -    IF(AND(BP$14>$C18,BP$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BP$14-$C18-1),0)","v":0},{"$f":" BP18   -    IF(AND(BQ$14>$C18,BQ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BQ$14-$C18-1),0)","v":0},{"$f":" BQ18   -    IF(AND(BR$14>$C18,BR$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BR$14-$C18-1),0)","v":0},{"$f":" BR18   -    IF(AND(BS$14>$C18,BS$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BS$14-$C18-1),0)","v":0},{"$f":" BS18   -    IF(AND(BT$14>$C18,BT$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BT$14-$C18-1),0)","v":0},{"$f":" BT18   -    IF(AND(BU$14>$C18,BU$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BU$14-$C18-1),0)","v":0},{"$f":" BU18   -    IF(AND(BV$14>$C18,BV$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BV$14-$C18-1),0)","v":0},{"$f":" BV18   -    IF(AND(BW$14>$C18,BW$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BW$14-$C18-1),0)","v":0},{"$f":" BW18   -    IF(AND(BX$14>$C18,BX$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BX$14-$C18-1),0)","v":0},{"$f":" BX18   -    IF(AND(BY$14>$C18,BY$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BY$14-$C18-1),0)","v":0},{"$f":" BY18   -    IF(AND(BZ$14>$C18,BZ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,BZ$14-$C18-1),0)","v":0},{"$f":" BZ18   -    IF(AND(CA$14>$C18,CA$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CA$14-$C18-1),0)","v":0},{"$f":" CA18   -    IF(AND(CB$14>$C18,CB$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CB$14-$C18-1),0)","v":0},{"$f":" CB18   -    IF(AND(CC$14>$C18,CC$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CC$14-$C18-1),0)","v":0},{"$f":" CC18   -    IF(AND(CD$14>$C18,CD$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CD$14-$C18-1),0)","v":0},{"$f":" CD18   -    IF(AND(CE$14>$C18,CE$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CE$14-$C18-1),0)","v":0},{"$f":" CE18   -    IF(AND(CF$14>$C18,CF$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CF$14-$C18-1),0)","v":0},{"$f":" CF18   -    IF(AND(CG$14>$C18,CG$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CG$14-$C18-1),0)","v":0},{"$f":" CG18   -    IF(AND(CH$14>$C18,CH$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CH$14-$C18-1),0)","v":0},{"$f":" CH18   -    IF(AND(CI$14>$C18,CI$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CI$14-$C18-1),0)","v":0},{"$f":" CI18   -    IF(AND(CJ$14>$C18,CJ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CJ$14-$C18-1),0)","v":0},{"$f":" CJ18   -    IF(AND(CK$14>$C18,CK$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CK$14-$C18-1),0)","v":0},{"$f":" CK18   -    IF(AND(CL$14>$C18,CL$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CL$14-$C18-1),0)","v":0},{"$f":" CL18   -    IF(AND(CM$14>$C18,CM$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CM$14-$C18-1),0)","v":0},{"$f":" CM18   -    IF(AND(CN$14>$C18,CN$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CN$14-$C18-1),0)","v":0},{"$f":" CN18   -    IF(AND(CO$14>$C18,CO$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CO$14-$C18-1),0)","v":0},{"$f":" CO18   -    IF(AND(CP$14>$C18,CP$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CP$14-$C18-1),0)","v":0},{"$f":" CP18   -    IF(AND(CQ$14>$C18,CQ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CQ$14-$C18-1),0)","v":0},{"$f":" CQ18   -    IF(AND(CR$14>$C18,CR$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CR$14-$C18-1),0)","v":0},{"$f":" CR18   -    IF(AND(CS$14>$C18,CS$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CS$14-$C18-1),0)","v":0},{"$f":" CS18   -    IF(AND(CT$14>$C18,CT$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CT$14-$C18-1),0)","v":0},{"$f":" CT18   -    IF(AND(CU$14>$C18,CU$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CU$14-$C18-1),0)","v":0},{"$f":" CU18   -    IF(AND(CV$14>$C18,CV$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CV$14-$C18-1),0)","v":0},{"$f":" CV18   -    IF(AND(CW$14>$C18,CW$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CW$14-$C18-1),0)","v":0},{"$f":" CW18   -    IF(AND(CX$14>$C18,CX$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CX$14-$C18-1),0)","v":0},{"$f":" CX18   -    IF(AND(CY$14>$C18,CY$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CY$14-$C18-1),0)","v":0},{"$f":" CY18   -    IF(AND(CZ$14>$C18,CZ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,CZ$14-$C18-1),0)","v":0},{"$f":" CZ18   -    IF(AND(DA$14>$C18,DA$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DA$14-$C18-1),0)","v":0},{"$f":" DA18   -    IF(AND(DB$14>$C18,DB$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DB$14-$C18-1),0)","v":0},{"$f":" DB18   -    IF(AND(DC$14>$C18,DC$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DC$14-$C18-1),0)","v":0},{"$f":" DC18   -    IF(AND(DD$14>$C18,DD$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DD$14-$C18-1),0)","v":0},{"$f":" DD18   -    IF(AND(DE$14>$C18,DE$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DE$14-$C18-1),0)","v":0},{"$f":" DE18   -    IF(AND(DF$14>$C18,DF$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DF$14-$C18-1),0)","v":0},{"$f":" DF18   -    IF(AND(DG$14>$C18,DG$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DG$14-$C18-1),0)","v":0},{"$f":" DG18   -    IF(AND(DH$14>$C18,DH$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DH$14-$C18-1),0)","v":0},{"$f":" DH18   -    IF(AND(DI$14>$C18,DI$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DI$14-$C18-1),0)","v":0},{"$f":" DI18   -    IF(AND(DJ$14>$C18,DJ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DJ$14-$C18-1),0)","v":0},{"$f":" DJ18   -    IF(AND(DK$14>$C18,DK$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DK$14-$C18-1),0)","v":0},{"$f":" DK18   -    IF(AND(DL$14>$C18,DL$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DL$14-$C18-1),0)","v":0},{"$f":" DL18   -    IF(AND(DM$14>$C18,DM$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DM$14-$C18-1),0)","v":0},{"$f":" DM18   -    IF(AND(DN$14>$C18,DN$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DN$14-$C18-1),0)","v":0},{"$f":" DN18   -    IF(AND(DO$14>$C18,DO$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DO$14-$C18-1),0)","v":0},{"$f":" DO18   -    IF(AND(DP$14>$C18,DP$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DP$14-$C18-1),0)","v":0},{"$f":" DP18   -    IF(AND(DQ$14>$C18,DQ$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DQ$14-$C18-1),0)","v":0},{"$f":" DQ18   -    IF(AND(DR$14>$C18,DR$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DR$14-$C18-1),0)","v":0},{"$f":" DR18   -    IF(AND(DS$14>$C18,DS$14-$C18<$C$5),OFFSET(Input!$BJ18,0,DS$14-$C18-1),0)","v":0}]
[{"$f":"Calcs!A19","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E19),1,Calcs!E19)*Periods,0)","v":57},{"$f":"ROUND(MAX(B19,Input!Z19*Periods),0)","v":57},null,null,0,{"$f":" F19   -    IF(AND(G$14>$C19,G$14-$C19<$C$5),OFFSET(Input!$BJ19,0,G$14-$C19-1),0)","v":0},{"$f":" G19   -    IF(AND(H$14>$C19,H$14-$C19<$C$5),OFFSET(Input!$BJ19,0,H$14-$C19-1),0)","v":0},{"$f":" H19   -    IF(AND(I$14>$C19,I$14-$C19<$C$5),OFFSET(Input!$BJ19,0,I$14-$C19-1),0)","v":0},{"$f":" I19   -    IF(AND(J$14>$C19,J$14-$C19<$C$5),OFFSET(Input!$BJ19,0,J$14-$C19-1),0)","v":0},{"$f":" J19   -    IF(AND(K$14>$C19,K$14-$C19<$C$5),OFFSET(Input!$BJ19,0,K$14-$C19-1),0)","v":0},{"$f":" K19   -    IF(AND(L$14>$C19,L$14-$C19<$C$5),OFFSET(Input!$BJ19,0,L$14-$C19-1),0)","v":0},{"$f":" L19   -    IF(AND(M$14>$C19,M$14-$C19<$C$5),OFFSET(Input!$BJ19,0,M$14-$C19-1),0)","v":0},{"$f":" M19   -    IF(AND(N$14>$C19,N$14-$C19<$C$5),OFFSET(Input!$BJ19,0,N$14-$C19-1),0)","v":0},{"$f":" N19   -    IF(AND(O$14>$C19,O$14-$C19<$C$5),OFFSET(Input!$BJ19,0,O$14-$C19-1),0)","v":0},{"$f":" O19   -    IF(AND(P$14>$C19,P$14-$C19<$C$5),OFFSET(Input!$BJ19,0,P$14-$C19-1),0)","v":0},{"$f":" P19   -    IF(AND(Q$14>$C19,Q$14-$C19<$C$5),OFFSET(Input!$BJ19,0,Q$14-$C19-1),0)","v":0},{"$f":" Q19   -    IF(AND(R$14>$C19,R$14-$C19<$C$5),OFFSET(Input!$BJ19,0,R$14-$C19-1),0)","v":0},{"$f":" R19   -    IF(AND(S$14>$C19,S$14-$C19<$C$5),OFFSET(Input!$BJ19,0,S$14-$C19-1),0)","v":0},{"$f":" S19   -    IF(AND(T$14>$C19,T$14-$C19<$C$5),OFFSET(Input!$BJ19,0,T$14-$C19-1),0)","v":0},{"$f":" T19   -    IF(AND(U$14>$C19,U$14-$C19<$C$5),OFFSET(Input!$BJ19,0,U$14-$C19-1),0)","v":0},{"$f":" U19   -    IF(AND(V$14>$C19,V$14-$C19<$C$5),OFFSET(Input!$BJ19,0,V$14-$C19-1),0)","v":0},{"$f":" V19   -    IF(AND(W$14>$C19,W$14-$C19<$C$5),OFFSET(Input!$BJ19,0,W$14-$C19-1),0)","v":0},{"$f":" W19   -    IF(AND(X$14>$C19,X$14-$C19<$C$5),OFFSET(Input!$BJ19,0,X$14-$C19-1),0)","v":0},{"$f":" X19   -    IF(AND(Y$14>$C19,Y$14-$C19<$C$5),OFFSET(Input!$BJ19,0,Y$14-$C19-1),0)","v":0},{"$f":" Y19   -    IF(AND(Z$14>$C19,Z$14-$C19<$C$5),OFFSET(Input!$BJ19,0,Z$14-$C19-1),0)","v":0},{"$f":" Z19   -    IF(AND(AA$14>$C19,AA$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AA$14-$C19-1),0)","v":0},{"$f":" AA19   -    IF(AND(AB$14>$C19,AB$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AB$14-$C19-1),0)","v":0},{"$f":" AB19   -    IF(AND(AC$14>$C19,AC$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AC$14-$C19-1),0)","v":0},{"$f":" AC19   -    IF(AND(AD$14>$C19,AD$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AD$14-$C19-1),0)","v":0},{"$f":" AD19   -    IF(AND(AE$14>$C19,AE$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AE$14-$C19-1),0)","v":0},{"$f":" AE19   -    IF(AND(AF$14>$C19,AF$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AF$14-$C19-1),0)","v":0},{"$f":" AF19   -    IF(AND(AG$14>$C19,AG$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AG$14-$C19-1),0)","v":0},{"$f":" AG19   -    IF(AND(AH$14>$C19,AH$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AH$14-$C19-1),0)","v":0},{"$f":" AH19   -    IF(AND(AI$14>$C19,AI$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AI$14-$C19-1),0)","v":0},{"$f":" AI19   -    IF(AND(AJ$14>$C19,AJ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AJ$14-$C19-1),0)","v":0},{"$f":" AJ19   -    IF(AND(AK$14>$C19,AK$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AK$14-$C19-1),0)","v":0},{"$f":" AK19   -    IF(AND(AL$14>$C19,AL$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AL$14-$C19-1),0)","v":0},{"$f":" AL19   -    IF(AND(AM$14>$C19,AM$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AM$14-$C19-1),0)","v":0},{"$f":" AM19   -    IF(AND(AN$14>$C19,AN$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AN$14-$C19-1),0)","v":0},{"$f":" AN19   -    IF(AND(AO$14>$C19,AO$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AO$14-$C19-1),0)","v":0},{"$f":" AO19   -    IF(AND(AP$14>$C19,AP$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AP$14-$C19-1),0)","v":0},{"$f":" AP19   -    IF(AND(AQ$14>$C19,AQ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AQ$14-$C19-1),0)","v":0},{"$f":" AQ19   -    IF(AND(AR$14>$C19,AR$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AR$14-$C19-1),0)","v":0},{"$f":" AR19   -    IF(AND(AS$14>$C19,AS$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AS$14-$C19-1),0)","v":0},{"$f":" AS19   -    IF(AND(AT$14>$C19,AT$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AT$14-$C19-1),0)","v":0},{"$f":" AT19   -    IF(AND(AU$14>$C19,AU$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AU$14-$C19-1),0)","v":0},{"$f":" AU19   -    IF(AND(AV$14>$C19,AV$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AV$14-$C19-1),0)","v":0},{"$f":" AV19   -    IF(AND(AW$14>$C19,AW$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AW$14-$C19-1),0)","v":0},{"$f":" AW19   -    IF(AND(AX$14>$C19,AX$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AX$14-$C19-1),0)","v":0},{"$f":" AX19   -    IF(AND(AY$14>$C19,AY$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AY$14-$C19-1),0)","v":0},{"$f":" AY19   -    IF(AND(AZ$14>$C19,AZ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,AZ$14-$C19-1),0)","v":0},{"$f":" AZ19   -    IF(AND(BA$14>$C19,BA$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BA$14-$C19-1),0)","v":0},{"$f":" BA19   -    IF(AND(BB$14>$C19,BB$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BB$14-$C19-1),0)","v":0},{"$f":" BB19   -    IF(AND(BC$14>$C19,BC$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BC$14-$C19-1),0)","v":0},{"$f":" BC19   -    IF(AND(BD$14>$C19,BD$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BD$14-$C19-1),0)","v":0},{"$f":" BD19   -    IF(AND(BE$14>$C19,BE$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BE$14-$C19-1),0)","v":0},{"$f":" BE19   -    IF(AND(BF$14>$C19,BF$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BF$14-$C19-1),0)","v":0},{"$f":" BF19   -    IF(AND(BG$14>$C19,BG$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BG$14-$C19-1),0)","v":0},{"$f":" BG19   -    IF(AND(BH$14>$C19,BH$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BH$14-$C19-1),0)","v":0},{"$f":" BH19   -    IF(AND(BI$14>$C19,BI$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BI$14-$C19-1),0)","v":0},{"$f":" BI19   -    IF(AND(BJ$14>$C19,BJ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BJ$14-$C19-1),0)","v":0},{"$f":" BJ19   -    IF(AND(BK$14>$C19,BK$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BK$14-$C19-1),0)","v":0},{"$f":" BK19   -    IF(AND(BL$14>$C19,BL$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BL$14-$C19-1),0)","v":0},{"$f":" BL19   -    IF(AND(BM$14>$C19,BM$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BM$14-$C19-1),0)","v":0},{"$f":" BM19   -    IF(AND(BN$14>$C19,BN$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BN$14-$C19-1),0)","v":0},{"$f":" BN19   -    IF(AND(BO$14>$C19,BO$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BO$14-$C19-1),0)","v":0},{"$f":" BO19   -    IF(AND(BP$14>$C19,BP$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BP$14-$C19-1),0)","v":0},{"$f":" BP19   -    IF(AND(BQ$14>$C19,BQ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BQ$14-$C19-1),0)","v":0},{"$f":" BQ19   -    IF(AND(BR$14>$C19,BR$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BR$14-$C19-1),0)","v":0},{"$f":" BR19   -    IF(AND(BS$14>$C19,BS$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BS$14-$C19-1),0)","v":0},{"$f":" BS19   -    IF(AND(BT$14>$C19,BT$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BT$14-$C19-1),0)","v":0},{"$f":" BT19   -    IF(AND(BU$14>$C19,BU$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BU$14-$C19-1),0)","v":-1},{"$f":" BU19   -    IF(AND(BV$14>$C19,BV$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BV$14-$C19-1),0)","v":-2},{"$f":" BV19   -    IF(AND(BW$14>$C19,BW$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BW$14-$C19-1),0)","v":-2},{"$f":" BW19   -    IF(AND(BX$14>$C19,BX$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BX$14-$C19-1),0)","v":-2},{"$f":" BX19   -    IF(AND(BY$14>$C19,BY$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BY$14-$C19-1),0)","v":-2},{"$f":" BY19   -    IF(AND(BZ$14>$C19,BZ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,BZ$14-$C19-1),0)","v":-2},{"$f":" BZ19   -    IF(AND(CA$14>$C19,CA$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CA$14-$C19-1),0)","v":-2},{"$f":" CA19   -    IF(AND(CB$14>$C19,CB$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CB$14-$C19-1),0)","v":-2},{"$f":" CB19   -    IF(AND(CC$14>$C19,CC$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CC$14-$C19-1),0)","v":-2},{"$f":" CC19   -    IF(AND(CD$14>$C19,CD$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CD$14-$C19-1),0)","v":-2},{"$f":" CD19   -    IF(AND(CE$14>$C19,CE$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CE$14-$C19-1),0)","v":-2},{"$f":" CE19   -    IF(AND(CF$14>$C19,CF$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CF$14-$C19-1),0)","v":-2},{"$f":" CF19   -    IF(AND(CG$14>$C19,CG$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CG$14-$C19-1),0)","v":-2},{"$f":" CG19   -    IF(AND(CH$14>$C19,CH$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CH$14-$C19-1),0)","v":-2},{"$f":" CH19   -    IF(AND(CI$14>$C19,CI$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CI$14-$C19-1),0)","v":-2},{"$f":" CI19   -    IF(AND(CJ$14>$C19,CJ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CJ$14-$C19-1),0)","v":-2},{"$f":" CJ19   -    IF(AND(CK$14>$C19,CK$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CK$14-$C19-1),0)","v":-2},{"$f":" CK19   -    IF(AND(CL$14>$C19,CL$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CL$14-$C19-1),0)","v":-2},{"$f":" CL19   -    IF(AND(CM$14>$C19,CM$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CM$14-$C19-1),0)","v":-2},{"$f":" CM19   -    IF(AND(CN$14>$C19,CN$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CN$14-$C19-1),0)","v":-2},{"$f":" CN19   -    IF(AND(CO$14>$C19,CO$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CO$14-$C19-1),0)","v":-2},{"$f":" CO19   -    IF(AND(CP$14>$C19,CP$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CP$14-$C19-1),0)","v":-2},{"$f":" CP19   -    IF(AND(CQ$14>$C19,CQ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CQ$14-$C19-1),0)","v":-2},{"$f":" CQ19   -    IF(AND(CR$14>$C19,CR$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CR$14-$C19-1),0)","v":-2},{"$f":" CR19   -    IF(AND(CS$14>$C19,CS$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CS$14-$C19-1),0)","v":-2},{"$f":" CS19   -    IF(AND(CT$14>$C19,CT$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CT$14-$C19-1),0)","v":-2},{"$f":" CT19   -    IF(AND(CU$14>$C19,CU$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CU$14-$C19-1),0)","v":-2},{"$f":" CU19   -    IF(AND(CV$14>$C19,CV$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CV$14-$C19-1),0)","v":-2},{"$f":" CV19   -    IF(AND(CW$14>$C19,CW$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CW$14-$C19-1),0)","v":-2},{"$f":" CW19   -    IF(AND(CX$14>$C19,CX$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CX$14-$C19-1),0)","v":-2},{"$f":" CX19   -    IF(AND(CY$14>$C19,CY$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CY$14-$C19-1),0)","v":-2},{"$f":" CY19   -    IF(AND(CZ$14>$C19,CZ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,CZ$14-$C19-1),0)","v":-2},{"$f":" CZ19   -    IF(AND(DA$14>$C19,DA$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DA$14-$C19-1),0)","v":-2},{"$f":" DA19   -    IF(AND(DB$14>$C19,DB$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DB$14-$C19-1),0)","v":-2},{"$f":" DB19   -    IF(AND(DC$14>$C19,DC$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DC$14-$C19-1),0)","v":-2},{"$f":" DC19   -    IF(AND(DD$14>$C19,DD$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DD$14-$C19-1),0)","v":-2},{"$f":" DD19   -    IF(AND(DE$14>$C19,DE$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DE$14-$C19-1),0)","v":-2},{"$f":" DE19   -    IF(AND(DF$14>$C19,DF$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DF$14-$C19-1),0)","v":-2},{"$f":" DF19   -    IF(AND(DG$14>$C19,DG$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DG$14-$C19-1),0)","v":-2},{"$f":" DG19   -    IF(AND(DH$14>$C19,DH$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DH$14-$C19-1),0)","v":-2},{"$f":" DH19   -    IF(AND(DI$14>$C19,DI$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DI$14-$C19-1),0)","v":-2},{"$f":" DI19   -    IF(AND(DJ$14>$C19,DJ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DJ$14-$C19-1),0)","v":-2},{"$f":" DJ19   -    IF(AND(DK$14>$C19,DK$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DK$14-$C19-1),0)","v":-2},{"$f":" DK19   -    IF(AND(DL$14>$C19,DL$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DL$14-$C19-1),0)","v":-2},{"$f":" DL19   -    IF(AND(DM$14>$C19,DM$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DM$14-$C19-1),0)","v":-2},{"$f":" DM19   -    IF(AND(DN$14>$C19,DN$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DN$14-$C19-1),0)","v":-2},{"$f":" DN19   -    IF(AND(DO$14>$C19,DO$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DO$14-$C19-1),0)","v":-2},{"$f":" DO19   -    IF(AND(DP$14>$C19,DP$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DP$14-$C19-1),0)","v":-2},{"$f":" DP19   -    IF(AND(DQ$14>$C19,DQ$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DQ$14-$C19-1),0)","v":-2},{"$f":" DQ19   -    IF(AND(DR$14>$C19,DR$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DR$14-$C19-1),0)","v":-2},{"$f":" DR19   -    IF(AND(DS$14>$C19,DS$14-$C19<$C$5),OFFSET(Input!$BJ19,0,DS$14-$C19-1),0)","v":-2}]
[{"$f":"Calcs!A20","v":"10% (1980-2000 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E20),1,Calcs!E20)*Periods,0)","v":57},{"$f":"ROUND(MAX(B20,Input!Z20*Periods),0)","v":57},null,null,0,{"$f":" F20   -    IF(AND(G$14>$C20,G$14-$C20<$C$5),OFFSET(Input!$BJ20,0,G$14-$C20-1),0)","v":0},{"$f":" G20   -    IF(AND(H$14>$C20,H$14-$C20<$C$5),OFFSET(Input!$BJ20,0,H$14-$C20-1),0)","v":0},{"$f":" H20   -    IF(AND(I$14>$C20,I$14-$C20<$C$5),OFFSET(Input!$BJ20,0,I$14-$C20-1),0)","v":0},{"$f":" I20   -    IF(AND(J$14>$C20,J$14-$C20<$C$5),OFFSET(Input!$BJ20,0,J$14-$C20-1),0)","v":0},{"$f":" J20   -    IF(AND(K$14>$C20,K$14-$C20<$C$5),OFFSET(Input!$BJ20,0,K$14-$C20-1),0)","v":0},{"$f":" K20   -    IF(AND(L$14>$C20,L$14-$C20<$C$5),OFFSET(Input!$BJ20,0,L$14-$C20-1),0)","v":0},{"$f":" L20   -    IF(AND(M$14>$C20,M$14-$C20<$C$5),OFFSET(Input!$BJ20,0,M$14-$C20-1),0)","v":0},{"$f":" M20   -    IF(AND(N$14>$C20,N$14-$C20<$C$5),OFFSET(Input!$BJ20,0,N$14-$C20-1),0)","v":0},{"$f":" N20   -    IF(AND(O$14>$C20,O$14-$C20<$C$5),OFFSET(Input!$BJ20,0,O$14-$C20-1),0)","v":0},{"$f":" O20   -    IF(AND(P$14>$C20,P$14-$C20<$C$5),OFFSET(Input!$BJ20,0,P$14-$C20-1),0)","v":0},{"$f":" P20   -    IF(AND(Q$14>$C20,Q$14-$C20<$C$5),OFFSET(Input!$BJ20,0,Q$14-$C20-1),0)","v":0},{"$f":" Q20   -    IF(AND(R$14>$C20,R$14-$C20<$C$5),OFFSET(Input!$BJ20,0,R$14-$C20-1),0)","v":0},{"$f":" R20   -    IF(AND(S$14>$C20,S$14-$C20<$C$5),OFFSET(Input!$BJ20,0,S$14-$C20-1),0)","v":0},{"$f":" S20   -    IF(AND(T$14>$C20,T$14-$C20<$C$5),OFFSET(Input!$BJ20,0,T$14-$C20-1),0)","v":0},{"$f":" T20   -    IF(AND(U$14>$C20,U$14-$C20<$C$5),OFFSET(Input!$BJ20,0,U$14-$C20-1),0)","v":0},{"$f":" U20   -    IF(AND(V$14>$C20,V$14-$C20<$C$5),OFFSET(Input!$BJ20,0,V$14-$C20-1),0)","v":0},{"$f":" V20   -    IF(AND(W$14>$C20,W$14-$C20<$C$5),OFFSET(Input!$BJ20,0,W$14-$C20-1),0)","v":0},{"$f":" W20   -    IF(AND(X$14>$C20,X$14-$C20<$C$5),OFFSET(Input!$BJ20,0,X$14-$C20-1),0)","v":0},{"$f":" X20   -    IF(AND(Y$14>$C20,Y$14-$C20<$C$5),OFFSET(Input!$BJ20,0,Y$14-$C20-1),0)","v":0},{"$f":" Y20   -    IF(AND(Z$14>$C20,Z$14-$C20<$C$5),OFFSET(Input!$BJ20,0,Z$14-$C20-1),0)","v":0},{"$f":" Z20   -    IF(AND(AA$14>$C20,AA$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AA$14-$C20-1),0)","v":0},{"$f":" AA20   -    IF(AND(AB$14>$C20,AB$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AB$14-$C20-1),0)","v":0},{"$f":" AB20   -    IF(AND(AC$14>$C20,AC$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AC$14-$C20-1),0)","v":0},{"$f":" AC20   -    IF(AND(AD$14>$C20,AD$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AD$14-$C20-1),0)","v":0},{"$f":" AD20   -    IF(AND(AE$14>$C20,AE$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AE$14-$C20-1),0)","v":0},{"$f":" AE20   -    IF(AND(AF$14>$C20,AF$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AF$14-$C20-1),0)","v":0},{"$f":" AF20   -    IF(AND(AG$14>$C20,AG$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AG$14-$C20-1),0)","v":0},{"$f":" AG20   -    IF(AND(AH$14>$C20,AH$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AH$14-$C20-1),0)","v":0},{"$f":" AH20   -    IF(AND(AI$14>$C20,AI$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AI$14-$C20-1),0)","v":0},{"$f":" AI20   -    IF(AND(AJ$14>$C20,AJ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AJ$14-$C20-1),0)","v":0},{"$f":" AJ20   -    IF(AND(AK$14>$C20,AK$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AK$14-$C20-1),0)","v":0},{"$f":" AK20   -    IF(AND(AL$14>$C20,AL$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AL$14-$C20-1),0)","v":0},{"$f":" AL20   -    IF(AND(AM$14>$C20,AM$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AM$14-$C20-1),0)","v":0},{"$f":" AM20   -    IF(AND(AN$14>$C20,AN$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AN$14-$C20-1),0)","v":0},{"$f":" AN20   -    IF(AND(AO$14>$C20,AO$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AO$14-$C20-1),0)","v":0},{"$f":" AO20   -    IF(AND(AP$14>$C20,AP$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AP$14-$C20-1),0)","v":0},{"$f":" AP20   -    IF(AND(AQ$14>$C20,AQ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AQ$14-$C20-1),0)","v":0},{"$f":" AQ20   -    IF(AND(AR$14>$C20,AR$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AR$14-$C20-1),0)","v":0},{"$f":" AR20   -    IF(AND(AS$14>$C20,AS$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AS$14-$C20-1),0)","v":0},{"$f":" AS20   -    IF(AND(AT$14>$C20,AT$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AT$14-$C20-1),0)","v":0},{"$f":" AT20   -    IF(AND(AU$14>$C20,AU$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AU$14-$C20-1),0)","v":0},{"$f":" AU20   -    IF(AND(AV$14>$C20,AV$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AV$14-$C20-1),0)","v":0},{"$f":" AV20   -    IF(AND(AW$14>$C20,AW$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AW$14-$C20-1),0)","v":0},{"$f":" AW20   -    IF(AND(AX$14>$C20,AX$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AX$14-$C20-1),0)","v":0},{"$f":" AX20   -    IF(AND(AY$14>$C20,AY$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AY$14-$C20-1),0)","v":0},{"$f":" AY20   -    IF(AND(AZ$14>$C20,AZ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,AZ$14-$C20-1),0)","v":0},{"$f":" AZ20   -    IF(AND(BA$14>$C20,BA$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BA$14-$C20-1),0)","v":0},{"$f":" BA20   -    IF(AND(BB$14>$C20,BB$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BB$14-$C20-1),0)","v":0},{"$f":" BB20   -    IF(AND(BC$14>$C20,BC$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BC$14-$C20-1),0)","v":0},{"$f":" BC20   -    IF(AND(BD$14>$C20,BD$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BD$14-$C20-1),0)","v":0},{"$f":" BD20   -    IF(AND(BE$14>$C20,BE$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BE$14-$C20-1),0)","v":0},{"$f":" BE20   -    IF(AND(BF$14>$C20,BF$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BF$14-$C20-1),0)","v":0},{"$f":" BF20   -    IF(AND(BG$14>$C20,BG$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BG$14-$C20-1),0)","v":0},{"$f":" BG20   -    IF(AND(BH$14>$C20,BH$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BH$14-$C20-1),0)","v":0},{"$f":" BH20   -    IF(AND(BI$14>$C20,BI$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BI$14-$C20-1),0)","v":0},{"$f":" BI20   -    IF(AND(BJ$14>$C20,BJ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BJ$14-$C20-1),0)","v":0},{"$f":" BJ20   -    IF(AND(BK$14>$C20,BK$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BK$14-$C20-1),0)","v":0},{"$f":" BK20   -    IF(AND(BL$14>$C20,BL$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BL$14-$C20-1),0)","v":0},{"$f":" BL20   -    IF(AND(BM$14>$C20,BM$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BM$14-$C20-1),0)","v":0},{"$f":" BM20   -    IF(AND(BN$14>$C20,BN$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BN$14-$C20-1),0)","v":0},{"$f":" BN20   -    IF(AND(BO$14>$C20,BO$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BO$14-$C20-1),0)","v":0},{"$f":" BO20   -    IF(AND(BP$14>$C20,BP$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BP$14-$C20-1),0)","v":0},{"$f":" BP20   -    IF(AND(BQ$14>$C20,BQ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BQ$14-$C20-1),0)","v":0},{"$f":" BQ20   -    IF(AND(BR$14>$C20,BR$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BR$14-$C20-1),0)","v":0},{"$f":" BR20   -    IF(AND(BS$14>$C20,BS$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BS$14-$C20-1),0)","v":-1},{"$f":" BS20   -    IF(AND(BT$14>$C20,BT$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BT$14-$C20-1),0)","v":-2},{"$f":" BT20   -    IF(AND(BU$14>$C20,BU$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BU$14-$C20-1),0)","v":-2},{"$f":" BU20   -    IF(AND(BV$14>$C20,BV$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BV$14-$C20-1),0)","v":-2},{"$f":" BV20   -    IF(AND(BW$14>$C20,BW$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BW$14-$C20-1),0)","v":-2},{"$f":" BW20   -    IF(AND(BX$14>$C20,BX$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BX$14-$C20-1),0)","v":-2},{"$f":" BX20   -    IF(AND(BY$14>$C20,BY$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BY$14-$C20-1),0)","v":-2},{"$f":" BY20   -    IF(AND(BZ$14>$C20,BZ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,BZ$14-$C20-1),0)","v":-2},{"$f":" BZ20   -    IF(AND(CA$14>$C20,CA$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CA$14-$C20-1),0)","v":-2},{"$f":" CA20   -    IF(AND(CB$14>$C20,CB$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CB$14-$C20-1),0)","v":-2},{"$f":" CB20   -    IF(AND(CC$14>$C20,CC$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CC$14-$C20-1),0)","v":-2},{"$f":" CC20   -    IF(AND(CD$14>$C20,CD$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CD$14-$C20-1),0)","v":-2},{"$f":" CD20   -    IF(AND(CE$14>$C20,CE$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CE$14-$C20-1),0)","v":-2},{"$f":" CE20   -    IF(AND(CF$14>$C20,CF$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CF$14-$C20-1),0)","v":-2},{"$f":" CF20   -    IF(AND(CG$14>$C20,CG$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CG$14-$C20-1),0)","v":-2},{"$f":" CG20   -    IF(AND(CH$14>$C20,CH$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CH$14-$C20-1),0)","v":-2},{"$f":" CH20   -    IF(AND(CI$14>$C20,CI$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CI$14-$C20-1),0)","v":-2},{"$f":" CI20   -    IF(AND(CJ$14>$C20,CJ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CJ$14-$C20-1),0)","v":-2},{"$f":" CJ20   -    IF(AND(CK$14>$C20,CK$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CK$14-$C20-1),0)","v":-2},{"$f":" CK20   -    IF(AND(CL$14>$C20,CL$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CL$14-$C20-1),0)","v":-2},{"$f":" CL20   -    IF(AND(CM$14>$C20,CM$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CM$14-$C20-1),0)","v":-2},{"$f":" CM20   -    IF(AND(CN$14>$C20,CN$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CN$14-$C20-1),0)","v":-2},{"$f":" CN20   -    IF(AND(CO$14>$C20,CO$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CO$14-$C20-1),0)","v":-2},{"$f":" CO20   -    IF(AND(CP$14>$C20,CP$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CP$14-$C20-1),0)","v":-2},{"$f":" CP20   -    IF(AND(CQ$14>$C20,CQ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CQ$14-$C20-1),0)","v":-2},{"$f":" CQ20   -    IF(AND(CR$14>$C20,CR$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CR$14-$C20-1),0)","v":-2},{"$f":" CR20   -    IF(AND(CS$14>$C20,CS$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CS$14-$C20-1),0)","v":-2},{"$f":" CS20   -    IF(AND(CT$14>$C20,CT$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CT$14-$C20-1),0)","v":-2},{"$f":" CT20   -    IF(AND(CU$14>$C20,CU$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CU$14-$C20-1),0)","v":-2},{"$f":" CU20   -    IF(AND(CV$14>$C20,CV$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CV$14-$C20-1),0)","v":-2},{"$f":" CV20   -    IF(AND(CW$14>$C20,CW$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CW$14-$C20-1),0)","v":-2},{"$f":" CW20   -    IF(AND(CX$14>$C20,CX$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CX$14-$C20-1),0)","v":-2},{"$f":" CX20   -    IF(AND(CY$14>$C20,CY$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CY$14-$C20-1),0)","v":-2},{"$f":" CY20   -    IF(AND(CZ$14>$C20,CZ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,CZ$14-$C20-1),0)","v":-2},{"$f":" CZ20   -    IF(AND(DA$14>$C20,DA$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DA$14-$C20-1),0)","v":-2},{"$f":" DA20   -    IF(AND(DB$14>$C20,DB$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DB$14-$C20-1),0)","v":-2},{"$f":" DB20   -    IF(AND(DC$14>$C20,DC$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DC$14-$C20-1),0)","v":-2},{"$f":" DC20   -    IF(AND(DD$14>$C20,DD$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DD$14-$C20-1),0)","v":-2},{"$f":" DD20   -    IF(AND(DE$14>$C20,DE$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DE$14-$C20-1),0)","v":-2},{"$f":" DE20   -    IF(AND(DF$14>$C20,DF$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DF$14-$C20-1),0)","v":-2},{"$f":" DF20   -    IF(AND(DG$14>$C20,DG$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DG$14-$C20-1),0)","v":-2},{"$f":" DG20   -    IF(AND(DH$14>$C20,DH$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DH$14-$C20-1),0)","v":-2},{"$f":" DH20   -    IF(AND(DI$14>$C20,DI$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DI$14-$C20-1),0)","v":-2},{"$f":" DI20   -    IF(AND(DJ$14>$C20,DJ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DJ$14-$C20-1),0)","v":-2},{"$f":" DJ20   -    IF(AND(DK$14>$C20,DK$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DK$14-$C20-1),0)","v":-2},{"$f":" DK20   -    IF(AND(DL$14>$C20,DL$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DL$14-$C20-1),0)","v":-2},{"$f":" DL20   -    IF(AND(DM$14>$C20,DM$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DM$14-$C20-1),0)","v":-2},{"$f":" DM20   -    IF(AND(DN$14>$C20,DN$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DN$14-$C20-1),0)","v":-2},{"$f":" DN20   -    IF(AND(DO$14>$C20,DO$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DO$14-$C20-1),0)","v":-2},{"$f":" DO20   -    IF(AND(DP$14>$C20,DP$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DP$14-$C20-1),0)","v":-2},{"$f":" DP20   -    IF(AND(DQ$14>$C20,DQ$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DQ$14-$C20-1),0)","v":-2},{"$f":" DQ20   -    IF(AND(DR$14>$C20,DR$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DR$14-$C20-1),0)","v":-2},{"$f":" DR20   -    IF(AND(DS$14>$C20,DS$14-$C20<$C$5),OFFSET(Input!$BJ20,0,DS$14-$C20-1),0)","v":-2}]
[{"$f":"Calcs!A21","v":"10%  (2001-2008 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E21),1,Calcs!E21)*Periods,0)","v":57},{"$f":"ROUND(MAX(B21,Input!Z21*Periods),0)","v":57},null,null,0,{"$f":" F21   -    IF(AND(G$14>$C21,G$14-$C21<$C$5),OFFSET(Input!$BJ21,0,G$14-$C21-1),0)","v":0},{"$f":" G21   -    IF(AND(H$14>$C21,H$14-$C21<$C$5),OFFSET(Input!$BJ21,0,H$14-$C21-1),0)","v":0},{"$f":" H21   -    IF(AND(I$14>$C21,I$14-$C21<$C$5),OFFSET(Input!$BJ21,0,I$14-$C21-1),0)","v":0},{"$f":" I21   -    IF(AND(J$14>$C21,J$14-$C21<$C$5),OFFSET(Input!$BJ21,0,J$14-$C21-1),0)","v":0},{"$f":" J21   -    IF(AND(K$14>$C21,K$14-$C21<$C$5),OFFSET(Input!$BJ21,0,K$14-$C21-1),0)","v":0},{"$f":" K21   -    IF(AND(L$14>$C21,L$14-$C21<$C$5),OFFSET(Input!$BJ21,0,L$14-$C21-1),0)","v":0},{"$f":" L21   -    IF(AND(M$14>$C21,M$14-$C21<$C$5),OFFSET(Input!$BJ21,0,M$14-$C21-1),0)","v":0},{"$f":" M21   -    IF(AND(N$14>$C21,N$14-$C21<$C$5),OFFSET(Input!$BJ21,0,N$14-$C21-1),0)","v":0},{"$f":" N21   -    IF(AND(O$14>$C21,O$14-$C21<$C$5),OFFSET(Input!$BJ21,0,O$14-$C21-1),0)","v":0},{"$f":" O21   -    IF(AND(P$14>$C21,P$14-$C21<$C$5),OFFSET(Input!$BJ21,0,P$14-$C21-1),0)","v":0},{"$f":" P21   -    IF(AND(Q$14>$C21,Q$14-$C21<$C$5),OFFSET(Input!$BJ21,0,Q$14-$C21-1),0)","v":0},{"$f":" Q21   -    IF(AND(R$14>$C21,R$14-$C21<$C$5),OFFSET(Input!$BJ21,0,R$14-$C21-1),0)","v":0},{"$f":" R21   -    IF(AND(S$14>$C21,S$14-$C21<$C$5),OFFSET(Input!$BJ21,0,S$14-$C21-1),0)","v":0},{"$f":" S21   -    IF(AND(T$14>$C21,T$14-$C21<$C$5),OFFSET(Input!$BJ21,0,T$14-$C21-1),0)","v":0},{"$f":" T21   -    IF(AND(U$14>$C21,U$14-$C21<$C$5),OFFSET(Input!$BJ21,0,U$14-$C21-1),0)","v":0},{"$f":" U21   -    IF(AND(V$14>$C21,V$14-$C21<$C$5),OFFSET(Input!$BJ21,0,V$14-$C21-1),0)","v":0},{"$f":" V21   -    IF(AND(W$14>$C21,W$14-$C21<$C$5),OFFSET(Input!$BJ21,0,W$14-$C21-1),0)","v":0},{"$f":" W21   -    IF(AND(X$14>$C21,X$14-$C21<$C$5),OFFSET(Input!$BJ21,0,X$14-$C21-1),0)","v":0},{"$f":" X21   -    IF(AND(Y$14>$C21,Y$14-$C21<$C$5),OFFSET(Input!$BJ21,0,Y$14-$C21-1),0)","v":0},{"$f":" Y21   -    IF(AND(Z$14>$C21,Z$14-$C21<$C$5),OFFSET(Input!$BJ21,0,Z$14-$C21-1),0)","v":0},{"$f":" Z21   -    IF(AND(AA$14>$C21,AA$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AA$14-$C21-1),0)","v":0},{"$f":" AA21   -    IF(AND(AB$14>$C21,AB$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AB$14-$C21-1),0)","v":0},{"$f":" AB21   -    IF(AND(AC$14>$C21,AC$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AC$14-$C21-1),0)","v":0},{"$f":" AC21   -    IF(AND(AD$14>$C21,AD$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AD$14-$C21-1),0)","v":0},{"$f":" AD21   -    IF(AND(AE$14>$C21,AE$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AE$14-$C21-1),0)","v":0},{"$f":" AE21   -    IF(AND(AF$14>$C21,AF$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AF$14-$C21-1),0)","v":0},{"$f":" AF21   -    IF(AND(AG$14>$C21,AG$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AG$14-$C21-1),0)","v":0},{"$f":" AG21   -    IF(AND(AH$14>$C21,AH$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AH$14-$C21-1),0)","v":0},{"$f":" AH21   -    IF(AND(AI$14>$C21,AI$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AI$14-$C21-1),0)","v":0},{"$f":" AI21   -    IF(AND(AJ$14>$C21,AJ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AJ$14-$C21-1),0)","v":0},{"$f":" AJ21   -    IF(AND(AK$14>$C21,AK$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AK$14-$C21-1),0)","v":0},{"$f":" AK21   -    IF(AND(AL$14>$C21,AL$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AL$14-$C21-1),0)","v":0},{"$f":" AL21   -    IF(AND(AM$14>$C21,AM$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AM$14-$C21-1),0)","v":0},{"$f":" AM21   -    IF(AND(AN$14>$C21,AN$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AN$14-$C21-1),0)","v":0},{"$f":" AN21   -    IF(AND(AO$14>$C21,AO$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AO$14-$C21-1),0)","v":0},{"$f":" AO21   -    IF(AND(AP$14>$C21,AP$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AP$14-$C21-1),0)","v":0},{"$f":" AP21   -    IF(AND(AQ$14>$C21,AQ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AQ$14-$C21-1),0)","v":0},{"$f":" AQ21   -    IF(AND(AR$14>$C21,AR$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AR$14-$C21-1),0)","v":0},{"$f":" AR21   -    IF(AND(AS$14>$C21,AS$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AS$14-$C21-1),0)","v":0},{"$f":" AS21   -    IF(AND(AT$14>$C21,AT$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AT$14-$C21-1),0)","v":0},{"$f":" AT21   -    IF(AND(AU$14>$C21,AU$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AU$14-$C21-1),0)","v":0},{"$f":" AU21   -    IF(AND(AV$14>$C21,AV$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AV$14-$C21-1),0)","v":0},{"$f":" AV21   -    IF(AND(AW$14>$C21,AW$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AW$14-$C21-1),0)","v":0},{"$f":" AW21   -    IF(AND(AX$14>$C21,AX$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AX$14-$C21-1),0)","v":0},{"$f":" AX21   -    IF(AND(AY$14>$C21,AY$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AY$14-$C21-1),0)","v":0},{"$f":" AY21   -    IF(AND(AZ$14>$C21,AZ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,AZ$14-$C21-1),0)","v":0},{"$f":" AZ21   -    IF(AND(BA$14>$C21,BA$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BA$14-$C21-1),0)","v":0},{"$f":" BA21   -    IF(AND(BB$14>$C21,BB$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BB$14-$C21-1),0)","v":0},{"$f":" BB21   -    IF(AND(BC$14>$C21,BC$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BC$14-$C21-1),0)","v":0},{"$f":" BC21   -    IF(AND(BD$14>$C21,BD$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BD$14-$C21-1),0)","v":0},{"$f":" BD21   -    IF(AND(BE$14>$C21,BE$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BE$14-$C21-1),0)","v":0},{"$f":" BE21   -    IF(AND(BF$14>$C21,BF$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BF$14-$C21-1),0)","v":0},{"$f":" BF21   -    IF(AND(BG$14>$C21,BG$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BG$14-$C21-1),0)","v":0},{"$f":" BG21   -    IF(AND(BH$14>$C21,BH$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BH$14-$C21-1),0)","v":0},{"$f":" BH21   -    IF(AND(BI$14>$C21,BI$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BI$14-$C21-1),0)","v":0},{"$f":" BI21   -    IF(AND(BJ$14>$C21,BJ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BJ$14-$C21-1),0)","v":0},{"$f":" BJ21   -    IF(AND(BK$14>$C21,BK$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BK$14-$C21-1),0)","v":0},{"$f":" BK21   -    IF(AND(BL$14>$C21,BL$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BL$14-$C21-1),0)","v":0},{"$f":" BL21   -    IF(AND(BM$14>$C21,BM$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BM$14-$C21-1),0)","v":0},{"$f":" BM21   -    IF(AND(BN$14>$C21,BN$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BN$14-$C21-1),0)","v":0},{"$f":" BN21   -    IF(AND(BO$14>$C21,BO$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BO$14-$C21-1),0)","v":0},{"$f":" BO21   -    IF(AND(BP$14>$C21,BP$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BP$14-$C21-1),0)","v":0},{"$f":" BP21   -    IF(AND(BQ$14>$C21,BQ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BQ$14-$C21-1),0)","v":0},{"$f":" BQ21   -    IF(AND(BR$14>$C21,BR$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BR$14-$C21-1),0)","v":0},{"$f":" BR21   -    IF(AND(BS$14>$C21,BS$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BS$14-$C21-1),0)","v":-1},{"$f":" BS21   -    IF(AND(BT$14>$C21,BT$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BT$14-$C21-1),0)","v":-1},{"$f":" BT21   -    IF(AND(BU$14>$C21,BU$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BU$14-$C21-1),0)","v":-2},{"$f":" BU21   -    IF(AND(BV$14>$C21,BV$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BV$14-$C21-1),0)","v":-3},{"$f":" BV21   -    IF(AND(BW$14>$C21,BW$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BW$14-$C21-1),0)","v":-3},{"$f":" BW21   -    IF(AND(BX$14>$C21,BX$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BX$14-$C21-1),0)","v":-3},{"$f":" BX21   -    IF(AND(BY$14>$C21,BY$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BY$14-$C21-1),0)","v":-3},{"$f":" BY21   -    IF(AND(BZ$14>$C21,BZ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,BZ$14-$C21-1),0)","v":-3},{"$f":" BZ21   -    IF(AND(CA$14>$C21,CA$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CA$14-$C21-1),0)","v":-3},{"$f":" CA21   -    IF(AND(CB$14>$C21,CB$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CB$14-$C21-1),0)","v":-3},{"$f":" CB21   -    IF(AND(CC$14>$C21,CC$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CC$14-$C21-1),0)","v":-3},{"$f":" CC21   -    IF(AND(CD$14>$C21,CD$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CD$14-$C21-1),0)","v":-3},{"$f":" CD21   -    IF(AND(CE$14>$C21,CE$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CE$14-$C21-1),0)","v":-3},{"$f":" CE21   -    IF(AND(CF$14>$C21,CF$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CF$14-$C21-1),0)","v":-3},{"$f":" CF21   -    IF(AND(CG$14>$C21,CG$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CG$14-$C21-1),0)","v":-3},{"$f":" CG21   -    IF(AND(CH$14>$C21,CH$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CH$14-$C21-1),0)","v":-3},{"$f":" CH21   -    IF(AND(CI$14>$C21,CI$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CI$14-$C21-1),0)","v":-3},{"$f":" CI21   -    IF(AND(CJ$14>$C21,CJ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CJ$14-$C21-1),0)","v":-3},{"$f":" CJ21   -    IF(AND(CK$14>$C21,CK$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CK$14-$C21-1),0)","v":-3},{"$f":" CK21   -    IF(AND(CL$14>$C21,CL$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CL$14-$C21-1),0)","v":-3},{"$f":" CL21   -    IF(AND(CM$14>$C21,CM$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CM$14-$C21-1),0)","v":-3},{"$f":" CM21   -    IF(AND(CN$14>$C21,CN$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CN$14-$C21-1),0)","v":-3},{"$f":" CN21   -    IF(AND(CO$14>$C21,CO$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CO$14-$C21-1),0)","v":-3},{"$f":" CO21   -    IF(AND(CP$14>$C21,CP$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CP$14-$C21-1),0)","v":-3},{"$f":" CP21   -    IF(AND(CQ$14>$C21,CQ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CQ$14-$C21-1),0)","v":-3},{"$f":" CQ21   -    IF(AND(CR$14>$C21,CR$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CR$14-$C21-1),0)","v":-3},{"$f":" CR21   -    IF(AND(CS$14>$C21,CS$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CS$14-$C21-1),0)","v":-3},{"$f":" CS21   -    IF(AND(CT$14>$C21,CT$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CT$14-$C21-1),0)","v":-3},{"$f":" CT21   -    IF(AND(CU$14>$C21,CU$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CU$14-$C21-1),0)","v":-3},{"$f":" CU21   -    IF(AND(CV$14>$C21,CV$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CV$14-$C21-1),0)","v":-3},{"$f":" CV21   -    IF(AND(CW$14>$C21,CW$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CW$14-$C21-1),0)","v":-3},{"$f":" CW21   -    IF(AND(CX$14>$C21,CX$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CX$14-$C21-1),0)","v":-3},{"$f":" CX21   -    IF(AND(CY$14>$C21,CY$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CY$14-$C21-1),0)","v":-3},{"$f":" CY21   -    IF(AND(CZ$14>$C21,CZ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,CZ$14-$C21-1),0)","v":-3},{"$f":" CZ21   -    IF(AND(DA$14>$C21,DA$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DA$14-$C21-1),0)","v":-3},{"$f":" DA21   -    IF(AND(DB$14>$C21,DB$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DB$14-$C21-1),0)","v":-3},{"$f":" DB21   -    IF(AND(DC$14>$C21,DC$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DC$14-$C21-1),0)","v":-3},{"$f":" DC21   -    IF(AND(DD$14>$C21,DD$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DD$14-$C21-1),0)","v":-3},{"$f":" DD21   -    IF(AND(DE$14>$C21,DE$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DE$14-$C21-1),0)","v":-3},{"$f":" DE21   -    IF(AND(DF$14>$C21,DF$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DF$14-$C21-1),0)","v":-3},{"$f":" DF21   -    IF(AND(DG$14>$C21,DG$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DG$14-$C21-1),0)","v":-3},{"$f":" DG21   -    IF(AND(DH$14>$C21,DH$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DH$14-$C21-1),0)","v":-3},{"$f":" DH21   -    IF(AND(DI$14>$C21,DI$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DI$14-$C21-1),0)","v":-3},{"$f":" DI21   -    IF(AND(DJ$14>$C21,DJ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DJ$14-$C21-1),0)","v":-3},{"$f":" DJ21   -    IF(AND(DK$14>$C21,DK$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DK$14-$C21-1),0)","v":-3},{"$f":" DK21   -    IF(AND(DL$14>$C21,DL$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DL$14-$C21-1),0)","v":-3},{"$f":" DL21   -    IF(AND(DM$14>$C21,DM$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DM$14-$C21-1),0)","v":-3},{"$f":" DM21   -    IF(AND(DN$14>$C21,DN$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DN$14-$C21-1),0)","v":-3},{"$f":" DN21   -    IF(AND(DO$14>$C21,DO$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DO$14-$C21-1),0)","v":-3},{"$f":" DO21   -    IF(AND(DP$14>$C21,DP$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DP$14-$C21-1),0)","v":-3},{"$f":" DP21   -    IF(AND(DQ$14>$C21,DQ$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DQ$14-$C21-1),0)","v":-3},{"$f":" DQ21   -    IF(AND(DR$14>$C21,DR$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DR$14-$C21-1),0)","v":-3},{"$f":" DR21   -    IF(AND(DS$14>$C21,DS$14-$C21<$C$5),OFFSET(Input!$BJ21,0,DS$14-$C21-1),0)","v":-3}]
[{"$f":"Calcs!A22","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E22),1,Calcs!E22)*Periods,0)","v":57},{"$f":"ROUND(MAX(B22,Input!Z22*Periods),0)","v":57},null,null,0,{"$f":" F22   -    IF(AND(G$14>$C22,G$14-$C22<$C$5),OFFSET(Input!$BJ22,0,G$14-$C22-1),0)","v":0},{"$f":" G22   -    IF(AND(H$14>$C22,H$14-$C22<$C$5),OFFSET(Input!$BJ22,0,H$14-$C22-1),0)","v":0},{"$f":" H22   -    IF(AND(I$14>$C22,I$14-$C22<$C$5),OFFSET(Input!$BJ22,0,I$14-$C22-1),0)","v":0},{"$f":" I22   -    IF(AND(J$14>$C22,J$14-$C22<$C$5),OFFSET(Input!$BJ22,0,J$14-$C22-1),0)","v":0},{"$f":" J22   -    IF(AND(K$14>$C22,K$14-$C22<$C$5),OFFSET(Input!$BJ22,0,K$14-$C22-1),0)","v":0},{"$f":" K22   -    IF(AND(L$14>$C22,L$14-$C22<$C$5),OFFSET(Input!$BJ22,0,L$14-$C22-1),0)","v":0},{"$f":" L22   -    IF(AND(M$14>$C22,M$14-$C22<$C$5),OFFSET(Input!$BJ22,0,M$14-$C22-1),0)","v":0},{"$f":" M22   -    IF(AND(N$14>$C22,N$14-$C22<$C$5),OFFSET(Input!$BJ22,0,N$14-$C22-1),0)","v":0},{"$f":" N22   -    IF(AND(O$14>$C22,O$14-$C22<$C$5),OFFSET(Input!$BJ22,0,O$14-$C22-1),0)","v":0},{"$f":" O22   -    IF(AND(P$14>$C22,P$14-$C22<$C$5),OFFSET(Input!$BJ22,0,P$14-$C22-1),0)","v":0},{"$f":" P22   -    IF(AND(Q$14>$C22,Q$14-$C22<$C$5),OFFSET(Input!$BJ22,0,Q$14-$C22-1),0)","v":0},{"$f":" Q22   -    IF(AND(R$14>$C22,R$14-$C22<$C$5),OFFSET(Input!$BJ22,0,R$14-$C22-1),0)","v":0},{"$f":" R22   -    IF(AND(S$14>$C22,S$14-$C22<$C$5),OFFSET(Input!$BJ22,0,S$14-$C22-1),0)","v":0},{"$f":" S22   -    IF(AND(T$14>$C22,T$14-$C22<$C$5),OFFSET(Input!$BJ22,0,T$14-$C22-1),0)","v":0},{"$f":" T22   -    IF(AND(U$14>$C22,U$14-$C22<$C$5),OFFSET(Input!$BJ22,0,U$14-$C22-1),0)","v":0},{"$f":" U22   -    IF(AND(V$14>$C22,V$14-$C22<$C$5),OFFSET(Input!$BJ22,0,V$14-$C22-1),0)","v":0},{"$f":" V22   -    IF(AND(W$14>$C22,W$14-$C22<$C$5),OFFSET(Input!$BJ22,0,W$14-$C22-1),0)","v":0},{"$f":" W22   -    IF(AND(X$14>$C22,X$14-$C22<$C$5),OFFSET(Input!$BJ22,0,X$14-$C22-1),0)","v":0},{"$f":" X22   -    IF(AND(Y$14>$C22,Y$14-$C22<$C$5),OFFSET(Input!$BJ22,0,Y$14-$C22-1),0)","v":0},{"$f":" Y22   -    IF(AND(Z$14>$C22,Z$14-$C22<$C$5),OFFSET(Input!$BJ22,0,Z$14-$C22-1),0)","v":0},{"$f":" Z22   -    IF(AND(AA$14>$C22,AA$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AA$14-$C22-1),0)","v":0},{"$f":" AA22   -    IF(AND(AB$14>$C22,AB$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AB$14-$C22-1),0)","v":0},{"$f":" AB22   -    IF(AND(AC$14>$C22,AC$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AC$14-$C22-1),0)","v":0},{"$f":" AC22   -    IF(AND(AD$14>$C22,AD$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AD$14-$C22-1),0)","v":0},{"$f":" AD22   -    IF(AND(AE$14>$C22,AE$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AE$14-$C22-1),0)","v":0},{"$f":" AE22   -    IF(AND(AF$14>$C22,AF$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AF$14-$C22-1),0)","v":0},{"$f":" AF22   -    IF(AND(AG$14>$C22,AG$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AG$14-$C22-1),0)","v":0},{"$f":" AG22   -    IF(AND(AH$14>$C22,AH$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AH$14-$C22-1),0)","v":0},{"$f":" AH22   -    IF(AND(AI$14>$C22,AI$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AI$14-$C22-1),0)","v":0},{"$f":" AI22   -    IF(AND(AJ$14>$C22,AJ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AJ$14-$C22-1),0)","v":0},{"$f":" AJ22   -    IF(AND(AK$14>$C22,AK$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AK$14-$C22-1),0)","v":0},{"$f":" AK22   -    IF(AND(AL$14>$C22,AL$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AL$14-$C22-1),0)","v":0},{"$f":" AL22   -    IF(AND(AM$14>$C22,AM$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AM$14-$C22-1),0)","v":0},{"$f":" AM22   -    IF(AND(AN$14>$C22,AN$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AN$14-$C22-1),0)","v":0},{"$f":" AN22   -    IF(AND(AO$14>$C22,AO$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AO$14-$C22-1),0)","v":0},{"$f":" AO22   -    IF(AND(AP$14>$C22,AP$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AP$14-$C22-1),0)","v":0},{"$f":" AP22   -    IF(AND(AQ$14>$C22,AQ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AQ$14-$C22-1),0)","v":0},{"$f":" AQ22   -    IF(AND(AR$14>$C22,AR$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AR$14-$C22-1),0)","v":0},{"$f":" AR22   -    IF(AND(AS$14>$C22,AS$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AS$14-$C22-1),0)","v":0},{"$f":" AS22   -    IF(AND(AT$14>$C22,AT$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AT$14-$C22-1),0)","v":0},{"$f":" AT22   -    IF(AND(AU$14>$C22,AU$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AU$14-$C22-1),0)","v":0},{"$f":" AU22   -    IF(AND(AV$14>$C22,AV$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AV$14-$C22-1),0)","v":0},{"$f":" AV22   -    IF(AND(AW$14>$C22,AW$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AW$14-$C22-1),0)","v":0},{"$f":" AW22   -    IF(AND(AX$14>$C22,AX$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AX$14-$C22-1),0)","v":0},{"$f":" AX22   -    IF(AND(AY$14>$C22,AY$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AY$14-$C22-1),0)","v":0},{"$f":" AY22   -    IF(AND(AZ$14>$C22,AZ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,AZ$14-$C22-1),0)","v":0},{"$f":" AZ22   -    IF(AND(BA$14>$C22,BA$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BA$14-$C22-1),0)","v":0},{"$f":" BA22   -    IF(AND(BB$14>$C22,BB$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BB$14-$C22-1),0)","v":0},{"$f":" BB22   -    IF(AND(BC$14>$C22,BC$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BC$14-$C22-1),0)","v":0},{"$f":" BC22   -    IF(AND(BD$14>$C22,BD$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BD$14-$C22-1),0)","v":0},{"$f":" BD22   -    IF(AND(BE$14>$C22,BE$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BE$14-$C22-1),0)","v":0},{"$f":" BE22   -    IF(AND(BF$14>$C22,BF$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BF$14-$C22-1),0)","v":0},{"$f":" BF22   -    IF(AND(BG$14>$C22,BG$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BG$14-$C22-1),0)","v":0},{"$f":" BG22   -    IF(AND(BH$14>$C22,BH$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BH$14-$C22-1),0)","v":0},{"$f":" BH22   -    IF(AND(BI$14>$C22,BI$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BI$14-$C22-1),0)","v":0},{"$f":" BI22   -    IF(AND(BJ$14>$C22,BJ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BJ$14-$C22-1),0)","v":0},{"$f":" BJ22   -    IF(AND(BK$14>$C22,BK$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BK$14-$C22-1),0)","v":0},{"$f":" BK22   -    IF(AND(BL$14>$C22,BL$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BL$14-$C22-1),0)","v":0},{"$f":" BL22   -    IF(AND(BM$14>$C22,BM$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BM$14-$C22-1),0)","v":0},{"$f":" BM22   -    IF(AND(BN$14>$C22,BN$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BN$14-$C22-1),0)","v":0},{"$f":" BN22   -    IF(AND(BO$14>$C22,BO$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BO$14-$C22-1),0)","v":0},{"$f":" BO22   -    IF(AND(BP$14>$C22,BP$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BP$14-$C22-1),0)","v":0},{"$f":" BP22   -    IF(AND(BQ$14>$C22,BQ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BQ$14-$C22-1),0)","v":0},{"$f":" BQ22   -    IF(AND(BR$14>$C22,BR$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BR$14-$C22-1),0)","v":0},{"$f":" BR22   -    IF(AND(BS$14>$C22,BS$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BS$14-$C22-1),0)","v":-1},{"$f":" BS22   -    IF(AND(BT$14>$C22,BT$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BT$14-$C22-1),0)","v":-2},{"$f":" BT22   -    IF(AND(BU$14>$C22,BU$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BU$14-$C22-1),0)","v":-3},{"$f":" BU22   -    IF(AND(BV$14>$C22,BV$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BV$14-$C22-1),0)","v":-4},{"$f":" BV22   -    IF(AND(BW$14>$C22,BW$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BW$14-$C22-1),0)","v":-4},{"$f":" BW22   -    IF(AND(BX$14>$C22,BX$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BX$14-$C22-1),0)","v":-4},{"$f":" BX22   -    IF(AND(BY$14>$C22,BY$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BY$14-$C22-1),0)","v":-4},{"$f":" BY22   -    IF(AND(BZ$14>$C22,BZ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,BZ$14-$C22-1),0)","v":-4},{"$f":" BZ22   -    IF(AND(CA$14>$C22,CA$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CA$14-$C22-1),0)","v":-4},{"$f":" CA22   -    IF(AND(CB$14>$C22,CB$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CB$14-$C22-1),0)","v":-4},{"$f":" CB22   -    IF(AND(CC$14>$C22,CC$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CC$14-$C22-1),0)","v":-4},{"$f":" CC22   -    IF(AND(CD$14>$C22,CD$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CD$14-$C22-1),0)","v":-4},{"$f":" CD22   -    IF(AND(CE$14>$C22,CE$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CE$14-$C22-1),0)","v":-4},{"$f":" CE22   -    IF(AND(CF$14>$C22,CF$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CF$14-$C22-1),0)","v":-4},{"$f":" CF22   -    IF(AND(CG$14>$C22,CG$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CG$14-$C22-1),0)","v":-4},{"$f":" CG22   -    IF(AND(CH$14>$C22,CH$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CH$14-$C22-1),0)","v":-4},{"$f":" CH22   -    IF(AND(CI$14>$C22,CI$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CI$14-$C22-1),0)","v":-4},{"$f":" CI22   -    IF(AND(CJ$14>$C22,CJ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CJ$14-$C22-1),0)","v":-4},{"$f":" CJ22   -    IF(AND(CK$14>$C22,CK$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CK$14-$C22-1),0)","v":-4},{"$f":" CK22   -    IF(AND(CL$14>$C22,CL$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CL$14-$C22-1),0)","v":-4},{"$f":" CL22   -    IF(AND(CM$14>$C22,CM$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CM$14-$C22-1),0)","v":-4},{"$f":" CM22   -    IF(AND(CN$14>$C22,CN$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CN$14-$C22-1),0)","v":-4},{"$f":" CN22   -    IF(AND(CO$14>$C22,CO$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CO$14-$C22-1),0)","v":-4},{"$f":" CO22   -    IF(AND(CP$14>$C22,CP$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CP$14-$C22-1),0)","v":-4},{"$f":" CP22   -    IF(AND(CQ$14>$C22,CQ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CQ$14-$C22-1),0)","v":-4},{"$f":" CQ22   -    IF(AND(CR$14>$C22,CR$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CR$14-$C22-1),0)","v":-4},{"$f":" CR22   -    IF(AND(CS$14>$C22,CS$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CS$14-$C22-1),0)","v":-4},{"$f":" CS22   -    IF(AND(CT$14>$C22,CT$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CT$14-$C22-1),0)","v":-4},{"$f":" CT22   -    IF(AND(CU$14>$C22,CU$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CU$14-$C22-1),0)","v":-4},{"$f":" CU22   -    IF(AND(CV$14>$C22,CV$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CV$14-$C22-1),0)","v":-4},{"$f":" CV22   -    IF(AND(CW$14>$C22,CW$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CW$14-$C22-1),0)","v":-4},{"$f":" CW22   -    IF(AND(CX$14>$C22,CX$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CX$14-$C22-1),0)","v":-4},{"$f":" CX22   -    IF(AND(CY$14>$C22,CY$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CY$14-$C22-1),0)","v":-4},{"$f":" CY22   -    IF(AND(CZ$14>$C22,CZ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,CZ$14-$C22-1),0)","v":-4},{"$f":" CZ22   -    IF(AND(DA$14>$C22,DA$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DA$14-$C22-1),0)","v":-4},{"$f":" DA22   -    IF(AND(DB$14>$C22,DB$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DB$14-$C22-1),0)","v":-4},{"$f":" DB22   -    IF(AND(DC$14>$C22,DC$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DC$14-$C22-1),0)","v":-4},{"$f":" DC22   -    IF(AND(DD$14>$C22,DD$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DD$14-$C22-1),0)","v":-4},{"$f":" DD22   -    IF(AND(DE$14>$C22,DE$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DE$14-$C22-1),0)","v":-4},{"$f":" DE22   -    IF(AND(DF$14>$C22,DF$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DF$14-$C22-1),0)","v":-4},{"$f":" DF22   -    IF(AND(DG$14>$C22,DG$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DG$14-$C22-1),0)","v":-4},{"$f":" DG22   -    IF(AND(DH$14>$C22,DH$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DH$14-$C22-1),0)","v":-4},{"$f":" DH22   -    IF(AND(DI$14>$C22,DI$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DI$14-$C22-1),0)","v":-4},{"$f":" DI22   -    IF(AND(DJ$14>$C22,DJ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DJ$14-$C22-1),0)","v":-4},{"$f":" DJ22   -    IF(AND(DK$14>$C22,DK$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DK$14-$C22-1),0)","v":-4},{"$f":" DK22   -    IF(AND(DL$14>$C22,DL$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DL$14-$C22-1),0)","v":-4},{"$f":" DL22   -    IF(AND(DM$14>$C22,DM$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DM$14-$C22-1),0)","v":-4},{"$f":" DM22   -    IF(AND(DN$14>$C22,DN$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DN$14-$C22-1),0)","v":-4},{"$f":" DN22   -    IF(AND(DO$14>$C22,DO$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DO$14-$C22-1),0)","v":-4},{"$f":" DO22   -    IF(AND(DP$14>$C22,DP$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DP$14-$C22-1),0)","v":-4},{"$f":" DP22   -    IF(AND(DQ$14>$C22,DQ$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DQ$14-$C22-1),0)","v":-4},{"$f":" DQ22   -    IF(AND(DR$14>$C22,DR$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DR$14-$C22-1),0)","v":-4},{"$f":" DR22   -    IF(AND(DS$14>$C22,DS$14-$C22<$C$5),OFFSET(Input!$BJ22,0,DS$14-$C22-1),0)","v":-4}]
[{"$f":"Calcs!A23","v":"10% (1980-2000 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E23),1,Calcs!E23)*Periods,0)","v":57},{"$f":"ROUND(MAX(B23,Input!Z23*Periods),0)","v":57},null,null,0,{"$f":" F23   -    IF(AND(G$14>$C23,G$14-$C23<$C$5),OFFSET(Input!$BJ23,0,G$14-$C23-1),0)","v":0},{"$f":" G23   -    IF(AND(H$14>$C23,H$14-$C23<$C$5),OFFSET(Input!$BJ23,0,H$14-$C23-1),0)","v":0},{"$f":" H23   -    IF(AND(I$14>$C23,I$14-$C23<$C$5),OFFSET(Input!$BJ23,0,I$14-$C23-1),0)","v":0},{"$f":" I23   -    IF(AND(J$14>$C23,J$14-$C23<$C$5),OFFSET(Input!$BJ23,0,J$14-$C23-1),0)","v":0},{"$f":" J23   -    IF(AND(K$14>$C23,K$14-$C23<$C$5),OFFSET(Input!$BJ23,0,K$14-$C23-1),0)","v":0},{"$f":" K23   -    IF(AND(L$14>$C23,L$14-$C23<$C$5),OFFSET(Input!$BJ23,0,L$14-$C23-1),0)","v":0},{"$f":" L23   -    IF(AND(M$14>$C23,M$14-$C23<$C$5),OFFSET(Input!$BJ23,0,M$14-$C23-1),0)","v":0},{"$f":" M23   -    IF(AND(N$14>$C23,N$14-$C23<$C$5),OFFSET(Input!$BJ23,0,N$14-$C23-1),0)","v":0},{"$f":" N23   -    IF(AND(O$14>$C23,O$14-$C23<$C$5),OFFSET(Input!$BJ23,0,O$14-$C23-1),0)","v":0},{"$f":" O23   -    IF(AND(P$14>$C23,P$14-$C23<$C$5),OFFSET(Input!$BJ23,0,P$14-$C23-1),0)","v":0},{"$f":" P23   -    IF(AND(Q$14>$C23,Q$14-$C23<$C$5),OFFSET(Input!$BJ23,0,Q$14-$C23-1),0)","v":0},{"$f":" Q23   -    IF(AND(R$14>$C23,R$14-$C23<$C$5),OFFSET(Input!$BJ23,0,R$14-$C23-1),0)","v":0},{"$f":" R23   -    IF(AND(S$14>$C23,S$14-$C23<$C$5),OFFSET(Input!$BJ23,0,S$14-$C23-1),0)","v":0},{"$f":" S23   -    IF(AND(T$14>$C23,T$14-$C23<$C$5),OFFSET(Input!$BJ23,0,T$14-$C23-1),0)","v":0},{"$f":" T23   -    IF(AND(U$14>$C23,U$14-$C23<$C$5),OFFSET(Input!$BJ23,0,U$14-$C23-1),0)","v":0},{"$f":" U23   -    IF(AND(V$14>$C23,V$14-$C23<$C$5),OFFSET(Input!$BJ23,0,V$14-$C23-1),0)","v":0},{"$f":" V23   -    IF(AND(W$14>$C23,W$14-$C23<$C$5),OFFSET(Input!$BJ23,0,W$14-$C23-1),0)","v":0},{"$f":" W23   -    IF(AND(X$14>$C23,X$14-$C23<$C$5),OFFSET(Input!$BJ23,0,X$14-$C23-1),0)","v":0},{"$f":" X23   -    IF(AND(Y$14>$C23,Y$14-$C23<$C$5),OFFSET(Input!$BJ23,0,Y$14-$C23-1),0)","v":0},{"$f":" Y23   -    IF(AND(Z$14>$C23,Z$14-$C23<$C$5),OFFSET(Input!$BJ23,0,Z$14-$C23-1),0)","v":0},{"$f":" Z23   -    IF(AND(AA$14>$C23,AA$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AA$14-$C23-1),0)","v":0},{"$f":" AA23   -    IF(AND(AB$14>$C23,AB$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AB$14-$C23-1),0)","v":0},{"$f":" AB23   -    IF(AND(AC$14>$C23,AC$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AC$14-$C23-1),0)","v":0},{"$f":" AC23   -    IF(AND(AD$14>$C23,AD$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AD$14-$C23-1),0)","v":0},{"$f":" AD23   -    IF(AND(AE$14>$C23,AE$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AE$14-$C23-1),0)","v":0},{"$f":" AE23   -    IF(AND(AF$14>$C23,AF$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AF$14-$C23-1),0)","v":0},{"$f":" AF23   -    IF(AND(AG$14>$C23,AG$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AG$14-$C23-1),0)","v":0},{"$f":" AG23   -    IF(AND(AH$14>$C23,AH$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AH$14-$C23-1),0)","v":0},{"$f":" AH23   -    IF(AND(AI$14>$C23,AI$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AI$14-$C23-1),0)","v":0},{"$f":" AI23   -    IF(AND(AJ$14>$C23,AJ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AJ$14-$C23-1),0)","v":0},{"$f":" AJ23   -    IF(AND(AK$14>$C23,AK$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AK$14-$C23-1),0)","v":0},{"$f":" AK23   -    IF(AND(AL$14>$C23,AL$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AL$14-$C23-1),0)","v":0},{"$f":" AL23   -    IF(AND(AM$14>$C23,AM$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AM$14-$C23-1),0)","v":0},{"$f":" AM23   -    IF(AND(AN$14>$C23,AN$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AN$14-$C23-1),0)","v":0},{"$f":" AN23   -    IF(AND(AO$14>$C23,AO$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AO$14-$C23-1),0)","v":0},{"$f":" AO23   -    IF(AND(AP$14>$C23,AP$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AP$14-$C23-1),0)","v":0},{"$f":" AP23   -    IF(AND(AQ$14>$C23,AQ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AQ$14-$C23-1),0)","v":0},{"$f":" AQ23   -    IF(AND(AR$14>$C23,AR$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AR$14-$C23-1),0)","v":0},{"$f":" AR23   -    IF(AND(AS$14>$C23,AS$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AS$14-$C23-1),0)","v":0},{"$f":" AS23   -    IF(AND(AT$14>$C23,AT$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AT$14-$C23-1),0)","v":0},{"$f":" AT23   -    IF(AND(AU$14>$C23,AU$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AU$14-$C23-1),0)","v":0},{"$f":" AU23   -    IF(AND(AV$14>$C23,AV$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AV$14-$C23-1),0)","v":0},{"$f":" AV23   -    IF(AND(AW$14>$C23,AW$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AW$14-$C23-1),0)","v":0},{"$f":" AW23   -    IF(AND(AX$14>$C23,AX$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AX$14-$C23-1),0)","v":0},{"$f":" AX23   -    IF(AND(AY$14>$C23,AY$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AY$14-$C23-1),0)","v":0},{"$f":" AY23   -    IF(AND(AZ$14>$C23,AZ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,AZ$14-$C23-1),0)","v":0},{"$f":" AZ23   -    IF(AND(BA$14>$C23,BA$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BA$14-$C23-1),0)","v":0},{"$f":" BA23   -    IF(AND(BB$14>$C23,BB$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BB$14-$C23-1),0)","v":0},{"$f":" BB23   -    IF(AND(BC$14>$C23,BC$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BC$14-$C23-1),0)","v":0},{"$f":" BC23   -    IF(AND(BD$14>$C23,BD$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BD$14-$C23-1),0)","v":0},{"$f":" BD23   -    IF(AND(BE$14>$C23,BE$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BE$14-$C23-1),0)","v":0},{"$f":" BE23   -    IF(AND(BF$14>$C23,BF$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BF$14-$C23-1),0)","v":0},{"$f":" BF23   -    IF(AND(BG$14>$C23,BG$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BG$14-$C23-1),0)","v":0},{"$f":" BG23   -    IF(AND(BH$14>$C23,BH$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BH$14-$C23-1),0)","v":0},{"$f":" BH23   -    IF(AND(BI$14>$C23,BI$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BI$14-$C23-1),0)","v":0},{"$f":" BI23   -    IF(AND(BJ$14>$C23,BJ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BJ$14-$C23-1),0)","v":0},{"$f":" BJ23   -    IF(AND(BK$14>$C23,BK$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BK$14-$C23-1),0)","v":0},{"$f":" BK23   -    IF(AND(BL$14>$C23,BL$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BL$14-$C23-1),0)","v":0},{"$f":" BL23   -    IF(AND(BM$14>$C23,BM$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BM$14-$C23-1),0)","v":0},{"$f":" BM23   -    IF(AND(BN$14>$C23,BN$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BN$14-$C23-1),0)","v":0},{"$f":" BN23   -    IF(AND(BO$14>$C23,BO$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BO$14-$C23-1),0)","v":0},{"$f":" BO23   -    IF(AND(BP$14>$C23,BP$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BP$14-$C23-1),0)","v":0},{"$f":" BP23   -    IF(AND(BQ$14>$C23,BQ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BQ$14-$C23-1),0)","v":0},{"$f":" BQ23   -    IF(AND(BR$14>$C23,BR$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BR$14-$C23-1),0)","v":0},{"$f":" BR23   -    IF(AND(BS$14>$C23,BS$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BS$14-$C23-1),0)","v":-1},{"$f":" BS23   -    IF(AND(BT$14>$C23,BT$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BT$14-$C23-1),0)","v":-2},{"$f":" BT23   -    IF(AND(BU$14>$C23,BU$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BU$14-$C23-1),0)","v":-3},{"$f":" BU23   -    IF(AND(BV$14>$C23,BV$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BV$14-$C23-1),0)","v":-4},{"$f":" BV23   -    IF(AND(BW$14>$C23,BW$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BW$14-$C23-1),0)","v":-4},{"$f":" BW23   -    IF(AND(BX$14>$C23,BX$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BX$14-$C23-1),0)","v":-4},{"$f":" BX23   -    IF(AND(BY$14>$C23,BY$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BY$14-$C23-1),0)","v":-4},{"$f":" BY23   -    IF(AND(BZ$14>$C23,BZ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,BZ$14-$C23-1),0)","v":-4},{"$f":" BZ23   -    IF(AND(CA$14>$C23,CA$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CA$14-$C23-1),0)","v":-4},{"$f":" CA23   -    IF(AND(CB$14>$C23,CB$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CB$14-$C23-1),0)","v":-4},{"$f":" CB23   -    IF(AND(CC$14>$C23,CC$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CC$14-$C23-1),0)","v":-4},{"$f":" CC23   -    IF(AND(CD$14>$C23,CD$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CD$14-$C23-1),0)","v":-4},{"$f":" CD23   -    IF(AND(CE$14>$C23,CE$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CE$14-$C23-1),0)","v":-4},{"$f":" CE23   -    IF(AND(CF$14>$C23,CF$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CF$14-$C23-1),0)","v":-4},{"$f":" CF23   -    IF(AND(CG$14>$C23,CG$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CG$14-$C23-1),0)","v":-4},{"$f":" CG23   -    IF(AND(CH$14>$C23,CH$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CH$14-$C23-1),0)","v":-4},{"$f":" CH23   -    IF(AND(CI$14>$C23,CI$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CI$14-$C23-1),0)","v":-4},{"$f":" CI23   -    IF(AND(CJ$14>$C23,CJ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CJ$14-$C23-1),0)","v":-4},{"$f":" CJ23   -    IF(AND(CK$14>$C23,CK$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CK$14-$C23-1),0)","v":-4},{"$f":" CK23   -    IF(AND(CL$14>$C23,CL$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CL$14-$C23-1),0)","v":-4},{"$f":" CL23   -    IF(AND(CM$14>$C23,CM$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CM$14-$C23-1),0)","v":-4},{"$f":" CM23   -    IF(AND(CN$14>$C23,CN$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CN$14-$C23-1),0)","v":-4},{"$f":" CN23   -    IF(AND(CO$14>$C23,CO$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CO$14-$C23-1),0)","v":-4},{"$f":" CO23   -    IF(AND(CP$14>$C23,CP$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CP$14-$C23-1),0)","v":-4},{"$f":" CP23   -    IF(AND(CQ$14>$C23,CQ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CQ$14-$C23-1),0)","v":-4},{"$f":" CQ23   -    IF(AND(CR$14>$C23,CR$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CR$14-$C23-1),0)","v":-4},{"$f":" CR23   -    IF(AND(CS$14>$C23,CS$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CS$14-$C23-1),0)","v":-4},{"$f":" CS23   -    IF(AND(CT$14>$C23,CT$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CT$14-$C23-1),0)","v":-4},{"$f":" CT23   -    IF(AND(CU$14>$C23,CU$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CU$14-$C23-1),0)","v":-4},{"$f":" CU23   -    IF(AND(CV$14>$C23,CV$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CV$14-$C23-1),0)","v":-4},{"$f":" CV23   -    IF(AND(CW$14>$C23,CW$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CW$14-$C23-1),0)","v":-4},{"$f":" CW23   -    IF(AND(CX$14>$C23,CX$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CX$14-$C23-1),0)","v":-4},{"$f":" CX23   -    IF(AND(CY$14>$C23,CY$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CY$14-$C23-1),0)","v":-4},{"$f":" CY23   -    IF(AND(CZ$14>$C23,CZ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,CZ$14-$C23-1),0)","v":-4},{"$f":" CZ23   -    IF(AND(DA$14>$C23,DA$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DA$14-$C23-1),0)","v":-4},{"$f":" DA23   -    IF(AND(DB$14>$C23,DB$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DB$14-$C23-1),0)","v":-4},{"$f":" DB23   -    IF(AND(DC$14>$C23,DC$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DC$14-$C23-1),0)","v":-4},{"$f":" DC23   -    IF(AND(DD$14>$C23,DD$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DD$14-$C23-1),0)","v":-4},{"$f":" DD23   -    IF(AND(DE$14>$C23,DE$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DE$14-$C23-1),0)","v":-4},{"$f":" DE23   -    IF(AND(DF$14>$C23,DF$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DF$14-$C23-1),0)","v":-4},{"$f":" DF23   -    IF(AND(DG$14>$C23,DG$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DG$14-$C23-1),0)","v":-4},{"$f":" DG23   -    IF(AND(DH$14>$C23,DH$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DH$14-$C23-1),0)","v":-4},{"$f":" DH23   -    IF(AND(DI$14>$C23,DI$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DI$14-$C23-1),0)","v":-4},{"$f":" DI23   -    IF(AND(DJ$14>$C23,DJ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DJ$14-$C23-1),0)","v":-4},{"$f":" DJ23   -    IF(AND(DK$14>$C23,DK$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DK$14-$C23-1),0)","v":-4},{"$f":" DK23   -    IF(AND(DL$14>$C23,DL$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DL$14-$C23-1),0)","v":-4},{"$f":" DL23   -    IF(AND(DM$14>$C23,DM$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DM$14-$C23-1),0)","v":-4},{"$f":" DM23   -    IF(AND(DN$14>$C23,DN$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DN$14-$C23-1),0)","v":-4},{"$f":" DN23   -    IF(AND(DO$14>$C23,DO$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DO$14-$C23-1),0)","v":-4},{"$f":" DO23   -    IF(AND(DP$14>$C23,DP$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DP$14-$C23-1),0)","v":-4},{"$f":" DP23   -    IF(AND(DQ$14>$C23,DQ$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DQ$14-$C23-1),0)","v":-4},{"$f":" DQ23   -    IF(AND(DR$14>$C23,DR$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DR$14-$C23-1),0)","v":-4},{"$f":" DR23   -    IF(AND(DS$14>$C23,DS$14-$C23<$C$5),OFFSET(Input!$BJ23,0,DS$14-$C23-1),0)","v":-4}]
[{"$f":"Calcs!A24","v":"10%  (2001-2008 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E24),1,Calcs!E24)*Periods,0)","v":57},{"$f":"ROUND(MAX(B24,Input!Z24*Periods),0)","v":57},null,null,0,{"$f":" F24   -    IF(AND(G$14>$C24,G$14-$C24<$C$5),OFFSET(Input!$BJ24,0,G$14-$C24-1),0)","v":0},{"$f":" G24   -    IF(AND(H$14>$C24,H$14-$C24<$C$5),OFFSET(Input!$BJ24,0,H$14-$C24-1),0)","v":0},{"$f":" H24   -    IF(AND(I$14>$C24,I$14-$C24<$C$5),OFFSET(Input!$BJ24,0,I$14-$C24-1),0)","v":0},{"$f":" I24   -    IF(AND(J$14>$C24,J$14-$C24<$C$5),OFFSET(Input!$BJ24,0,J$14-$C24-1),0)","v":0},{"$f":" J24   -    IF(AND(K$14>$C24,K$14-$C24<$C$5),OFFSET(Input!$BJ24,0,K$14-$C24-1),0)","v":0},{"$f":" K24   -    IF(AND(L$14>$C24,L$14-$C24<$C$5),OFFSET(Input!$BJ24,0,L$14-$C24-1),0)","v":0},{"$f":" L24   -    IF(AND(M$14>$C24,M$14-$C24<$C$5),OFFSET(Input!$BJ24,0,M$14-$C24-1),0)","v":0},{"$f":" M24   -    IF(AND(N$14>$C24,N$14-$C24<$C$5),OFFSET(Input!$BJ24,0,N$14-$C24-1),0)","v":0},{"$f":" N24   -    IF(AND(O$14>$C24,O$14-$C24<$C$5),OFFSET(Input!$BJ24,0,O$14-$C24-1),0)","v":0},{"$f":" O24   -    IF(AND(P$14>$C24,P$14-$C24<$C$5),OFFSET(Input!$BJ24,0,P$14-$C24-1),0)","v":0},{"$f":" P24   -    IF(AND(Q$14>$C24,Q$14-$C24<$C$5),OFFSET(Input!$BJ24,0,Q$14-$C24-1),0)","v":0},{"$f":" Q24   -    IF(AND(R$14>$C24,R$14-$C24<$C$5),OFFSET(Input!$BJ24,0,R$14-$C24-1),0)","v":0},{"$f":" R24   -    IF(AND(S$14>$C24,S$14-$C24<$C$5),OFFSET(Input!$BJ24,0,S$14-$C24-1),0)","v":0},{"$f":" S24   -    IF(AND(T$14>$C24,T$14-$C24<$C$5),OFFSET(Input!$BJ24,0,T$14-$C24-1),0)","v":0},{"$f":" T24   -    IF(AND(U$14>$C24,U$14-$C24<$C$5),OFFSET(Input!$BJ24,0,U$14-$C24-1),0)","v":0},{"$f":" U24   -    IF(AND(V$14>$C24,V$14-$C24<$C$5),OFFSET(Input!$BJ24,0,V$14-$C24-1),0)","v":0},{"$f":" V24   -    IF(AND(W$14>$C24,W$14-$C24<$C$5),OFFSET(Input!$BJ24,0,W$14-$C24-1),0)","v":0},{"$f":" W24   -    IF(AND(X$14>$C24,X$14-$C24<$C$5),OFFSET(Input!$BJ24,0,X$14-$C24-1),0)","v":0},{"$f":" X24   -    IF(AND(Y$14>$C24,Y$14-$C24<$C$5),OFFSET(Input!$BJ24,0,Y$14-$C24-1),0)","v":0},{"$f":" Y24   -    IF(AND(Z$14>$C24,Z$14-$C24<$C$5),OFFSET(Input!$BJ24,0,Z$14-$C24-1),0)","v":0},{"$f":" Z24   -    IF(AND(AA$14>$C24,AA$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AA$14-$C24-1),0)","v":0},{"$f":" AA24   -    IF(AND(AB$14>$C24,AB$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AB$14-$C24-1),0)","v":0},{"$f":" AB24   -    IF(AND(AC$14>$C24,AC$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AC$14-$C24-1),0)","v":0},{"$f":" AC24   -    IF(AND(AD$14>$C24,AD$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AD$14-$C24-1),0)","v":0},{"$f":" AD24   -    IF(AND(AE$14>$C24,AE$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AE$14-$C24-1),0)","v":0},{"$f":" AE24   -    IF(AND(AF$14>$C24,AF$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AF$14-$C24-1),0)","v":0},{"$f":" AF24   -    IF(AND(AG$14>$C24,AG$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AG$14-$C24-1),0)","v":0},{"$f":" AG24   -    IF(AND(AH$14>$C24,AH$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AH$14-$C24-1),0)","v":0},{"$f":" AH24   -    IF(AND(AI$14>$C24,AI$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AI$14-$C24-1),0)","v":0},{"$f":" AI24   -    IF(AND(AJ$14>$C24,AJ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AJ$14-$C24-1),0)","v":0},{"$f":" AJ24   -    IF(AND(AK$14>$C24,AK$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AK$14-$C24-1),0)","v":0},{"$f":" AK24   -    IF(AND(AL$14>$C24,AL$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AL$14-$C24-1),0)","v":0},{"$f":" AL24   -    IF(AND(AM$14>$C24,AM$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AM$14-$C24-1),0)","v":0},{"$f":" AM24   -    IF(AND(AN$14>$C24,AN$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AN$14-$C24-1),0)","v":0},{"$f":" AN24   -    IF(AND(AO$14>$C24,AO$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AO$14-$C24-1),0)","v":0},{"$f":" AO24   -    IF(AND(AP$14>$C24,AP$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AP$14-$C24-1),0)","v":0},{"$f":" AP24   -    IF(AND(AQ$14>$C24,AQ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AQ$14-$C24-1),0)","v":0},{"$f":" AQ24   -    IF(AND(AR$14>$C24,AR$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AR$14-$C24-1),0)","v":0},{"$f":" AR24   -    IF(AND(AS$14>$C24,AS$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AS$14-$C24-1),0)","v":0},{"$f":" AS24   -    IF(AND(AT$14>$C24,AT$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AT$14-$C24-1),0)","v":0},{"$f":" AT24   -    IF(AND(AU$14>$C24,AU$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AU$14-$C24-1),0)","v":0},{"$f":" AU24   -    IF(AND(AV$14>$C24,AV$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AV$14-$C24-1),0)","v":0},{"$f":" AV24   -    IF(AND(AW$14>$C24,AW$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AW$14-$C24-1),0)","v":0},{"$f":" AW24   -    IF(AND(AX$14>$C24,AX$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AX$14-$C24-1),0)","v":0},{"$f":" AX24   -    IF(AND(AY$14>$C24,AY$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AY$14-$C24-1),0)","v":0},{"$f":" AY24   -    IF(AND(AZ$14>$C24,AZ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,AZ$14-$C24-1),0)","v":0},{"$f":" AZ24   -    IF(AND(BA$14>$C24,BA$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BA$14-$C24-1),0)","v":0},{"$f":" BA24   -    IF(AND(BB$14>$C24,BB$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BB$14-$C24-1),0)","v":0},{"$f":" BB24   -    IF(AND(BC$14>$C24,BC$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BC$14-$C24-1),0)","v":0},{"$f":" BC24   -    IF(AND(BD$14>$C24,BD$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BD$14-$C24-1),0)","v":0},{"$f":" BD24   -    IF(AND(BE$14>$C24,BE$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BE$14-$C24-1),0)","v":0},{"$f":" BE24   -    IF(AND(BF$14>$C24,BF$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BF$14-$C24-1),0)","v":0},{"$f":" BF24   -    IF(AND(BG$14>$C24,BG$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BG$14-$C24-1),0)","v":0},{"$f":" BG24   -    IF(AND(BH$14>$C24,BH$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BH$14-$C24-1),0)","v":0},{"$f":" BH24   -    IF(AND(BI$14>$C24,BI$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BI$14-$C24-1),0)","v":0},{"$f":" BI24   -    IF(AND(BJ$14>$C24,BJ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BJ$14-$C24-1),0)","v":0},{"$f":" BJ24   -    IF(AND(BK$14>$C24,BK$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BK$14-$C24-1),0)","v":0},{"$f":" BK24   -    IF(AND(BL$14>$C24,BL$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BL$14-$C24-1),0)","v":0},{"$f":" BL24   -    IF(AND(BM$14>$C24,BM$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BM$14-$C24-1),0)","v":0},{"$f":" BM24   -    IF(AND(BN$14>$C24,BN$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BN$14-$C24-1),0)","v":0},{"$f":" BN24   -    IF(AND(BO$14>$C24,BO$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BO$14-$C24-1),0)","v":0},{"$f":" BO24   -    IF(AND(BP$14>$C24,BP$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BP$14-$C24-1),0)","v":0},{"$f":" BP24   -    IF(AND(BQ$14>$C24,BQ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BQ$14-$C24-1),0)","v":0},{"$f":" BQ24   -    IF(AND(BR$14>$C24,BR$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BR$14-$C24-1),0)","v":0},{"$f":" BR24   -    IF(AND(BS$14>$C24,BS$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BS$14-$C24-1),0)","v":-1},{"$f":" BS24   -    IF(AND(BT$14>$C24,BT$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BT$14-$C24-1),0)","v":-2},{"$f":" BT24   -    IF(AND(BU$14>$C24,BU$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BU$14-$C24-1),0)","v":-3},{"$f":" BU24   -    IF(AND(BV$14>$C24,BV$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BV$14-$C24-1),0)","v":-4},{"$f":" BV24   -    IF(AND(BW$14>$C24,BW$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BW$14-$C24-1),0)","v":-4},{"$f":" BW24   -    IF(AND(BX$14>$C24,BX$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BX$14-$C24-1),0)","v":-4},{"$f":" BX24   -    IF(AND(BY$14>$C24,BY$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BY$14-$C24-1),0)","v":-4},{"$f":" BY24   -    IF(AND(BZ$14>$C24,BZ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,BZ$14-$C24-1),0)","v":-4},{"$f":" BZ24   -    IF(AND(CA$14>$C24,CA$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CA$14-$C24-1),0)","v":-4},{"$f":" CA24   -    IF(AND(CB$14>$C24,CB$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CB$14-$C24-1),0)","v":-4},{"$f":" CB24   -    IF(AND(CC$14>$C24,CC$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CC$14-$C24-1),0)","v":-4},{"$f":" CC24   -    IF(AND(CD$14>$C24,CD$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CD$14-$C24-1),0)","v":-4},{"$f":" CD24   -    IF(AND(CE$14>$C24,CE$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CE$14-$C24-1),0)","v":-4},{"$f":" CE24   -    IF(AND(CF$14>$C24,CF$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CF$14-$C24-1),0)","v":-4},{"$f":" CF24   -    IF(AND(CG$14>$C24,CG$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CG$14-$C24-1),0)","v":-4},{"$f":" CG24   -    IF(AND(CH$14>$C24,CH$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CH$14-$C24-1),0)","v":-4},{"$f":" CH24   -    IF(AND(CI$14>$C24,CI$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CI$14-$C24-1),0)","v":-4},{"$f":" CI24   -    IF(AND(CJ$14>$C24,CJ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CJ$14-$C24-1),0)","v":-4},{"$f":" CJ24   -    IF(AND(CK$14>$C24,CK$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CK$14-$C24-1),0)","v":-4},{"$f":" CK24   -    IF(AND(CL$14>$C24,CL$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CL$14-$C24-1),0)","v":-4},{"$f":" CL24   -    IF(AND(CM$14>$C24,CM$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CM$14-$C24-1),0)","v":-4},{"$f":" CM24   -    IF(AND(CN$14>$C24,CN$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CN$14-$C24-1),0)","v":-4},{"$f":" CN24   -    IF(AND(CO$14>$C24,CO$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CO$14-$C24-1),0)","v":-4},{"$f":" CO24   -    IF(AND(CP$14>$C24,CP$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CP$14-$C24-1),0)","v":-4},{"$f":" CP24   -    IF(AND(CQ$14>$C24,CQ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CQ$14-$C24-1),0)","v":-4},{"$f":" CQ24   -    IF(AND(CR$14>$C24,CR$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CR$14-$C24-1),0)","v":-4},{"$f":" CR24   -    IF(AND(CS$14>$C24,CS$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CS$14-$C24-1),0)","v":-4},{"$f":" CS24   -    IF(AND(CT$14>$C24,CT$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CT$14-$C24-1),0)","v":-4},{"$f":" CT24   -    IF(AND(CU$14>$C24,CU$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CU$14-$C24-1),0)","v":-4},{"$f":" CU24   -    IF(AND(CV$14>$C24,CV$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CV$14-$C24-1),0)","v":-4},{"$f":" CV24   -    IF(AND(CW$14>$C24,CW$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CW$14-$C24-1),0)","v":-4},{"$f":" CW24   -    IF(AND(CX$14>$C24,CX$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CX$14-$C24-1),0)","v":-4},{"$f":" CX24   -    IF(AND(CY$14>$C24,CY$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CY$14-$C24-1),0)","v":-4},{"$f":" CY24   -    IF(AND(CZ$14>$C24,CZ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,CZ$14-$C24-1),0)","v":-4},{"$f":" CZ24   -    IF(AND(DA$14>$C24,DA$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DA$14-$C24-1),0)","v":-4},{"$f":" DA24   -    IF(AND(DB$14>$C24,DB$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DB$14-$C24-1),0)","v":-4},{"$f":" DB24   -    IF(AND(DC$14>$C24,DC$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DC$14-$C24-1),0)","v":-4},{"$f":" DC24   -    IF(AND(DD$14>$C24,DD$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DD$14-$C24-1),0)","v":-4},{"$f":" DD24   -    IF(AND(DE$14>$C24,DE$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DE$14-$C24-1),0)","v":-4},{"$f":" DE24   -    IF(AND(DF$14>$C24,DF$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DF$14-$C24-1),0)","v":-4},{"$f":" DF24   -    IF(AND(DG$14>$C24,DG$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DG$14-$C24-1),0)","v":-4},{"$f":" DG24   -    IF(AND(DH$14>$C24,DH$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DH$14-$C24-1),0)","v":-4},{"$f":" DH24   -    IF(AND(DI$14>$C24,DI$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DI$14-$C24-1),0)","v":-4},{"$f":" DI24   -    IF(AND(DJ$14>$C24,DJ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DJ$14-$C24-1),0)","v":-4},{"$f":" DJ24   -    IF(AND(DK$14>$C24,DK$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DK$14-$C24-1),0)","v":-4},{"$f":" DK24   -    IF(AND(DL$14>$C24,DL$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DL$14-$C24-1),0)","v":-4},{"$f":" DL24   -    IF(AND(DM$14>$C24,DM$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DM$14-$C24-1),0)","v":-4},{"$f":" DM24   -    IF(AND(DN$14>$C24,DN$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DN$14-$C24-1),0)","v":-4},{"$f":" DN24   -    IF(AND(DO$14>$C24,DO$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DO$14-$C24-1),0)","v":-4},{"$f":" DO24   -    IF(AND(DP$14>$C24,DP$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DP$14-$C24-1),0)","v":-4},{"$f":" DP24   -    IF(AND(DQ$14>$C24,DQ$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DQ$14-$C24-1),0)","v":-4},{"$f":" DQ24   -    IF(AND(DR$14>$C24,DR$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DR$14-$C24-1),0)","v":-4},{"$f":" DR24   -    IF(AND(DS$14>$C24,DS$14-$C24<$C$5),OFFSET(Input!$BJ24,0,DS$14-$C24-1),0)","v":-4}]
[{"$f":"Calcs!A25","v":"15% Energy Savings (pre-1980 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E25),1,Calcs!E25)*Periods,0)","v":57},{"$f":"ROUND(MAX(B25,Input!Z25*Periods),0)","v":57},null,null,0,{"$f":" F25   -    IF(AND(G$14>$C25,G$14-$C25<$C$5),OFFSET(Input!$BJ25,0,G$14-$C25-1),0)","v":0},{"$f":" G25   -    IF(AND(H$14>$C25,H$14-$C25<$C$5),OFFSET(Input!$BJ25,0,H$14-$C25-1),0)","v":0},{"$f":" H25   -    IF(AND(I$14>$C25,I$14-$C25<$C$5),OFFSET(Input!$BJ25,0,I$14-$C25-1),0)","v":0},{"$f":" I25   -    IF(AND(J$14>$C25,J$14-$C25<$C$5),OFFSET(Input!$BJ25,0,J$14-$C25-1),0)","v":0},{"$f":" J25   -    IF(AND(K$14>$C25,K$14-$C25<$C$5),OFFSET(Input!$BJ25,0,K$14-$C25-1),0)","v":0},{"$f":" K25   -    IF(AND(L$14>$C25,L$14-$C25<$C$5),OFFSET(Input!$BJ25,0,L$14-$C25-1),0)","v":0},{"$f":" L25   -    IF(AND(M$14>$C25,M$14-$C25<$C$5),OFFSET(Input!$BJ25,0,M$14-$C25-1),0)","v":0},{"$f":" M25   -    IF(AND(N$14>$C25,N$14-$C25<$C$5),OFFSET(Input!$BJ25,0,N$14-$C25-1),0)","v":0},{"$f":" N25   -    IF(AND(O$14>$C25,O$14-$C25<$C$5),OFFSET(Input!$BJ25,0,O$14-$C25-1),0)","v":0},{"$f":" O25   -    IF(AND(P$14>$C25,P$14-$C25<$C$5),OFFSET(Input!$BJ25,0,P$14-$C25-1),0)","v":0},{"$f":" P25   -    IF(AND(Q$14>$C25,Q$14-$C25<$C$5),OFFSET(Input!$BJ25,0,Q$14-$C25-1),0)","v":0},{"$f":" Q25   -    IF(AND(R$14>$C25,R$14-$C25<$C$5),OFFSET(Input!$BJ25,0,R$14-$C25-1),0)","v":0},{"$f":" R25   -    IF(AND(S$14>$C25,S$14-$C25<$C$5),OFFSET(Input!$BJ25,0,S$14-$C25-1),0)","v":0},{"$f":" S25   -    IF(AND(T$14>$C25,T$14-$C25<$C$5),OFFSET(Input!$BJ25,0,T$14-$C25-1),0)","v":0},{"$f":" T25   -    IF(AND(U$14>$C25,U$14-$C25<$C$5),OFFSET(Input!$BJ25,0,U$14-$C25-1),0)","v":0},{"$f":" U25   -    IF(AND(V$14>$C25,V$14-$C25<$C$5),OFFSET(Input!$BJ25,0,V$14-$C25-1),0)","v":0},{"$f":" V25   -    IF(AND(W$14>$C25,W$14-$C25<$C$5),OFFSET(Input!$BJ25,0,W$14-$C25-1),0)","v":0},{"$f":" W25   -    IF(AND(X$14>$C25,X$14-$C25<$C$5),OFFSET(Input!$BJ25,0,X$14-$C25-1),0)","v":0},{"$f":" X25   -    IF(AND(Y$14>$C25,Y$14-$C25<$C$5),OFFSET(Input!$BJ25,0,Y$14-$C25-1),0)","v":0},{"$f":" Y25   -    IF(AND(Z$14>$C25,Z$14-$C25<$C$5),OFFSET(Input!$BJ25,0,Z$14-$C25-1),0)","v":0},{"$f":" Z25   -    IF(AND(AA$14>$C25,AA$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AA$14-$C25-1),0)","v":0},{"$f":" AA25   -    IF(AND(AB$14>$C25,AB$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AB$14-$C25-1),0)","v":0},{"$f":" AB25   -    IF(AND(AC$14>$C25,AC$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AC$14-$C25-1),0)","v":0},{"$f":" AC25   -    IF(AND(AD$14>$C25,AD$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AD$14-$C25-1),0)","v":0},{"$f":" AD25   -    IF(AND(AE$14>$C25,AE$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AE$14-$C25-1),0)","v":0},{"$f":" AE25   -    IF(AND(AF$14>$C25,AF$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AF$14-$C25-1),0)","v":0},{"$f":" AF25   -    IF(AND(AG$14>$C25,AG$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AG$14-$C25-1),0)","v":0},{"$f":" AG25   -    IF(AND(AH$14>$C25,AH$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AH$14-$C25-1),0)","v":0},{"$f":" AH25   -    IF(AND(AI$14>$C25,AI$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AI$14-$C25-1),0)","v":0},{"$f":" AI25   -    IF(AND(AJ$14>$C25,AJ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AJ$14-$C25-1),0)","v":0},{"$f":" AJ25   -    IF(AND(AK$14>$C25,AK$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AK$14-$C25-1),0)","v":0},{"$f":" AK25   -    IF(AND(AL$14>$C25,AL$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AL$14-$C25-1),0)","v":0},{"$f":" AL25   -    IF(AND(AM$14>$C25,AM$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AM$14-$C25-1),0)","v":0},{"$f":" AM25   -    IF(AND(AN$14>$C25,AN$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AN$14-$C25-1),0)","v":0},{"$f":" AN25   -    IF(AND(AO$14>$C25,AO$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AO$14-$C25-1),0)","v":0},{"$f":" AO25   -    IF(AND(AP$14>$C25,AP$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AP$14-$C25-1),0)","v":0},{"$f":" AP25   -    IF(AND(AQ$14>$C25,AQ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AQ$14-$C25-1),0)","v":0},{"$f":" AQ25   -    IF(AND(AR$14>$C25,AR$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AR$14-$C25-1),0)","v":0},{"$f":" AR25   -    IF(AND(AS$14>$C25,AS$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AS$14-$C25-1),0)","v":0},{"$f":" AS25   -    IF(AND(AT$14>$C25,AT$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AT$14-$C25-1),0)","v":0},{"$f":" AT25   -    IF(AND(AU$14>$C25,AU$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AU$14-$C25-1),0)","v":0},{"$f":" AU25   -    IF(AND(AV$14>$C25,AV$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AV$14-$C25-1),0)","v":0},{"$f":" AV25   -    IF(AND(AW$14>$C25,AW$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AW$14-$C25-1),0)","v":0},{"$f":" AW25   -    IF(AND(AX$14>$C25,AX$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AX$14-$C25-1),0)","v":0},{"$f":" AX25   -    IF(AND(AY$14>$C25,AY$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AY$14-$C25-1),0)","v":0},{"$f":" AY25   -    IF(AND(AZ$14>$C25,AZ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,AZ$14-$C25-1),0)","v":0},{"$f":" AZ25   -    IF(AND(BA$14>$C25,BA$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BA$14-$C25-1),0)","v":0},{"$f":" BA25   -    IF(AND(BB$14>$C25,BB$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BB$14-$C25-1),0)","v":0},{"$f":" BB25   -    IF(AND(BC$14>$C25,BC$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BC$14-$C25-1),0)","v":0},{"$f":" BC25   -    IF(AND(BD$14>$C25,BD$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BD$14-$C25-1),0)","v":0},{"$f":" BD25   -    IF(AND(BE$14>$C25,BE$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BE$14-$C25-1),0)","v":0},{"$f":" BE25   -    IF(AND(BF$14>$C25,BF$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BF$14-$C25-1),0)","v":0},{"$f":" BF25   -    IF(AND(BG$14>$C25,BG$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BG$14-$C25-1),0)","v":0},{"$f":" BG25   -    IF(AND(BH$14>$C25,BH$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BH$14-$C25-1),0)","v":0},{"$f":" BH25   -    IF(AND(BI$14>$C25,BI$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BI$14-$C25-1),0)","v":0},{"$f":" BI25   -    IF(AND(BJ$14>$C25,BJ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BJ$14-$C25-1),0)","v":0},{"$f":" BJ25   -    IF(AND(BK$14>$C25,BK$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BK$14-$C25-1),0)","v":0},{"$f":" BK25   -    IF(AND(BL$14>$C25,BL$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BL$14-$C25-1),0)","v":0},{"$f":" BL25   -    IF(AND(BM$14>$C25,BM$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BM$14-$C25-1),0)","v":0},{"$f":" BM25   -    IF(AND(BN$14>$C25,BN$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BN$14-$C25-1),0)","v":0},{"$f":" BN25   -    IF(AND(BO$14>$C25,BO$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BO$14-$C25-1),0)","v":0},{"$f":" BO25   -    IF(AND(BP$14>$C25,BP$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BP$14-$C25-1),0)","v":0},{"$f":" BP25   -    IF(AND(BQ$14>$C25,BQ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BQ$14-$C25-1),0)","v":0},{"$f":" BQ25   -    IF(AND(BR$14>$C25,BR$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BR$14-$C25-1),0)","v":0},{"$f":" BR25   -    IF(AND(BS$14>$C25,BS$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BS$14-$C25-1),0)","v":-1},{"$f":" BS25   -    IF(AND(BT$14>$C25,BT$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BT$14-$C25-1),0)","v":-1},{"$f":" BT25   -    IF(AND(BU$14>$C25,BU$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BU$14-$C25-1),0)","v":-2},{"$f":" BU25   -    IF(AND(BV$14>$C25,BV$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BV$14-$C25-1),0)","v":-2},{"$f":" BV25   -    IF(AND(BW$14>$C25,BW$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BW$14-$C25-1),0)","v":-2},{"$f":" BW25   -    IF(AND(BX$14>$C25,BX$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BX$14-$C25-1),0)","v":-2},{"$f":" BX25   -    IF(AND(BY$14>$C25,BY$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BY$14-$C25-1),0)","v":-2},{"$f":" BY25   -    IF(AND(BZ$14>$C25,BZ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,BZ$14-$C25-1),0)","v":-2},{"$f":" BZ25   -    IF(AND(CA$14>$C25,CA$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CA$14-$C25-1),0)","v":-2},{"$f":" CA25   -    IF(AND(CB$14>$C25,CB$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CB$14-$C25-1),0)","v":-2},{"$f":" CB25   -    IF(AND(CC$14>$C25,CC$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CC$14-$C25-1),0)","v":-2},{"$f":" CC25   -    IF(AND(CD$14>$C25,CD$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CD$14-$C25-1),0)","v":-2},{"$f":" CD25   -    IF(AND(CE$14>$C25,CE$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CE$14-$C25-1),0)","v":-2},{"$f":" CE25   -    IF(AND(CF$14>$C25,CF$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CF$14-$C25-1),0)","v":-2},{"$f":" CF25   -    IF(AND(CG$14>$C25,CG$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CG$14-$C25-1),0)","v":-2},{"$f":" CG25   -    IF(AND(CH$14>$C25,CH$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CH$14-$C25-1),0)","v":-2},{"$f":" CH25   -    IF(AND(CI$14>$C25,CI$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CI$14-$C25-1),0)","v":-2},{"$f":" CI25   -    IF(AND(CJ$14>$C25,CJ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CJ$14-$C25-1),0)","v":-2},{"$f":" CJ25   -    IF(AND(CK$14>$C25,CK$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CK$14-$C25-1),0)","v":-2},{"$f":" CK25   -    IF(AND(CL$14>$C25,CL$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CL$14-$C25-1),0)","v":-2},{"$f":" CL25   -    IF(AND(CM$14>$C25,CM$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CM$14-$C25-1),0)","v":-2},{"$f":" CM25   -    IF(AND(CN$14>$C25,CN$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CN$14-$C25-1),0)","v":-2},{"$f":" CN25   -    IF(AND(CO$14>$C25,CO$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CO$14-$C25-1),0)","v":-2},{"$f":" CO25   -    IF(AND(CP$14>$C25,CP$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CP$14-$C25-1),0)","v":-2},{"$f":" CP25   -    IF(AND(CQ$14>$C25,CQ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CQ$14-$C25-1),0)","v":-2},{"$f":" CQ25   -    IF(AND(CR$14>$C25,CR$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CR$14-$C25-1),0)","v":-2},{"$f":" CR25   -    IF(AND(CS$14>$C25,CS$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CS$14-$C25-1),0)","v":-2},{"$f":" CS25   -    IF(AND(CT$14>$C25,CT$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CT$14-$C25-1),0)","v":-2},{"$f":" CT25   -    IF(AND(CU$14>$C25,CU$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CU$14-$C25-1),0)","v":-2},{"$f":" CU25   -    IF(AND(CV$14>$C25,CV$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CV$14-$C25-1),0)","v":-2},{"$f":" CV25   -    IF(AND(CW$14>$C25,CW$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CW$14-$C25-1),0)","v":-2},{"$f":" CW25   -    IF(AND(CX$14>$C25,CX$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CX$14-$C25-1),0)","v":-2},{"$f":" CX25   -    IF(AND(CY$14>$C25,CY$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CY$14-$C25-1),0)","v":-2},{"$f":" CY25   -    IF(AND(CZ$14>$C25,CZ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,CZ$14-$C25-1),0)","v":-2},{"$f":" CZ25   -    IF(AND(DA$14>$C25,DA$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DA$14-$C25-1),0)","v":-2},{"$f":" DA25   -    IF(AND(DB$14>$C25,DB$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DB$14-$C25-1),0)","v":-2},{"$f":" DB25   -    IF(AND(DC$14>$C25,DC$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DC$14-$C25-1),0)","v":-2},{"$f":" DC25   -    IF(AND(DD$14>$C25,DD$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DD$14-$C25-1),0)","v":-2},{"$f":" DD25   -    IF(AND(DE$14>$C25,DE$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DE$14-$C25-1),0)","v":-2},{"$f":" DE25   -    IF(AND(DF$14>$C25,DF$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DF$14-$C25-1),0)","v":-2},{"$f":" DF25   -    IF(AND(DG$14>$C25,DG$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DG$14-$C25-1),0)","v":-2},{"$f":" DG25   -    IF(AND(DH$14>$C25,DH$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DH$14-$C25-1),0)","v":-2},{"$f":" DH25   -    IF(AND(DI$14>$C25,DI$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DI$14-$C25-1),0)","v":-2},{"$f":" DI25   -    IF(AND(DJ$14>$C25,DJ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DJ$14-$C25-1),0)","v":-2},{"$f":" DJ25   -    IF(AND(DK$14>$C25,DK$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DK$14-$C25-1),0)","v":-2},{"$f":" DK25   -    IF(AND(DL$14>$C25,DL$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DL$14-$C25-1),0)","v":-2},{"$f":" DL25   -    IF(AND(DM$14>$C25,DM$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DM$14-$C25-1),0)","v":-2},{"$f":" DM25   -    IF(AND(DN$14>$C25,DN$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DN$14-$C25-1),0)","v":-2},{"$f":" DN25   -    IF(AND(DO$14>$C25,DO$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DO$14-$C25-1),0)","v":-2},{"$f":" DO25   -    IF(AND(DP$14>$C25,DP$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DP$14-$C25-1),0)","v":-2},{"$f":" DP25   -    IF(AND(DQ$14>$C25,DQ$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DQ$14-$C25-1),0)","v":-2},{"$f":" DQ25   -    IF(AND(DR$14>$C25,DR$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DR$14-$C25-1),0)","v":-2},{"$f":" DR25   -    IF(AND(DS$14>$C25,DS$14-$C25<$C$5),OFFSET(Input!$BJ25,0,DS$14-$C25-1),0)","v":-2}]
[{"$f":"Calcs!A26","v":"10% (1980-2000 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E26),1,Calcs!E26)*Periods,0)","v":57},{"$f":"ROUND(MAX(B26,Input!Z26*Periods),0)","v":57},null,null,0,{"$f":" F26   -    IF(AND(G$14>$C26,G$14-$C26<$C$5),OFFSET(Input!$BJ26,0,G$14-$C26-1),0)","v":0},{"$f":" G26   -    IF(AND(H$14>$C26,H$14-$C26<$C$5),OFFSET(Input!$BJ26,0,H$14-$C26-1),0)","v":0},{"$f":" H26   -    IF(AND(I$14>$C26,I$14-$C26<$C$5),OFFSET(Input!$BJ26,0,I$14-$C26-1),0)","v":0},{"$f":" I26   -    IF(AND(J$14>$C26,J$14-$C26<$C$5),OFFSET(Input!$BJ26,0,J$14-$C26-1),0)","v":0},{"$f":" J26   -    IF(AND(K$14>$C26,K$14-$C26<$C$5),OFFSET(Input!$BJ26,0,K$14-$C26-1),0)","v":0},{"$f":" K26   -    IF(AND(L$14>$C26,L$14-$C26<$C$5),OFFSET(Input!$BJ26,0,L$14-$C26-1),0)","v":0},{"$f":" L26   -    IF(AND(M$14>$C26,M$14-$C26<$C$5),OFFSET(Input!$BJ26,0,M$14-$C26-1),0)","v":0},{"$f":" M26   -    IF(AND(N$14>$C26,N$14-$C26<$C$5),OFFSET(Input!$BJ26,0,N$14-$C26-1),0)","v":0},{"$f":" N26   -    IF(AND(O$14>$C26,O$14-$C26<$C$5),OFFSET(Input!$BJ26,0,O$14-$C26-1),0)","v":0},{"$f":" O26   -    IF(AND(P$14>$C26,P$14-$C26<$C$5),OFFSET(Input!$BJ26,0,P$14-$C26-1),0)","v":0},{"$f":" P26   -    IF(AND(Q$14>$C26,Q$14-$C26<$C$5),OFFSET(Input!$BJ26,0,Q$14-$C26-1),0)","v":0},{"$f":" Q26   -    IF(AND(R$14>$C26,R$14-$C26<$C$5),OFFSET(Input!$BJ26,0,R$14-$C26-1),0)","v":0},{"$f":" R26   -    IF(AND(S$14>$C26,S$14-$C26<$C$5),OFFSET(Input!$BJ26,0,S$14-$C26-1),0)","v":0},{"$f":" S26   -    IF(AND(T$14>$C26,T$14-$C26<$C$5),OFFSET(Input!$BJ26,0,T$14-$C26-1),0)","v":0},{"$f":" T26   -    IF(AND(U$14>$C26,U$14-$C26<$C$5),OFFSET(Input!$BJ26,0,U$14-$C26-1),0)","v":0},{"$f":" U26   -    IF(AND(V$14>$C26,V$14-$C26<$C$5),OFFSET(Input!$BJ26,0,V$14-$C26-1),0)","v":0},{"$f":" V26   -    IF(AND(W$14>$C26,W$14-$C26<$C$5),OFFSET(Input!$BJ26,0,W$14-$C26-1),0)","v":0},{"$f":" W26   -    IF(AND(X$14>$C26,X$14-$C26<$C$5),OFFSET(Input!$BJ26,0,X$14-$C26-1),0)","v":0},{"$f":" X26   -    IF(AND(Y$14>$C26,Y$14-$C26<$C$5),OFFSET(Input!$BJ26,0,Y$14-$C26-1),0)","v":0},{"$f":" Y26   -    IF(AND(Z$14>$C26,Z$14-$C26<$C$5),OFFSET(Input!$BJ26,0,Z$14-$C26-1),0)","v":0},{"$f":" Z26   -    IF(AND(AA$14>$C26,AA$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AA$14-$C26-1),0)","v":0},{"$f":" AA26   -    IF(AND(AB$14>$C26,AB$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AB$14-$C26-1),0)","v":0},{"$f":" AB26   -    IF(AND(AC$14>$C26,AC$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AC$14-$C26-1),0)","v":0},{"$f":" AC26   -    IF(AND(AD$14>$C26,AD$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AD$14-$C26-1),0)","v":0},{"$f":" AD26   -    IF(AND(AE$14>$C26,AE$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AE$14-$C26-1),0)","v":0},{"$f":" AE26   -    IF(AND(AF$14>$C26,AF$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AF$14-$C26-1),0)","v":0},{"$f":" AF26   -    IF(AND(AG$14>$C26,AG$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AG$14-$C26-1),0)","v":0},{"$f":" AG26   -    IF(AND(AH$14>$C26,AH$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AH$14-$C26-1),0)","v":0},{"$f":" AH26   -    IF(AND(AI$14>$C26,AI$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AI$14-$C26-1),0)","v":0},{"$f":" AI26   -    IF(AND(AJ$14>$C26,AJ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AJ$14-$C26-1),0)","v":0},{"$f":" AJ26   -    IF(AND(AK$14>$C26,AK$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AK$14-$C26-1),0)","v":0},{"$f":" AK26   -    IF(AND(AL$14>$C26,AL$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AL$14-$C26-1),0)","v":0},{"$f":" AL26   -    IF(AND(AM$14>$C26,AM$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AM$14-$C26-1),0)","v":0},{"$f":" AM26   -    IF(AND(AN$14>$C26,AN$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AN$14-$C26-1),0)","v":0},{"$f":" AN26   -    IF(AND(AO$14>$C26,AO$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AO$14-$C26-1),0)","v":0},{"$f":" AO26   -    IF(AND(AP$14>$C26,AP$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AP$14-$C26-1),0)","v":0},{"$f":" AP26   -    IF(AND(AQ$14>$C26,AQ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AQ$14-$C26-1),0)","v":0},{"$f":" AQ26   -    IF(AND(AR$14>$C26,AR$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AR$14-$C26-1),0)","v":0},{"$f":" AR26   -    IF(AND(AS$14>$C26,AS$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AS$14-$C26-1),0)","v":0},{"$f":" AS26   -    IF(AND(AT$14>$C26,AT$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AT$14-$C26-1),0)","v":0},{"$f":" AT26   -    IF(AND(AU$14>$C26,AU$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AU$14-$C26-1),0)","v":0},{"$f":" AU26   -    IF(AND(AV$14>$C26,AV$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AV$14-$C26-1),0)","v":0},{"$f":" AV26   -    IF(AND(AW$14>$C26,AW$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AW$14-$C26-1),0)","v":0},{"$f":" AW26   -    IF(AND(AX$14>$C26,AX$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AX$14-$C26-1),0)","v":0},{"$f":" AX26   -    IF(AND(AY$14>$C26,AY$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AY$14-$C26-1),0)","v":0},{"$f":" AY26   -    IF(AND(AZ$14>$C26,AZ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,AZ$14-$C26-1),0)","v":0},{"$f":" AZ26   -    IF(AND(BA$14>$C26,BA$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BA$14-$C26-1),0)","v":0},{"$f":" BA26   -    IF(AND(BB$14>$C26,BB$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BB$14-$C26-1),0)","v":0},{"$f":" BB26   -    IF(AND(BC$14>$C26,BC$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BC$14-$C26-1),0)","v":0},{"$f":" BC26   -    IF(AND(BD$14>$C26,BD$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BD$14-$C26-1),0)","v":0},{"$f":" BD26   -    IF(AND(BE$14>$C26,BE$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BE$14-$C26-1),0)","v":0},{"$f":" BE26   -    IF(AND(BF$14>$C26,BF$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BF$14-$C26-1),0)","v":0},{"$f":" BF26   -    IF(AND(BG$14>$C26,BG$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BG$14-$C26-1),0)","v":0},{"$f":" BG26   -    IF(AND(BH$14>$C26,BH$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BH$14-$C26-1),0)","v":0},{"$f":" BH26   -    IF(AND(BI$14>$C26,BI$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BI$14-$C26-1),0)","v":0},{"$f":" BI26   -    IF(AND(BJ$14>$C26,BJ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BJ$14-$C26-1),0)","v":0},{"$f":" BJ26   -    IF(AND(BK$14>$C26,BK$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BK$14-$C26-1),0)","v":0},{"$f":" BK26   -    IF(AND(BL$14>$C26,BL$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BL$14-$C26-1),0)","v":0},{"$f":" BL26   -    IF(AND(BM$14>$C26,BM$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BM$14-$C26-1),0)","v":0},{"$f":" BM26   -    IF(AND(BN$14>$C26,BN$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BN$14-$C26-1),0)","v":0},{"$f":" BN26   -    IF(AND(BO$14>$C26,BO$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BO$14-$C26-1),0)","v":0},{"$f":" BO26   -    IF(AND(BP$14>$C26,BP$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BP$14-$C26-1),0)","v":0},{"$f":" BP26   -    IF(AND(BQ$14>$C26,BQ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BQ$14-$C26-1),0)","v":0},{"$f":" BQ26   -    IF(AND(BR$14>$C26,BR$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BR$14-$C26-1),0)","v":0},{"$f":" BR26   -    IF(AND(BS$14>$C26,BS$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BS$14-$C26-1),0)","v":0},{"$f":" BS26   -    IF(AND(BT$14>$C26,BT$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BT$14-$C26-1),0)","v":-1},{"$f":" BT26   -    IF(AND(BU$14>$C26,BU$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BU$14-$C26-1),0)","v":-1},{"$f":" BU26   -    IF(AND(BV$14>$C26,BV$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BV$14-$C26-1),0)","v":-2},{"$f":" BV26   -    IF(AND(BW$14>$C26,BW$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BW$14-$C26-1),0)","v":-2},{"$f":" BW26   -    IF(AND(BX$14>$C26,BX$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BX$14-$C26-1),0)","v":-2},{"$f":" BX26   -    IF(AND(BY$14>$C26,BY$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BY$14-$C26-1),0)","v":-2},{"$f":" BY26   -    IF(AND(BZ$14>$C26,BZ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,BZ$14-$C26-1),0)","v":-2},{"$f":" BZ26   -    IF(AND(CA$14>$C26,CA$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CA$14-$C26-1),0)","v":-2},{"$f":" CA26   -    IF(AND(CB$14>$C26,CB$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CB$14-$C26-1),0)","v":-2},{"$f":" CB26   -    IF(AND(CC$14>$C26,CC$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CC$14-$C26-1),0)","v":-2},{"$f":" CC26   -    IF(AND(CD$14>$C26,CD$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CD$14-$C26-1),0)","v":-2},{"$f":" CD26   -    IF(AND(CE$14>$C26,CE$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CE$14-$C26-1),0)","v":-2},{"$f":" CE26   -    IF(AND(CF$14>$C26,CF$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CF$14-$C26-1),0)","v":-2},{"$f":" CF26   -    IF(AND(CG$14>$C26,CG$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CG$14-$C26-1),0)","v":-2},{"$f":" CG26   -    IF(AND(CH$14>$C26,CH$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CH$14-$C26-1),0)","v":-2},{"$f":" CH26   -    IF(AND(CI$14>$C26,CI$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CI$14-$C26-1),0)","v":-2},{"$f":" CI26   -    IF(AND(CJ$14>$C26,CJ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CJ$14-$C26-1),0)","v":-2},{"$f":" CJ26   -    IF(AND(CK$14>$C26,CK$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CK$14-$C26-1),0)","v":-2},{"$f":" CK26   -    IF(AND(CL$14>$C26,CL$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CL$14-$C26-1),0)","v":-2},{"$f":" CL26   -    IF(AND(CM$14>$C26,CM$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CM$14-$C26-1),0)","v":-2},{"$f":" CM26   -    IF(AND(CN$14>$C26,CN$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CN$14-$C26-1),0)","v":-2},{"$f":" CN26   -    IF(AND(CO$14>$C26,CO$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CO$14-$C26-1),0)","v":-2},{"$f":" CO26   -    IF(AND(CP$14>$C26,CP$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CP$14-$C26-1),0)","v":-2},{"$f":" CP26   -    IF(AND(CQ$14>$C26,CQ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CQ$14-$C26-1),0)","v":-2},{"$f":" CQ26   -    IF(AND(CR$14>$C26,CR$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CR$14-$C26-1),0)","v":-2},{"$f":" CR26   -    IF(AND(CS$14>$C26,CS$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CS$14-$C26-1),0)","v":-2},{"$f":" CS26   -    IF(AND(CT$14>$C26,CT$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CT$14-$C26-1),0)","v":-2},{"$f":" CT26   -    IF(AND(CU$14>$C26,CU$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CU$14-$C26-1),0)","v":-2},{"$f":" CU26   -    IF(AND(CV$14>$C26,CV$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CV$14-$C26-1),0)","v":-2},{"$f":" CV26   -    IF(AND(CW$14>$C26,CW$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CW$14-$C26-1),0)","v":-2},{"$f":" CW26   -    IF(AND(CX$14>$C26,CX$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CX$14-$C26-1),0)","v":-2},{"$f":" CX26   -    IF(AND(CY$14>$C26,CY$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CY$14-$C26-1),0)","v":-2},{"$f":" CY26   -    IF(AND(CZ$14>$C26,CZ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,CZ$14-$C26-1),0)","v":-2},{"$f":" CZ26   -    IF(AND(DA$14>$C26,DA$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DA$14-$C26-1),0)","v":-2},{"$f":" DA26   -    IF(AND(DB$14>$C26,DB$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DB$14-$C26-1),0)","v":-2},{"$f":" DB26   -    IF(AND(DC$14>$C26,DC$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DC$14-$C26-1),0)","v":-2},{"$f":" DC26   -    IF(AND(DD$14>$C26,DD$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DD$14-$C26-1),0)","v":-2},{"$f":" DD26   -    IF(AND(DE$14>$C26,DE$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DE$14-$C26-1),0)","v":-2},{"$f":" DE26   -    IF(AND(DF$14>$C26,DF$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DF$14-$C26-1),0)","v":-2},{"$f":" DF26   -    IF(AND(DG$14>$C26,DG$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DG$14-$C26-1),0)","v":-2},{"$f":" DG26   -    IF(AND(DH$14>$C26,DH$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DH$14-$C26-1),0)","v":-2},{"$f":" DH26   -    IF(AND(DI$14>$C26,DI$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DI$14-$C26-1),0)","v":-2},{"$f":" DI26   -    IF(AND(DJ$14>$C26,DJ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DJ$14-$C26-1),0)","v":-2},{"$f":" DJ26   -    IF(AND(DK$14>$C26,DK$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DK$14-$C26-1),0)","v":-2},{"$f":" DK26   -    IF(AND(DL$14>$C26,DL$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DL$14-$C26-1),0)","v":-2},{"$f":" DL26   -    IF(AND(DM$14>$C26,DM$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DM$14-$C26-1),0)","v":-2},{"$f":" DM26   -    IF(AND(DN$14>$C26,DN$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DN$14-$C26-1),0)","v":-2},{"$f":" DN26   -    IF(AND(DO$14>$C26,DO$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DO$14-$C26-1),0)","v":-2},{"$f":" DO26   -    IF(AND(DP$14>$C26,DP$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DP$14-$C26-1),0)","v":-2},{"$f":" DP26   -    IF(AND(DQ$14>$C26,DQ$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DQ$14-$C26-1),0)","v":-2},{"$f":" DQ26   -    IF(AND(DR$14>$C26,DR$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DR$14-$C26-1),0)","v":-2},{"$f":" DR26   -    IF(AND(DS$14>$C26,DS$14-$C26<$C$5),OFFSET(Input!$BJ26,0,DS$14-$C26-1),0)","v":-2}]
[{"$f":"Calcs!A27","v":"10%  (2001-2008 Bldg)"},{"$f":"ROUND(IF(ISERROR(Calcs!E27),1,Calcs!E27)*Periods,0)","v":57},{"$f":"ROUND(MAX(B27,Input!Z27*Periods),0)","v":57},null,null,0,{"$f":" F27   -    IF(AND(G$14>$C27,G$14-$C27<$C$5),OFFSET(Input!$BJ27,0,G$14-$C27-1),0)","v":0},{"$f":" G27   -    IF(AND(H$14>$C27,H$14-$C27<$C$5),OFFSET(Input!$BJ27,0,H$14-$C27-1),0)","v":0},{"$f":" H27   -    IF(AND(I$14>$C27,I$14-$C27<$C$5),OFFSET(Input!$BJ27,0,I$14-$C27-1),0)","v":0},{"$f":" I27   -    IF(AND(J$14>$C27,J$14-$C27<$C$5),OFFSET(Input!$BJ27,0,J$14-$C27-1),0)","v":0},{"$f":" J27   -    IF(AND(K$14>$C27,K$14-$C27<$C$5),OFFSET(Input!$BJ27,0,K$14-$C27-1),0)","v":0},{"$f":" K27   -    IF(AND(L$14>$C27,L$14-$C27<$C$5),OFFSET(Input!$BJ27,0,L$14-$C27-1),0)","v":0},{"$f":" L27   -    IF(AND(M$14>$C27,M$14-$C27<$C$5),OFFSET(Input!$BJ27,0,M$14-$C27-1),0)","v":0},{"$f":" M27   -    IF(AND(N$14>$C27,N$14-$C27<$C$5),OFFSET(Input!$BJ27,0,N$14-$C27-1),0)","v":0},{"$f":" N27   -    IF(AND(O$14>$C27,O$14-$C27<$C$5),OFFSET(Input!$BJ27,0,O$14-$C27-1),0)","v":0},{"$f":" O27   -    IF(AND(P$14>$C27,P$14-$C27<$C$5),OFFSET(Input!$BJ27,0,P$14-$C27-1),0)","v":0},{"$f":" P27   -    IF(AND(Q$14>$C27,Q$14-$C27<$C$5),OFFSET(Input!$BJ27,0,Q$14-$C27-1),0)","v":0},{"$f":" Q27   -    IF(AND(R$14>$C27,R$14-$C27<$C$5),OFFSET(Input!$BJ27,0,R$14-$C27-1),0)","v":0},{"$f":" R27   -    IF(AND(S$14>$C27,S$14-$C27<$C$5),OFFSET(Input!$BJ27,0,S$14-$C27-1),0)","v":0},{"$f":" S27   -    IF(AND(T$14>$C27,T$14-$C27<$C$5),OFFSET(Input!$BJ27,0,T$14-$C27-1),0)","v":0},{"$f":" T27   -    IF(AND(U$14>$C27,U$14-$C27<$C$5),OFFSET(Input!$BJ27,0,U$14-$C27-1),0)","v":0},{"$f":" U27   -    IF(AND(V$14>$C27,V$14-$C27<$C$5),OFFSET(Input!$BJ27,0,V$14-$C27-1),0)","v":0},{"$f":" V27   -    IF(AND(W$14>$C27,W$14-$C27<$C$5),OFFSET(Input!$BJ27,0,W$14-$C27-1),0)","v":0},{"$f":" W27   -    IF(AND(X$14>$C27,X$14-$C27<$C$5),OFFSET(Input!$BJ27,0,X$14-$C27-1),0)","v":0},{"$f":" X27   -    IF(AND(Y$14>$C27,Y$14-$C27<$C$5),OFFSET(Input!$BJ27,0,Y$14-$C27-1),0)","v":0},{"$f":" Y27   -    IF(AND(Z$14>$C27,Z$14-$C27<$C$5),OFFSET(Input!$BJ27,0,Z$14-$C27-1),0)","v":0},{"$f":" Z27   -    IF(AND(AA$14>$C27,AA$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AA$14-$C27-1),0)","v":0},{"$f":" AA27   -    IF(AND(AB$14>$C27,AB$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AB$14-$C27-1),0)","v":0},{"$f":" AB27   -    IF(AND(AC$14>$C27,AC$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AC$14-$C27-1),0)","v":0},{"$f":" AC27   -    IF(AND(AD$14>$C27,AD$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AD$14-$C27-1),0)","v":0},{"$f":" AD27   -    IF(AND(AE$14>$C27,AE$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AE$14-$C27-1),0)","v":0},{"$f":" AE27   -    IF(AND(AF$14>$C27,AF$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AF$14-$C27-1),0)","v":0},{"$f":" AF27   -    IF(AND(AG$14>$C27,AG$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AG$14-$C27-1),0)","v":0},{"$f":" AG27   -    IF(AND(AH$14>$C27,AH$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AH$14-$C27-1),0)","v":0},{"$f":" AH27   -    IF(AND(AI$14>$C27,AI$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AI$14-$C27-1),0)","v":0},{"$f":" AI27   -    IF(AND(AJ$14>$C27,AJ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AJ$14-$C27-1),0)","v":0},{"$f":" AJ27   -    IF(AND(AK$14>$C27,AK$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AK$14-$C27-1),0)","v":0},{"$f":" AK27   -    IF(AND(AL$14>$C27,AL$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AL$14-$C27-1),0)","v":0},{"$f":" AL27   -    IF(AND(AM$14>$C27,AM$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AM$14-$C27-1),0)","v":0},{"$f":" AM27   -    IF(AND(AN$14>$C27,AN$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AN$14-$C27-1),0)","v":0},{"$f":" AN27   -    IF(AND(AO$14>$C27,AO$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AO$14-$C27-1),0)","v":0},{"$f":" AO27   -    IF(AND(AP$14>$C27,AP$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AP$14-$C27-1),0)","v":0},{"$f":" AP27   -    IF(AND(AQ$14>$C27,AQ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AQ$14-$C27-1),0)","v":0},{"$f":" AQ27   -    IF(AND(AR$14>$C27,AR$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AR$14-$C27-1),0)","v":0},{"$f":" AR27   -    IF(AND(AS$14>$C27,AS$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AS$14-$C27-1),0)","v":0},{"$f":" AS27   -    IF(AND(AT$14>$C27,AT$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AT$14-$C27-1),0)","v":0},{"$f":" AT27   -    IF(AND(AU$14>$C27,AU$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AU$14-$C27-1),0)","v":0},{"$f":" AU27   -    IF(AND(AV$14>$C27,AV$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AV$14-$C27-1),0)","v":0},{"$f":" AV27   -    IF(AND(AW$14>$C27,AW$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AW$14-$C27-1),0)","v":0},{"$f":" AW27   -    IF(AND(AX$14>$C27,AX$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AX$14-$C27-1),0)","v":0},{"$f":" AX27   -    IF(AND(AY$14>$C27,AY$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AY$14-$C27-1),0)","v":0},{"$f":" AY27   -    IF(AND(AZ$14>$C27,AZ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,AZ$14-$C27-1),0)","v":0},{"$f":" AZ27   -    IF(AND(BA$14>$C27,BA$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BA$14-$C27-1),0)","v":0},{"$f":" BA27   -    IF(AND(BB$14>$C27,BB$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BB$14-$C27-1),0)","v":0},{"$f":" BB27   -    IF(AND(BC$14>$C27,BC$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BC$14-$C27-1),0)","v":0},{"$f":" BC27   -    IF(AND(BD$14>$C27,BD$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BD$14-$C27-1),0)","v":0},{"$f":" BD27   -    IF(AND(BE$14>$C27,BE$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BE$14-$C27-1),0)","v":0},{"$f":" BE27   -    IF(AND(BF$14>$C27,BF$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BF$14-$C27-1),0)","v":0},{"$f":" BF27   -    IF(AND(BG$14>$C27,BG$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BG$14-$C27-1),0)","v":0},{"$f":" BG27   -    IF(AND(BH$14>$C27,BH$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BH$14-$C27-1),0)","v":0},{"$f":" BH27   -    IF(AND(BI$14>$C27,BI$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BI$14-$C27-1),0)","v":0},{"$f":" BI27   -    IF(AND(BJ$14>$C27,BJ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BJ$14-$C27-1),0)","v":0},{"$f":" BJ27   -    IF(AND(BK$14>$C27,BK$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BK$14-$C27-1),0)","v":0},{"$f":" BK27   -    IF(AND(BL$14>$C27,BL$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BL$14-$C27-1),0)","v":0},{"$f":" BL27   -    IF(AND(BM$14>$C27,BM$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BM$14-$C27-1),0)","v":0},{"$f":" BM27   -    IF(AND(BN$14>$C27,BN$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BN$14-$C27-1),0)","v":0},{"$f":" BN27   -    IF(AND(BO$14>$C27,BO$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BO$14-$C27-1),0)","v":0},{"$f":" BO27   -    IF(AND(BP$14>$C27,BP$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BP$14-$C27-1),0)","v":0},{"$f":" BP27   -    IF(AND(BQ$14>$C27,BQ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BQ$14-$C27-1),0)","v":0},{"$f":" BQ27   -    IF(AND(BR$14>$C27,BR$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BR$14-$C27-1),0)","v":0},{"$f":" BR27   -    IF(AND(BS$14>$C27,BS$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BS$14-$C27-1),0)","v":0},{"$f":" BS27   -    IF(AND(BT$14>$C27,BT$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BT$14-$C27-1),0)","v":0},{"$f":" BT27   -    IF(AND(BU$14>$C27,BU$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BU$14-$C27-1),0)","v":-1},{"$f":" BU27   -    IF(AND(BV$14>$C27,BV$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BV$14-$C27-1),0)","v":-1},{"$f":" BV27   -    IF(AND(BW$14>$C27,BW$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BW$14-$C27-1),0)","v":-1},{"$f":" BW27   -    IF(AND(BX$14>$C27,BX$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BX$14-$C27-1),0)","v":-1},{"$f":" BX27   -    IF(AND(BY$14>$C27,BY$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BY$14-$C27-1),0)","v":-1},{"$f":" BY27   -    IF(AND(BZ$14>$C27,BZ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,BZ$14-$C27-1),0)","v":-1},{"$f":" BZ27   -    IF(AND(CA$14>$C27,CA$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CA$14-$C27-1),0)","v":-1},{"$f":" CA27   -    IF(AND(CB$14>$C27,CB$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CB$14-$C27-1),0)","v":-1},{"$f":" CB27   -    IF(AND(CC$14>$C27,CC$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CC$14-$C27-1),0)","v":-1},{"$f":" CC27   -    IF(AND(CD$14>$C27,CD$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CD$14-$C27-1),0)","v":-1},{"$f":" CD27   -    IF(AND(CE$14>$C27,CE$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CE$14-$C27-1),0)","v":-1},{"$f":" CE27   -    IF(AND(CF$14>$C27,CF$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CF$14-$C27-1),0)","v":-1},{"$f":" CF27   -    IF(AND(CG$14>$C27,CG$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CG$14-$C27-1),0)","v":-1},{"$f":" CG27   -    IF(AND(CH$14>$C27,CH$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CH$14-$C27-1),0)","v":-1},{"$f":" CH27   -    IF(AND(CI$14>$C27,CI$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CI$14-$C27-1),0)","v":-1},{"$f":" CI27   -    IF(AND(CJ$14>$C27,CJ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CJ$14-$C27-1),0)","v":-1},{"$f":" CJ27   -    IF(AND(CK$14>$C27,CK$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CK$14-$C27-1),0)","v":-1},{"$f":" CK27   -    IF(AND(CL$14>$C27,CL$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CL$14-$C27-1),0)","v":-1},{"$f":" CL27   -    IF(AND(CM$14>$C27,CM$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CM$14-$C27-1),0)","v":-1},{"$f":" CM27   -    IF(AND(CN$14>$C27,CN$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CN$14-$C27-1),0)","v":-1},{"$f":" CN27   -    IF(AND(CO$14>$C27,CO$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CO$14-$C27-1),0)","v":-1},{"$f":" CO27   -    IF(AND(CP$14>$C27,CP$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CP$14-$C27-1),0)","v":-1},{"$f":" CP27   -    IF(AND(CQ$14>$C27,CQ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CQ$14-$C27-1),0)","v":-1},{"$f":" CQ27   -    IF(AND(CR$14>$C27,CR$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CR$14-$C27-1),0)","v":-1},{"$f":" CR27   -    IF(AND(CS$14>$C27,CS$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CS$14-$C27-1),0)","v":-1},{"$f":" CS27   -    IF(AND(CT$14>$C27,CT$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CT$14-$C27-1),0)","v":-1},{"$f":" CT27   -    IF(AND(CU$14>$C27,CU$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CU$14-$C27-1),0)","v":-1},{"$f":" CU27   -    IF(AND(CV$14>$C27,CV$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CV$14-$C27-1),0)","v":-1},{"$f":" CV27   -    IF(AND(CW$14>$C27,CW$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CW$14-$C27-1),0)","v":-1},{"$f":" CW27   -    IF(AND(CX$14>$C27,CX$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CX$14-$C27-1),0)","v":-1},{"$f":" CX27   -    IF(AND(CY$14>$C27,CY$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CY$14-$C27-1),0)","v":-1},{"$f":" CY27   -    IF(AND(CZ$14>$C27,CZ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,CZ$14-$C27-1),0)","v":-1},{"$f":" CZ27   -    IF(AND(DA$14>$C27,DA$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DA$14-$C27-1),0)","v":-1},{"$f":" DA27   -    IF(AND(DB$14>$C27,DB$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DB$14-$C27-1),0)","v":-1},{"$f":" DB27   -    IF(AND(DC$14>$C27,DC$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DC$14-$C27-1),0)","v":-1},{"$f":" DC27   -    IF(AND(DD$14>$C27,DD$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DD$14-$C27-1),0)","v":-1},{"$f":" DD27   -    IF(AND(DE$14>$C27,DE$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DE$14-$C27-1),0)","v":-1},{"$f":" DE27   -    IF(AND(DF$14>$C27,DF$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DF$14-$C27-1),0)","v":-1},{"$f":" DF27   -    IF(AND(DG$14>$C27,DG$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DG$14-$C27-1),0)","v":-1},{"$f":" DG27   -    IF(AND(DH$14>$C27,DH$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DH$14-$C27-1),0)","v":-1},{"$f":" DH27   -    IF(AND(DI$14>$C27,DI$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DI$14-$C27-1),0)","v":-1},{"$f":" DI27   -    IF(AND(DJ$14>$C27,DJ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DJ$14-$C27-1),0)","v":-1},{"$f":" DJ27   -    IF(AND(DK$14>$C27,DK$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DK$14-$C27-1),0)","v":-1},{"$f":" DK27   -    IF(AND(DL$14>$C27,DL$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DL$14-$C27-1),0)","v":-1},{"$f":" DL27   -    IF(AND(DM$14>$C27,DM$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DM$14-$C27-1),0)","v":-1},{"$f":" DM27   -    IF(AND(DN$14>$C27,DN$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DN$14-$C27-1),0)","v":-1},{"$f":" DN27   -    IF(AND(DO$14>$C27,DO$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DO$14-$C27-1),0)","v":-1},{"$f":" DO27   -    IF(AND(DP$14>$C27,DP$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DP$14-$C27-1),0)","v":-1},{"$f":" DP27   -    IF(AND(DQ$14>$C27,DQ$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DQ$14-$C27-1),0)","v":-1},{"$f":" DQ27   -    IF(AND(DR$14>$C27,DR$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DR$14-$C27-1),0)","v":-1},{"$f":" DR27   -    IF(AND(DS$14>$C27,DS$14-$C27<$C$5),OFFSET(Input!$BJ27,0,DS$14-$C27-1),0)","v":-1}]
[{"$f":"Calcs!A28","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E28),1,Calcs!E28)*Periods,0)","v":4},{"$f":"ROUND(MAX(B28,Input!Z28*Periods),0)","v":4},null,null,0,{"$f":" F28   -    IF(AND(G$14>$C28,G$14-$C28<$C$5),OFFSET(Input!$BJ28,0,G$14-$C28-1),0)","v":0},{"$f":" G28   -    IF(AND(H$14>$C28,H$14-$C28<$C$5),OFFSET(Input!$BJ28,0,H$14-$C28-1),0)","v":0},{"$f":" H28   -    IF(AND(I$14>$C28,I$14-$C28<$C$5),OFFSET(Input!$BJ28,0,I$14-$C28-1),0)","v":0},{"$f":" I28   -    IF(AND(J$14>$C28,J$14-$C28<$C$5),OFFSET(Input!$BJ28,0,J$14-$C28-1),0)","v":0},{"$f":" J28   -    IF(AND(K$14>$C28,K$14-$C28<$C$5),OFFSET(Input!$BJ28,0,K$14-$C28-1),0)","v":0},{"$f":" K28   -    IF(AND(L$14>$C28,L$14-$C28<$C$5),OFFSET(Input!$BJ28,0,L$14-$C28-1),0)","v":0},{"$f":" L28   -    IF(AND(M$14>$C28,M$14-$C28<$C$5),OFFSET(Input!$BJ28,0,M$14-$C28-1),0)","v":0},{"$f":" M28   -    IF(AND(N$14>$C28,N$14-$C28<$C$5),OFFSET(Input!$BJ28,0,N$14-$C28-1),0)","v":0},{"$f":" N28   -    IF(AND(O$14>$C28,O$14-$C28<$C$5),OFFSET(Input!$BJ28,0,O$14-$C28-1),0)","v":0},{"$f":" O28   -    IF(AND(P$14>$C28,P$14-$C28<$C$5),OFFSET(Input!$BJ28,0,P$14-$C28-1),0)","v":0},{"$f":" P28   -    IF(AND(Q$14>$C28,Q$14-$C28<$C$5),OFFSET(Input!$BJ28,0,Q$14-$C28-1),0)","v":0},{"$f":" Q28   -    IF(AND(R$14>$C28,R$14-$C28<$C$5),OFFSET(Input!$BJ28,0,R$14-$C28-1),0)","v":0},{"$f":" R28   -    IF(AND(S$14>$C28,S$14-$C28<$C$5),OFFSET(Input!$BJ28,0,S$14-$C28-1),0)","v":0},{"$f":" S28   -    IF(AND(T$14>$C28,T$14-$C28<$C$5),OFFSET(Input!$BJ28,0,T$14-$C28-1),0)","v":0},{"$f":" T28   -    IF(AND(U$14>$C28,U$14-$C28<$C$5),OFFSET(Input!$BJ28,0,U$14-$C28-1),0)","v":0},{"$f":" U28   -    IF(AND(V$14>$C28,V$14-$C28<$C$5),OFFSET(Input!$BJ28,0,V$14-$C28-1),0)","v":0},{"$f":" V28   -    IF(AND(W$14>$C28,W$14-$C28<$C$5),OFFSET(Input!$BJ28,0,W$14-$C28-1),0)","v":0},{"$f":" W28   -    IF(AND(X$14>$C28,X$14-$C28<$C$5),OFFSET(Input!$BJ28,0,X$14-$C28-1),0)","v":0},{"$f":" X28   -    IF(AND(Y$14>$C28,Y$14-$C28<$C$5),OFFSET(Input!$BJ28,0,Y$14-$C28-1),0)","v":0},{"$f":" Y28   -    IF(AND(Z$14>$C28,Z$14-$C28<$C$5),OFFSET(Input!$BJ28,0,Z$14-$C28-1),0)","v":0},{"$f":" Z28   -    IF(AND(AA$14>$C28,AA$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AA$14-$C28-1),0)","v":0},{"$f":" AA28   -    IF(AND(AB$14>$C28,AB$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AB$14-$C28-1),0)","v":0},{"$f":" AB28   -    IF(AND(AC$14>$C28,AC$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AC$14-$C28-1),0)","v":0},{"$f":" AC28   -    IF(AND(AD$14>$C28,AD$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AD$14-$C28-1),0)","v":0},{"$f":" AD28   -    IF(AND(AE$14>$C28,AE$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AE$14-$C28-1),0)","v":0},{"$f":" AE28   -    IF(AND(AF$14>$C28,AF$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AF$14-$C28-1),0)","v":0},{"$f":" AF28   -    IF(AND(AG$14>$C28,AG$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AG$14-$C28-1),0)","v":0},{"$f":" AG28   -    IF(AND(AH$14>$C28,AH$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AH$14-$C28-1),0)","v":0},{"$f":" AH28   -    IF(AND(AI$14>$C28,AI$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AI$14-$C28-1),0)","v":0},{"$f":" AI28   -    IF(AND(AJ$14>$C28,AJ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AJ$14-$C28-1),0)","v":0},{"$f":" AJ28   -    IF(AND(AK$14>$C28,AK$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AK$14-$C28-1),0)","v":0},{"$f":" AK28   -    IF(AND(AL$14>$C28,AL$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AL$14-$C28-1),0)","v":0},{"$f":" AL28   -    IF(AND(AM$14>$C28,AM$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AM$14-$C28-1),0)","v":0},{"$f":" AM28   -    IF(AND(AN$14>$C28,AN$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AN$14-$C28-1),0)","v":0},{"$f":" AN28   -    IF(AND(AO$14>$C28,AO$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AO$14-$C28-1),0)","v":0},{"$f":" AO28   -    IF(AND(AP$14>$C28,AP$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AP$14-$C28-1),0)","v":0},{"$f":" AP28   -    IF(AND(AQ$14>$C28,AQ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AQ$14-$C28-1),0)","v":0},{"$f":" AQ28   -    IF(AND(AR$14>$C28,AR$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AR$14-$C28-1),0)","v":0},{"$f":" AR28   -    IF(AND(AS$14>$C28,AS$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AS$14-$C28-1),0)","v":0},{"$f":" AS28   -    IF(AND(AT$14>$C28,AT$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AT$14-$C28-1),0)","v":0},{"$f":" AT28   -    IF(AND(AU$14>$C28,AU$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AU$14-$C28-1),0)","v":0},{"$f":" AU28   -    IF(AND(AV$14>$C28,AV$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AV$14-$C28-1),0)","v":0},{"$f":" AV28   -    IF(AND(AW$14>$C28,AW$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AW$14-$C28-1),0)","v":0},{"$f":" AW28   -    IF(AND(AX$14>$C28,AX$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AX$14-$C28-1),0)","v":0},{"$f":" AX28   -    IF(AND(AY$14>$C28,AY$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AY$14-$C28-1),0)","v":0},{"$f":" AY28   -    IF(AND(AZ$14>$C28,AZ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,AZ$14-$C28-1),0)","v":0},{"$f":" AZ28   -    IF(AND(BA$14>$C28,BA$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BA$14-$C28-1),0)","v":0},{"$f":" BA28   -    IF(AND(BB$14>$C28,BB$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BB$14-$C28-1),0)","v":0},{"$f":" BB28   -    IF(AND(BC$14>$C28,BC$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BC$14-$C28-1),0)","v":0},{"$f":" BC28   -    IF(AND(BD$14>$C28,BD$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BD$14-$C28-1),0)","v":0},{"$f":" BD28   -    IF(AND(BE$14>$C28,BE$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BE$14-$C28-1),0)","v":0},{"$f":" BE28   -    IF(AND(BF$14>$C28,BF$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BF$14-$C28-1),0)","v":0},{"$f":" BF28   -    IF(AND(BG$14>$C28,BG$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BG$14-$C28-1),0)","v":0},{"$f":" BG28   -    IF(AND(BH$14>$C28,BH$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BH$14-$C28-1),0)","v":0},{"$f":" BH28   -    IF(AND(BI$14>$C28,BI$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BI$14-$C28-1),0)","v":0},{"$f":" BI28   -    IF(AND(BJ$14>$C28,BJ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BJ$14-$C28-1),0)","v":0},{"$f":" BJ28   -    IF(AND(BK$14>$C28,BK$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BK$14-$C28-1),0)","v":0},{"$f":" BK28   -    IF(AND(BL$14>$C28,BL$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BL$14-$C28-1),0)","v":0},{"$f":" BL28   -    IF(AND(BM$14>$C28,BM$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BM$14-$C28-1),0)","v":0},{"$f":" BM28   -    IF(AND(BN$14>$C28,BN$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BN$14-$C28-1),0)","v":0},{"$f":" BN28   -    IF(AND(BO$14>$C28,BO$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BO$14-$C28-1),0)","v":0},{"$f":" BO28   -    IF(AND(BP$14>$C28,BP$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BP$14-$C28-1),0)","v":0},{"$f":" BP28   -    IF(AND(BQ$14>$C28,BQ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BQ$14-$C28-1),0)","v":0},{"$f":" BQ28   -    IF(AND(BR$14>$C28,BR$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BR$14-$C28-1),0)","v":0},{"$f":" BR28   -    IF(AND(BS$14>$C28,BS$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BS$14-$C28-1),0)","v":0},{"$f":" BS28   -    IF(AND(BT$14>$C28,BT$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BT$14-$C28-1),0)","v":0},{"$f":" BT28   -    IF(AND(BU$14>$C28,BU$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BU$14-$C28-1),0)","v":0},{"$f":" BU28   -    IF(AND(BV$14>$C28,BV$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BV$14-$C28-1),0)","v":0},{"$f":" BV28   -    IF(AND(BW$14>$C28,BW$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BW$14-$C28-1),0)","v":0},{"$f":" BW28   -    IF(AND(BX$14>$C28,BX$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BX$14-$C28-1),0)","v":0},{"$f":" BX28   -    IF(AND(BY$14>$C28,BY$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BY$14-$C28-1),0)","v":0},{"$f":" BY28   -    IF(AND(BZ$14>$C28,BZ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,BZ$14-$C28-1),0)","v":0},{"$f":" BZ28   -    IF(AND(CA$14>$C28,CA$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CA$14-$C28-1),0)","v":0},{"$f":" CA28   -    IF(AND(CB$14>$C28,CB$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CB$14-$C28-1),0)","v":0},{"$f":" CB28   -    IF(AND(CC$14>$C28,CC$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CC$14-$C28-1),0)","v":0},{"$f":" CC28   -    IF(AND(CD$14>$C28,CD$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CD$14-$C28-1),0)","v":0},{"$f":" CD28   -    IF(AND(CE$14>$C28,CE$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CE$14-$C28-1),0)","v":0},{"$f":" CE28   -    IF(AND(CF$14>$C28,CF$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CF$14-$C28-1),0)","v":0},{"$f":" CF28   -    IF(AND(CG$14>$C28,CG$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CG$14-$C28-1),0)","v":0},{"$f":" CG28   -    IF(AND(CH$14>$C28,CH$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CH$14-$C28-1),0)","v":0},{"$f":" CH28   -    IF(AND(CI$14>$C28,CI$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CI$14-$C28-1),0)","v":0},{"$f":" CI28   -    IF(AND(CJ$14>$C28,CJ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CJ$14-$C28-1),0)","v":0},{"$f":" CJ28   -    IF(AND(CK$14>$C28,CK$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CK$14-$C28-1),0)","v":0},{"$f":" CK28   -    IF(AND(CL$14>$C28,CL$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CL$14-$C28-1),0)","v":0},{"$f":" CL28   -    IF(AND(CM$14>$C28,CM$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CM$14-$C28-1),0)","v":0},{"$f":" CM28   -    IF(AND(CN$14>$C28,CN$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CN$14-$C28-1),0)","v":0},{"$f":" CN28   -    IF(AND(CO$14>$C28,CO$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CO$14-$C28-1),0)","v":0},{"$f":" CO28   -    IF(AND(CP$14>$C28,CP$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CP$14-$C28-1),0)","v":0},{"$f":" CP28   -    IF(AND(CQ$14>$C28,CQ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CQ$14-$C28-1),0)","v":0},{"$f":" CQ28   -    IF(AND(CR$14>$C28,CR$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CR$14-$C28-1),0)","v":0},{"$f":" CR28   -    IF(AND(CS$14>$C28,CS$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CS$14-$C28-1),0)","v":0},{"$f":" CS28   -    IF(AND(CT$14>$C28,CT$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CT$14-$C28-1),0)","v":0},{"$f":" CT28   -    IF(AND(CU$14>$C28,CU$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CU$14-$C28-1),0)","v":0},{"$f":" CU28   -    IF(AND(CV$14>$C28,CV$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CV$14-$C28-1),0)","v":0},{"$f":" CV28   -    IF(AND(CW$14>$C28,CW$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CW$14-$C28-1),0)","v":0},{"$f":" CW28   -    IF(AND(CX$14>$C28,CX$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CX$14-$C28-1),0)","v":0},{"$f":" CX28   -    IF(AND(CY$14>$C28,CY$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CY$14-$C28-1),0)","v":0},{"$f":" CY28   -    IF(AND(CZ$14>$C28,CZ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,CZ$14-$C28-1),0)","v":0},{"$f":" CZ28   -    IF(AND(DA$14>$C28,DA$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DA$14-$C28-1),0)","v":0},{"$f":" DA28   -    IF(AND(DB$14>$C28,DB$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DB$14-$C28-1),0)","v":0},{"$f":" DB28   -    IF(AND(DC$14>$C28,DC$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DC$14-$C28-1),0)","v":0},{"$f":" DC28   -    IF(AND(DD$14>$C28,DD$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DD$14-$C28-1),0)","v":0},{"$f":" DD28   -    IF(AND(DE$14>$C28,DE$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DE$14-$C28-1),0)","v":0},{"$f":" DE28   -    IF(AND(DF$14>$C28,DF$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DF$14-$C28-1),0)","v":0},{"$f":" DF28   -    IF(AND(DG$14>$C28,DG$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DG$14-$C28-1),0)","v":0},{"$f":" DG28   -    IF(AND(DH$14>$C28,DH$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DH$14-$C28-1),0)","v":0},{"$f":" DH28   -    IF(AND(DI$14>$C28,DI$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DI$14-$C28-1),0)","v":0},{"$f":" DI28   -    IF(AND(DJ$14>$C28,DJ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DJ$14-$C28-1),0)","v":0},{"$f":" DJ28   -    IF(AND(DK$14>$C28,DK$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DK$14-$C28-1),0)","v":0},{"$f":" DK28   -    IF(AND(DL$14>$C28,DL$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DL$14-$C28-1),0)","v":0},{"$f":" DL28   -    IF(AND(DM$14>$C28,DM$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DM$14-$C28-1),0)","v":0},{"$f":" DM28   -    IF(AND(DN$14>$C28,DN$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DN$14-$C28-1),0)","v":0},{"$f":" DN28   -    IF(AND(DO$14>$C28,DO$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DO$14-$C28-1),0)","v":0},{"$f":" DO28   -    IF(AND(DP$14>$C28,DP$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DP$14-$C28-1),0)","v":0},{"$f":" DP28   -    IF(AND(DQ$14>$C28,DQ$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DQ$14-$C28-1),0)","v":0},{"$f":" DQ28   -    IF(AND(DR$14>$C28,DR$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DR$14-$C28-1),0)","v":0},{"$f":" DR28   -    IF(AND(DS$14>$C28,DS$14-$C28<$C$5),OFFSET(Input!$BJ28,0,DS$14-$C28-1),0)","v":0}]
[{"$f":"Calcs!A29","v":"Direct Install 18 watt CFL bulb"},{"$f":"ROUND(IF(ISERROR(Calcs!E29),1,Calcs!E29)*Periods,0)","v":4},{"$f":"ROUND(MAX(B29,Input!Z29*Periods),0)","v":4},null,null,0,{"$f":" F29   -    IF(AND(G$14>$C29,G$14-$C29<$C$5),OFFSET(Input!$BJ29,0,G$14-$C29-1),0)","v":0},{"$f":" G29   -    IF(AND(H$14>$C29,H$14-$C29<$C$5),OFFSET(Input!$BJ29,0,H$14-$C29-1),0)","v":0},{"$f":" H29   -    IF(AND(I$14>$C29,I$14-$C29<$C$5),OFFSET(Input!$BJ29,0,I$14-$C29-1),0)","v":0},{"$f":" I29   -    IF(AND(J$14>$C29,J$14-$C29<$C$5),OFFSET(Input!$BJ29,0,J$14-$C29-1),0)","v":0},{"$f":" J29   -    IF(AND(K$14>$C29,K$14-$C29<$C$5),OFFSET(Input!$BJ29,0,K$14-$C29-1),0)","v":0},{"$f":" K29   -    IF(AND(L$14>$C29,L$14-$C29<$C$5),OFFSET(Input!$BJ29,0,L$14-$C29-1),0)","v":0},{"$f":" L29   -    IF(AND(M$14>$C29,M$14-$C29<$C$5),OFFSET(Input!$BJ29,0,M$14-$C29-1),0)","v":0},{"$f":" M29   -    IF(AND(N$14>$C29,N$14-$C29<$C$5),OFFSET(Input!$BJ29,0,N$14-$C29-1),0)","v":0},{"$f":" N29   -    IF(AND(O$14>$C29,O$14-$C29<$C$5),OFFSET(Input!$BJ29,0,O$14-$C29-1),0)","v":0},{"$f":" O29   -    IF(AND(P$14>$C29,P$14-$C29<$C$5),OFFSET(Input!$BJ29,0,P$14-$C29-1),0)","v":0},{"$f":" P29   -    IF(AND(Q$14>$C29,Q$14-$C29<$C$5),OFFSET(Input!$BJ29,0,Q$14-$C29-1),0)","v":0},{"$f":" Q29   -    IF(AND(R$14>$C29,R$14-$C29<$C$5),OFFSET(Input!$BJ29,0,R$14-$C29-1),0)","v":-220},{"$f":" R29   -    IF(AND(S$14>$C29,S$14-$C29<$C$5),OFFSET(Input!$BJ29,0,S$14-$C29-1),0)","v":-440},{"$f":" S29   -    IF(AND(T$14>$C29,T$14-$C29<$C$5),OFFSET(Input!$BJ29,0,T$14-$C29-1),0)","v":-660},{"$f":" T29   -    IF(AND(U$14>$C29,U$14-$C29<$C$5),OFFSET(Input!$BJ29,0,U$14-$C29-1),0)","v":-880},{"$f":" U29   -    IF(AND(V$14>$C29,V$14-$C29<$C$5),OFFSET(Input!$BJ29,0,V$14-$C29-1),0)","v":-880},{"$f":" V29   -    IF(AND(W$14>$C29,W$14-$C29<$C$5),OFFSET(Input!$BJ29,0,W$14-$C29-1),0)","v":-880},{"$f":" W29   -    IF(AND(X$14>$C29,X$14-$C29<$C$5),OFFSET(Input!$BJ29,0,X$14-$C29-1),0)","v":-880},{"$f":" X29   -    IF(AND(Y$14>$C29,Y$14-$C29<$C$5),OFFSET(Input!$BJ29,0,Y$14-$C29-1),0)","v":-880},{"$f":" Y29   -    IF(AND(Z$14>$C29,Z$14-$C29<$C$5),OFFSET(Input!$BJ29,0,Z$14-$C29-1),0)","v":-880},{"$f":" Z29   -    IF(AND(AA$14>$C29,AA$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AA$14-$C29-1),0)","v":-880},{"$f":" AA29   -    IF(AND(AB$14>$C29,AB$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AB$14-$C29-1),0)","v":-880},{"$f":" AB29   -    IF(AND(AC$14>$C29,AC$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AC$14-$C29-1),0)","v":-880},{"$f":" AC29   -    IF(AND(AD$14>$C29,AD$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AD$14-$C29-1),0)","v":-880},{"$f":" AD29   -    IF(AND(AE$14>$C29,AE$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AE$14-$C29-1),0)","v":-880},{"$f":" AE29   -    IF(AND(AF$14>$C29,AF$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AF$14-$C29-1),0)","v":-880},{"$f":" AF29   -    IF(AND(AG$14>$C29,AG$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AG$14-$C29-1),0)","v":-880},{"$f":" AG29   -    IF(AND(AH$14>$C29,AH$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AH$14-$C29-1),0)","v":-880},{"$f":" AH29   -    IF(AND(AI$14>$C29,AI$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AI$14-$C29-1),0)","v":-880},{"$f":" AI29   -    IF(AND(AJ$14>$C29,AJ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AJ$14-$C29-1),0)","v":-880},{"$f":" AJ29   -    IF(AND(AK$14>$C29,AK$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AK$14-$C29-1),0)","v":-880},{"$f":" AK29   -    IF(AND(AL$14>$C29,AL$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AL$14-$C29-1),0)","v":-880},{"$f":" AL29   -    IF(AND(AM$14>$C29,AM$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AM$14-$C29-1),0)","v":-880},{"$f":" AM29   -    IF(AND(AN$14>$C29,AN$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AN$14-$C29-1),0)","v":-880},{"$f":" AN29   -    IF(AND(AO$14>$C29,AO$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AO$14-$C29-1),0)","v":-880},{"$f":" AO29   -    IF(AND(AP$14>$C29,AP$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AP$14-$C29-1),0)","v":-880},{"$f":" AP29   -    IF(AND(AQ$14>$C29,AQ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AQ$14-$C29-1),0)","v":-880},{"$f":" AQ29   -    IF(AND(AR$14>$C29,AR$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AR$14-$C29-1),0)","v":-880},{"$f":" AR29   -    IF(AND(AS$14>$C29,AS$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AS$14-$C29-1),0)","v":-880},{"$f":" AS29   -    IF(AND(AT$14>$C29,AT$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AT$14-$C29-1),0)","v":-880},{"$f":" AT29   -    IF(AND(AU$14>$C29,AU$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AU$14-$C29-1),0)","v":-880},{"$f":" AU29   -    IF(AND(AV$14>$C29,AV$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AV$14-$C29-1),0)","v":-880},{"$f":" AV29   -    IF(AND(AW$14>$C29,AW$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AW$14-$C29-1),0)","v":-880},{"$f":" AW29   -    IF(AND(AX$14>$C29,AX$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AX$14-$C29-1),0)","v":-880},{"$f":" AX29   -    IF(AND(AY$14>$C29,AY$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AY$14-$C29-1),0)","v":-880},{"$f":" AY29   -    IF(AND(AZ$14>$C29,AZ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,AZ$14-$C29-1),0)","v":-880},{"$f":" AZ29   -    IF(AND(BA$14>$C29,BA$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BA$14-$C29-1),0)","v":-880},{"$f":" BA29   -    IF(AND(BB$14>$C29,BB$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BB$14-$C29-1),0)","v":-880},{"$f":" BB29   -    IF(AND(BC$14>$C29,BC$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BC$14-$C29-1),0)","v":-880},{"$f":" BC29   -    IF(AND(BD$14>$C29,BD$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BD$14-$C29-1),0)","v":-880},{"$f":" BD29   -    IF(AND(BE$14>$C29,BE$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BE$14-$C29-1),0)","v":-880},{"$f":" BE29   -    IF(AND(BF$14>$C29,BF$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BF$14-$C29-1),0)","v":-880},{"$f":" BF29   -    IF(AND(BG$14>$C29,BG$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BG$14-$C29-1),0)","v":-880},{"$f":" BG29   -    IF(AND(BH$14>$C29,BH$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BH$14-$C29-1),0)","v":-880},{"$f":" BH29   -    IF(AND(BI$14>$C29,BI$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BI$14-$C29-1),0)","v":-880},{"$f":" BI29   -    IF(AND(BJ$14>$C29,BJ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BJ$14-$C29-1),0)","v":-880},{"$f":" BJ29   -    IF(AND(BK$14>$C29,BK$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BK$14-$C29-1),0)","v":-880},{"$f":" BK29   -    IF(AND(BL$14>$C29,BL$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BL$14-$C29-1),0)","v":-880},{"$f":" BL29   -    IF(AND(BM$14>$C29,BM$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BM$14-$C29-1),0)","v":-880},{"$f":" BM29   -    IF(AND(BN$14>$C29,BN$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BN$14-$C29-1),0)","v":-880},{"$f":" BN29   -    IF(AND(BO$14>$C29,BO$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BO$14-$C29-1),0)","v":-880},{"$f":" BO29   -    IF(AND(BP$14>$C29,BP$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BP$14-$C29-1),0)","v":-880},{"$f":" BP29   -    IF(AND(BQ$14>$C29,BQ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BQ$14-$C29-1),0)","v":-880},{"$f":" BQ29   -    IF(AND(BR$14>$C29,BR$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BR$14-$C29-1),0)","v":-880},{"$f":" BR29   -    IF(AND(BS$14>$C29,BS$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BS$14-$C29-1),0)","v":-880},{"$f":" BS29   -    IF(AND(BT$14>$C29,BT$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BT$14-$C29-1),0)","v":-880},{"$f":" BT29   -    IF(AND(BU$14>$C29,BU$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BU$14-$C29-1),0)","v":-880},{"$f":" BU29   -    IF(AND(BV$14>$C29,BV$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BV$14-$C29-1),0)","v":-880},{"$f":" BV29   -    IF(AND(BW$14>$C29,BW$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BW$14-$C29-1),0)","v":-880},{"$f":" BW29   -    IF(AND(BX$14>$C29,BX$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BX$14-$C29-1),0)","v":-880},{"$f":" BX29   -    IF(AND(BY$14>$C29,BY$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BY$14-$C29-1),0)","v":-880},{"$f":" BY29   -    IF(AND(BZ$14>$C29,BZ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,BZ$14-$C29-1),0)","v":-880},{"$f":" BZ29   -    IF(AND(CA$14>$C29,CA$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CA$14-$C29-1),0)","v":-880},{"$f":" CA29   -    IF(AND(CB$14>$C29,CB$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CB$14-$C29-1),0)","v":-880},{"$f":" CB29   -    IF(AND(CC$14>$C29,CC$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CC$14-$C29-1),0)","v":-880},{"$f":" CC29   -    IF(AND(CD$14>$C29,CD$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CD$14-$C29-1),0)","v":-880},{"$f":" CD29   -    IF(AND(CE$14>$C29,CE$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CE$14-$C29-1),0)","v":-880},{"$f":" CE29   -    IF(AND(CF$14>$C29,CF$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CF$14-$C29-1),0)","v":-880},{"$f":" CF29   -    IF(AND(CG$14>$C29,CG$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CG$14-$C29-1),0)","v":-880},{"$f":" CG29   -    IF(AND(CH$14>$C29,CH$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CH$14-$C29-1),0)","v":-880},{"$f":" CH29   -    IF(AND(CI$14>$C29,CI$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CI$14-$C29-1),0)","v":-880},{"$f":" CI29   -    IF(AND(CJ$14>$C29,CJ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CJ$14-$C29-1),0)","v":-880},{"$f":" CJ29   -    IF(AND(CK$14>$C29,CK$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CK$14-$C29-1),0)","v":-880},{"$f":" CK29   -    IF(AND(CL$14>$C29,CL$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CL$14-$C29-1),0)","v":-880},{"$f":" CL29   -    IF(AND(CM$14>$C29,CM$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CM$14-$C29-1),0)","v":-880},{"$f":" CM29   -    IF(AND(CN$14>$C29,CN$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CN$14-$C29-1),0)","v":-880},{"$f":" CN29   -    IF(AND(CO$14>$C29,CO$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CO$14-$C29-1),0)","v":-880},{"$f":" CO29   -    IF(AND(CP$14>$C29,CP$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CP$14-$C29-1),0)","v":-880},{"$f":" CP29   -    IF(AND(CQ$14>$C29,CQ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CQ$14-$C29-1),0)","v":-880},{"$f":" CQ29   -    IF(AND(CR$14>$C29,CR$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CR$14-$C29-1),0)","v":-880},{"$f":" CR29   -    IF(AND(CS$14>$C29,CS$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CS$14-$C29-1),0)","v":-880},{"$f":" CS29   -    IF(AND(CT$14>$C29,CT$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CT$14-$C29-1),0)","v":-880},{"$f":" CT29   -    IF(AND(CU$14>$C29,CU$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CU$14-$C29-1),0)","v":-880},{"$f":" CU29   -    IF(AND(CV$14>$C29,CV$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CV$14-$C29-1),0)","v":-880},{"$f":" CV29   -    IF(AND(CW$14>$C29,CW$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CW$14-$C29-1),0)","v":-880},{"$f":" CW29   -    IF(AND(CX$14>$C29,CX$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CX$14-$C29-1),0)","v":-880},{"$f":" CX29   -    IF(AND(CY$14>$C29,CY$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CY$14-$C29-1),0)","v":-880},{"$f":" CY29   -    IF(AND(CZ$14>$C29,CZ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,CZ$14-$C29-1),0)","v":-880},{"$f":" CZ29   -    IF(AND(DA$14>$C29,DA$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DA$14-$C29-1),0)","v":-880},{"$f":" DA29   -    IF(AND(DB$14>$C29,DB$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DB$14-$C29-1),0)","v":-880},{"$f":" DB29   -    IF(AND(DC$14>$C29,DC$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DC$14-$C29-1),0)","v":-880},{"$f":" DC29   -    IF(AND(DD$14>$C29,DD$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DD$14-$C29-1),0)","v":-880},{"$f":" DD29   -    IF(AND(DE$14>$C29,DE$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DE$14-$C29-1),0)","v":-880},{"$f":" DE29   -    IF(AND(DF$14>$C29,DF$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DF$14-$C29-1),0)","v":-880},{"$f":" DF29   -    IF(AND(DG$14>$C29,DG$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DG$14-$C29-1),0)","v":-880},{"$f":" DG29   -    IF(AND(DH$14>$C29,DH$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DH$14-$C29-1),0)","v":-880},{"$f":" DH29   -    IF(AND(DI$14>$C29,DI$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DI$14-$C29-1),0)","v":-880},{"$f":" DI29   -    IF(AND(DJ$14>$C29,DJ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DJ$14-$C29-1),0)","v":-880},{"$f":" DJ29   -    IF(AND(DK$14>$C29,DK$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DK$14-$C29-1),0)","v":-880},{"$f":" DK29   -    IF(AND(DL$14>$C29,DL$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DL$14-$C29-1),0)","v":-880},{"$f":" DL29   -    IF(AND(DM$14>$C29,DM$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DM$14-$C29-1),0)","v":-880},{"$f":" DM29   -    IF(AND(DN$14>$C29,DN$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DN$14-$C29-1),0)","v":-880},{"$f":" DN29   -    IF(AND(DO$14>$C29,DO$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DO$14-$C29-1),0)","v":-880},{"$f":" DO29   -    IF(AND(DP$14>$C29,DP$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DP$14-$C29-1),0)","v":-880},{"$f":" DP29   -    IF(AND(DQ$14>$C29,DQ$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DQ$14-$C29-1),0)","v":-880},{"$f":" DQ29   -    IF(AND(DR$14>$C29,DR$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DR$14-$C29-1),0)","v":-880},{"$f":" DR29   -    IF(AND(DS$14>$C29,DS$14-$C29<$C$5),OFFSET(Input!$BJ29,0,DS$14-$C29-1),0)","v":-880}]
[{"$f":"Calcs!A30","v":"Direct Install 18 watt CFL bulb"},{"$f":"ROUND(IF(ISERROR(Calcs!E30),1,Calcs!E30)*Periods,0)","v":4},{"$f":"ROUND(MAX(B30,Input!Z30*Periods),0)","v":4},null,null,0,{"$f":" F30   -    IF(AND(G$14>$C30,G$14-$C30<$C$5),OFFSET(Input!$BJ30,0,G$14-$C30-1),0)","v":0},{"$f":" G30   -    IF(AND(H$14>$C30,H$14-$C30<$C$5),OFFSET(Input!$BJ30,0,H$14-$C30-1),0)","v":0},{"$f":" H30   -    IF(AND(I$14>$C30,I$14-$C30<$C$5),OFFSET(Input!$BJ30,0,I$14-$C30-1),0)","v":0},{"$f":" I30   -    IF(AND(J$14>$C30,J$14-$C30<$C$5),OFFSET(Input!$BJ30,0,J$14-$C30-1),0)","v":0},{"$f":" J30   -    IF(AND(K$14>$C30,K$14-$C30<$C$5),OFFSET(Input!$BJ30,0,K$14-$C30-1),0)","v":0},{"$f":" K30   -    IF(AND(L$14>$C30,L$14-$C30<$C$5),OFFSET(Input!$BJ30,0,L$14-$C30-1),0)","v":0},{"$f":" L30   -    IF(AND(M$14>$C30,M$14-$C30<$C$5),OFFSET(Input!$BJ30,0,M$14-$C30-1),0)","v":0},{"$f":" M30   -    IF(AND(N$14>$C30,N$14-$C30<$C$5),OFFSET(Input!$BJ30,0,N$14-$C30-1),0)","v":0},{"$f":" N30   -    IF(AND(O$14>$C30,O$14-$C30<$C$5),OFFSET(Input!$BJ30,0,O$14-$C30-1),0)","v":0},{"$f":" O30   -    IF(AND(P$14>$C30,P$14-$C30<$C$5),OFFSET(Input!$BJ30,0,P$14-$C30-1),0)","v":0},{"$f":" P30   -    IF(AND(Q$14>$C30,Q$14-$C30<$C$5),OFFSET(Input!$BJ30,0,Q$14-$C30-1),0)","v":0},{"$f":" Q30   -    IF(AND(R$14>$C30,R$14-$C30<$C$5),OFFSET(Input!$BJ30,0,R$14-$C30-1),0)","v":-220},{"$f":" R30   -    IF(AND(S$14>$C30,S$14-$C30<$C$5),OFFSET(Input!$BJ30,0,S$14-$C30-1),0)","v":-440},{"$f":" S30   -    IF(AND(T$14>$C30,T$14-$C30<$C$5),OFFSET(Input!$BJ30,0,T$14-$C30-1),0)","v":-660},{"$f":" T30   -    IF(AND(U$14>$C30,U$14-$C30<$C$5),OFFSET(Input!$BJ30,0,U$14-$C30-1),0)","v":-880},{"$f":" U30   -    IF(AND(V$14>$C30,V$14-$C30<$C$5),OFFSET(Input!$BJ30,0,V$14-$C30-1),0)","v":-880},{"$f":" V30   -    IF(AND(W$14>$C30,W$14-$C30<$C$5),OFFSET(Input!$BJ30,0,W$14-$C30-1),0)","v":-880},{"$f":" W30   -    IF(AND(X$14>$C30,X$14-$C30<$C$5),OFFSET(Input!$BJ30,0,X$14-$C30-1),0)","v":-880},{"$f":" X30   -    IF(AND(Y$14>$C30,Y$14-$C30<$C$5),OFFSET(Input!$BJ30,0,Y$14-$C30-1),0)","v":-880},{"$f":" Y30   -    IF(AND(Z$14>$C30,Z$14-$C30<$C$5),OFFSET(Input!$BJ30,0,Z$14-$C30-1),0)","v":-880},{"$f":" Z30   -    IF(AND(AA$14>$C30,AA$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AA$14-$C30-1),0)","v":-880},{"$f":" AA30   -    IF(AND(AB$14>$C30,AB$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AB$14-$C30-1),0)","v":-880},{"$f":" AB30   -    IF(AND(AC$14>$C30,AC$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AC$14-$C30-1),0)","v":-880},{"$f":" AC30   -    IF(AND(AD$14>$C30,AD$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AD$14-$C30-1),0)","v":-880},{"$f":" AD30   -    IF(AND(AE$14>$C30,AE$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AE$14-$C30-1),0)","v":-880},{"$f":" AE30   -    IF(AND(AF$14>$C30,AF$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AF$14-$C30-1),0)","v":-880},{"$f":" AF30   -    IF(AND(AG$14>$C30,AG$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AG$14-$C30-1),0)","v":-880},{"$f":" AG30   -    IF(AND(AH$14>$C30,AH$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AH$14-$C30-1),0)","v":-880},{"$f":" AH30   -    IF(AND(AI$14>$C30,AI$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AI$14-$C30-1),0)","v":-880},{"$f":" AI30   -    IF(AND(AJ$14>$C30,AJ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AJ$14-$C30-1),0)","v":-880},{"$f":" AJ30   -    IF(AND(AK$14>$C30,AK$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AK$14-$C30-1),0)","v":-880},{"$f":" AK30   -    IF(AND(AL$14>$C30,AL$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AL$14-$C30-1),0)","v":-880},{"$f":" AL30   -    IF(AND(AM$14>$C30,AM$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AM$14-$C30-1),0)","v":-880},{"$f":" AM30   -    IF(AND(AN$14>$C30,AN$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AN$14-$C30-1),0)","v":-880},{"$f":" AN30   -    IF(AND(AO$14>$C30,AO$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AO$14-$C30-1),0)","v":-880},{"$f":" AO30   -    IF(AND(AP$14>$C30,AP$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AP$14-$C30-1),0)","v":-880},{"$f":" AP30   -    IF(AND(AQ$14>$C30,AQ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AQ$14-$C30-1),0)","v":-880},{"$f":" AQ30   -    IF(AND(AR$14>$C30,AR$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AR$14-$C30-1),0)","v":-880},{"$f":" AR30   -    IF(AND(AS$14>$C30,AS$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AS$14-$C30-1),0)","v":-880},{"$f":" AS30   -    IF(AND(AT$14>$C30,AT$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AT$14-$C30-1),0)","v":-880},{"$f":" AT30   -    IF(AND(AU$14>$C30,AU$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AU$14-$C30-1),0)","v":-880},{"$f":" AU30   -    IF(AND(AV$14>$C30,AV$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AV$14-$C30-1),0)","v":-880},{"$f":" AV30   -    IF(AND(AW$14>$C30,AW$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AW$14-$C30-1),0)","v":-880},{"$f":" AW30   -    IF(AND(AX$14>$C30,AX$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AX$14-$C30-1),0)","v":-880},{"$f":" AX30   -    IF(AND(AY$14>$C30,AY$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AY$14-$C30-1),0)","v":-880},{"$f":" AY30   -    IF(AND(AZ$14>$C30,AZ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,AZ$14-$C30-1),0)","v":-880},{"$f":" AZ30   -    IF(AND(BA$14>$C30,BA$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BA$14-$C30-1),0)","v":-880},{"$f":" BA30   -    IF(AND(BB$14>$C30,BB$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BB$14-$C30-1),0)","v":-880},{"$f":" BB30   -    IF(AND(BC$14>$C30,BC$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BC$14-$C30-1),0)","v":-880},{"$f":" BC30   -    IF(AND(BD$14>$C30,BD$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BD$14-$C30-1),0)","v":-880},{"$f":" BD30   -    IF(AND(BE$14>$C30,BE$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BE$14-$C30-1),0)","v":-880},{"$f":" BE30   -    IF(AND(BF$14>$C30,BF$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BF$14-$C30-1),0)","v":-880},{"$f":" BF30   -    IF(AND(BG$14>$C30,BG$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BG$14-$C30-1),0)","v":-880},{"$f":" BG30   -    IF(AND(BH$14>$C30,BH$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BH$14-$C30-1),0)","v":-880},{"$f":" BH30   -    IF(AND(BI$14>$C30,BI$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BI$14-$C30-1),0)","v":-880},{"$f":" BI30   -    IF(AND(BJ$14>$C30,BJ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BJ$14-$C30-1),0)","v":-880},{"$f":" BJ30   -    IF(AND(BK$14>$C30,BK$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BK$14-$C30-1),0)","v":-880},{"$f":" BK30   -    IF(AND(BL$14>$C30,BL$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BL$14-$C30-1),0)","v":-880},{"$f":" BL30   -    IF(AND(BM$14>$C30,BM$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BM$14-$C30-1),0)","v":-880},{"$f":" BM30   -    IF(AND(BN$14>$C30,BN$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BN$14-$C30-1),0)","v":-880},{"$f":" BN30   -    IF(AND(BO$14>$C30,BO$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BO$14-$C30-1),0)","v":-880},{"$f":" BO30   -    IF(AND(BP$14>$C30,BP$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BP$14-$C30-1),0)","v":-880},{"$f":" BP30   -    IF(AND(BQ$14>$C30,BQ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BQ$14-$C30-1),0)","v":-880},{"$f":" BQ30   -    IF(AND(BR$14>$C30,BR$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BR$14-$C30-1),0)","v":-880},{"$f":" BR30   -    IF(AND(BS$14>$C30,BS$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BS$14-$C30-1),0)","v":-880},{"$f":" BS30   -    IF(AND(BT$14>$C30,BT$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BT$14-$C30-1),0)","v":-880},{"$f":" BT30   -    IF(AND(BU$14>$C30,BU$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BU$14-$C30-1),0)","v":-880},{"$f":" BU30   -    IF(AND(BV$14>$C30,BV$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BV$14-$C30-1),0)","v":-880},{"$f":" BV30   -    IF(AND(BW$14>$C30,BW$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BW$14-$C30-1),0)","v":-880},{"$f":" BW30   -    IF(AND(BX$14>$C30,BX$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BX$14-$C30-1),0)","v":-880},{"$f":" BX30   -    IF(AND(BY$14>$C30,BY$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BY$14-$C30-1),0)","v":-880},{"$f":" BY30   -    IF(AND(BZ$14>$C30,BZ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,BZ$14-$C30-1),0)","v":-880},{"$f":" BZ30   -    IF(AND(CA$14>$C30,CA$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CA$14-$C30-1),0)","v":-880},{"$f":" CA30   -    IF(AND(CB$14>$C30,CB$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CB$14-$C30-1),0)","v":-880},{"$f":" CB30   -    IF(AND(CC$14>$C30,CC$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CC$14-$C30-1),0)","v":-880},{"$f":" CC30   -    IF(AND(CD$14>$C30,CD$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CD$14-$C30-1),0)","v":-880},{"$f":" CD30   -    IF(AND(CE$14>$C30,CE$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CE$14-$C30-1),0)","v":-880},{"$f":" CE30   -    IF(AND(CF$14>$C30,CF$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CF$14-$C30-1),0)","v":-880},{"$f":" CF30   -    IF(AND(CG$14>$C30,CG$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CG$14-$C30-1),0)","v":-880},{"$f":" CG30   -    IF(AND(CH$14>$C30,CH$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CH$14-$C30-1),0)","v":-880},{"$f":" CH30   -    IF(AND(CI$14>$C30,CI$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CI$14-$C30-1),0)","v":-880},{"$f":" CI30   -    IF(AND(CJ$14>$C30,CJ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CJ$14-$C30-1),0)","v":-880},{"$f":" CJ30   -    IF(AND(CK$14>$C30,CK$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CK$14-$C30-1),0)","v":-880},{"$f":" CK30   -    IF(AND(CL$14>$C30,CL$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CL$14-$C30-1),0)","v":-880},{"$f":" CL30   -    IF(AND(CM$14>$C30,CM$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CM$14-$C30-1),0)","v":-880},{"$f":" CM30   -    IF(AND(CN$14>$C30,CN$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CN$14-$C30-1),0)","v":-880},{"$f":" CN30   -    IF(AND(CO$14>$C30,CO$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CO$14-$C30-1),0)","v":-880},{"$f":" CO30   -    IF(AND(CP$14>$C30,CP$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CP$14-$C30-1),0)","v":-880},{"$f":" CP30   -    IF(AND(CQ$14>$C30,CQ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CQ$14-$C30-1),0)","v":-880},{"$f":" CQ30   -    IF(AND(CR$14>$C30,CR$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CR$14-$C30-1),0)","v":-880},{"$f":" CR30   -    IF(AND(CS$14>$C30,CS$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CS$14-$C30-1),0)","v":-880},{"$f":" CS30   -    IF(AND(CT$14>$C30,CT$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CT$14-$C30-1),0)","v":-880},{"$f":" CT30   -    IF(AND(CU$14>$C30,CU$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CU$14-$C30-1),0)","v":-880},{"$f":" CU30   -    IF(AND(CV$14>$C30,CV$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CV$14-$C30-1),0)","v":-880},{"$f":" CV30   -    IF(AND(CW$14>$C30,CW$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CW$14-$C30-1),0)","v":-880},{"$f":" CW30   -    IF(AND(CX$14>$C30,CX$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CX$14-$C30-1),0)","v":-880},{"$f":" CX30   -    IF(AND(CY$14>$C30,CY$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CY$14-$C30-1),0)","v":-880},{"$f":" CY30   -    IF(AND(CZ$14>$C30,CZ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,CZ$14-$C30-1),0)","v":-880},{"$f":" CZ30   -    IF(AND(DA$14>$C30,DA$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DA$14-$C30-1),0)","v":-880},{"$f":" DA30   -    IF(AND(DB$14>$C30,DB$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DB$14-$C30-1),0)","v":-880},{"$f":" DB30   -    IF(AND(DC$14>$C30,DC$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DC$14-$C30-1),0)","v":-880},{"$f":" DC30   -    IF(AND(DD$14>$C30,DD$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DD$14-$C30-1),0)","v":-880},{"$f":" DD30   -    IF(AND(DE$14>$C30,DE$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DE$14-$C30-1),0)","v":-880},{"$f":" DE30   -    IF(AND(DF$14>$C30,DF$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DF$14-$C30-1),0)","v":-880},{"$f":" DF30   -    IF(AND(DG$14>$C30,DG$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DG$14-$C30-1),0)","v":-880},{"$f":" DG30   -    IF(AND(DH$14>$C30,DH$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DH$14-$C30-1),0)","v":-880},{"$f":" DH30   -    IF(AND(DI$14>$C30,DI$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DI$14-$C30-1),0)","v":-880},{"$f":" DI30   -    IF(AND(DJ$14>$C30,DJ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DJ$14-$C30-1),0)","v":-880},{"$f":" DJ30   -    IF(AND(DK$14>$C30,DK$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DK$14-$C30-1),0)","v":-880},{"$f":" DK30   -    IF(AND(DL$14>$C30,DL$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DL$14-$C30-1),0)","v":-880},{"$f":" DL30   -    IF(AND(DM$14>$C30,DM$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DM$14-$C30-1),0)","v":-880},{"$f":" DM30   -    IF(AND(DN$14>$C30,DN$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DN$14-$C30-1),0)","v":-880},{"$f":" DN30   -    IF(AND(DO$14>$C30,DO$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DO$14-$C30-1),0)","v":-880},{"$f":" DO30   -    IF(AND(DP$14>$C30,DP$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DP$14-$C30-1),0)","v":-880},{"$f":" DP30   -    IF(AND(DQ$14>$C30,DQ$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DQ$14-$C30-1),0)","v":-880},{"$f":" DQ30   -    IF(AND(DR$14>$C30,DR$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DR$14-$C30-1),0)","v":-880},{"$f":" DR30   -    IF(AND(DS$14>$C30,DS$14-$C30<$C$5),OFFSET(Input!$BJ30,0,DS$14-$C30-1),0)","v":-880}]
[{"$f":"Calcs!A31","v":"Direct Install 18 watt CFL bulb"},{"$f":"ROUND(IF(ISERROR(Calcs!E31),1,Calcs!E31)*Periods,0)","v":4},{"$f":"ROUND(MAX(B31,Input!Z31*Periods),0)","v":4},null,null,0,{"$f":" F31   -    IF(AND(G$14>$C31,G$14-$C31<$C$5),OFFSET(Input!$BJ31,0,G$14-$C31-1),0)","v":0},{"$f":" G31   -    IF(AND(H$14>$C31,H$14-$C31<$C$5),OFFSET(Input!$BJ31,0,H$14-$C31-1),0)","v":0},{"$f":" H31   -    IF(AND(I$14>$C31,I$14-$C31<$C$5),OFFSET(Input!$BJ31,0,I$14-$C31-1),0)","v":0},{"$f":" I31   -    IF(AND(J$14>$C31,J$14-$C31<$C$5),OFFSET(Input!$BJ31,0,J$14-$C31-1),0)","v":0},{"$f":" J31   -    IF(AND(K$14>$C31,K$14-$C31<$C$5),OFFSET(Input!$BJ31,0,K$14-$C31-1),0)","v":0},{"$f":" K31   -    IF(AND(L$14>$C31,L$14-$C31<$C$5),OFFSET(Input!$BJ31,0,L$14-$C31-1),0)","v":0},{"$f":" L31   -    IF(AND(M$14>$C31,M$14-$C31<$C$5),OFFSET(Input!$BJ31,0,M$14-$C31-1),0)","v":0},{"$f":" M31   -    IF(AND(N$14>$C31,N$14-$C31<$C$5),OFFSET(Input!$BJ31,0,N$14-$C31-1),0)","v":0},{"$f":" N31   -    IF(AND(O$14>$C31,O$14-$C31<$C$5),OFFSET(Input!$BJ31,0,O$14-$C31-1),0)","v":0},{"$f":" O31   -    IF(AND(P$14>$C31,P$14-$C31<$C$5),OFFSET(Input!$BJ31,0,P$14-$C31-1),0)","v":0},{"$f":" P31   -    IF(AND(Q$14>$C31,Q$14-$C31<$C$5),OFFSET(Input!$BJ31,0,Q$14-$C31-1),0)","v":0},{"$f":" Q31   -    IF(AND(R$14>$C31,R$14-$C31<$C$5),OFFSET(Input!$BJ31,0,R$14-$C31-1),0)","v":-189},{"$f":" R31   -    IF(AND(S$14>$C31,S$14-$C31<$C$5),OFFSET(Input!$BJ31,0,S$14-$C31-1),0)","v":-378},{"$f":" S31   -    IF(AND(T$14>$C31,T$14-$C31<$C$5),OFFSET(Input!$BJ31,0,T$14-$C31-1),0)","v":-567},{"$f":" T31   -    IF(AND(U$14>$C31,U$14-$C31<$C$5),OFFSET(Input!$BJ31,0,U$14-$C31-1),0)","v":-756},{"$f":" U31   -    IF(AND(V$14>$C31,V$14-$C31<$C$5),OFFSET(Input!$BJ31,0,V$14-$C31-1),0)","v":-756},{"$f":" V31   -    IF(AND(W$14>$C31,W$14-$C31<$C$5),OFFSET(Input!$BJ31,0,W$14-$C31-1),0)","v":-756},{"$f":" W31   -    IF(AND(X$14>$C31,X$14-$C31<$C$5),OFFSET(Input!$BJ31,0,X$14-$C31-1),0)","v":-756},{"$f":" X31   -    IF(AND(Y$14>$C31,Y$14-$C31<$C$5),OFFSET(Input!$BJ31,0,Y$14-$C31-1),0)","v":-756},{"$f":" Y31   -    IF(AND(Z$14>$C31,Z$14-$C31<$C$5),OFFSET(Input!$BJ31,0,Z$14-$C31-1),0)","v":-756},{"$f":" Z31   -    IF(AND(AA$14>$C31,AA$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AA$14-$C31-1),0)","v":-756},{"$f":" AA31   -    IF(AND(AB$14>$C31,AB$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AB$14-$C31-1),0)","v":-756},{"$f":" AB31   -    IF(AND(AC$14>$C31,AC$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AC$14-$C31-1),0)","v":-756},{"$f":" AC31   -    IF(AND(AD$14>$C31,AD$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AD$14-$C31-1),0)","v":-756},{"$f":" AD31   -    IF(AND(AE$14>$C31,AE$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AE$14-$C31-1),0)","v":-756},{"$f":" AE31   -    IF(AND(AF$14>$C31,AF$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AF$14-$C31-1),0)","v":-756},{"$f":" AF31   -    IF(AND(AG$14>$C31,AG$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AG$14-$C31-1),0)","v":-756},{"$f":" AG31   -    IF(AND(AH$14>$C31,AH$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AH$14-$C31-1),0)","v":-756},{"$f":" AH31   -    IF(AND(AI$14>$C31,AI$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AI$14-$C31-1),0)","v":-756},{"$f":" AI31   -    IF(AND(AJ$14>$C31,AJ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AJ$14-$C31-1),0)","v":-756},{"$f":" AJ31   -    IF(AND(AK$14>$C31,AK$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AK$14-$C31-1),0)","v":-756},{"$f":" AK31   -    IF(AND(AL$14>$C31,AL$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AL$14-$C31-1),0)","v":-756},{"$f":" AL31   -    IF(AND(AM$14>$C31,AM$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AM$14-$C31-1),0)","v":-756},{"$f":" AM31   -    IF(AND(AN$14>$C31,AN$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AN$14-$C31-1),0)","v":-756},{"$f":" AN31   -    IF(AND(AO$14>$C31,AO$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AO$14-$C31-1),0)","v":-756},{"$f":" AO31   -    IF(AND(AP$14>$C31,AP$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AP$14-$C31-1),0)","v":-756},{"$f":" AP31   -    IF(AND(AQ$14>$C31,AQ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AQ$14-$C31-1),0)","v":-756},{"$f":" AQ31   -    IF(AND(AR$14>$C31,AR$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AR$14-$C31-1),0)","v":-756},{"$f":" AR31   -    IF(AND(AS$14>$C31,AS$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AS$14-$C31-1),0)","v":-756},{"$f":" AS31   -    IF(AND(AT$14>$C31,AT$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AT$14-$C31-1),0)","v":-756},{"$f":" AT31   -    IF(AND(AU$14>$C31,AU$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AU$14-$C31-1),0)","v":-756},{"$f":" AU31   -    IF(AND(AV$14>$C31,AV$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AV$14-$C31-1),0)","v":-756},{"$f":" AV31   -    IF(AND(AW$14>$C31,AW$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AW$14-$C31-1),0)","v":-756},{"$f":" AW31   -    IF(AND(AX$14>$C31,AX$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AX$14-$C31-1),0)","v":-756},{"$f":" AX31   -    IF(AND(AY$14>$C31,AY$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AY$14-$C31-1),0)","v":-756},{"$f":" AY31   -    IF(AND(AZ$14>$C31,AZ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,AZ$14-$C31-1),0)","v":-756},{"$f":" AZ31   -    IF(AND(BA$14>$C31,BA$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BA$14-$C31-1),0)","v":-756},{"$f":" BA31   -    IF(AND(BB$14>$C31,BB$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BB$14-$C31-1),0)","v":-756},{"$f":" BB31   -    IF(AND(BC$14>$C31,BC$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BC$14-$C31-1),0)","v":-756},{"$f":" BC31   -    IF(AND(BD$14>$C31,BD$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BD$14-$C31-1),0)","v":-756},{"$f":" BD31   -    IF(AND(BE$14>$C31,BE$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BE$14-$C31-1),0)","v":-756},{"$f":" BE31   -    IF(AND(BF$14>$C31,BF$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BF$14-$C31-1),0)","v":-756},{"$f":" BF31   -    IF(AND(BG$14>$C31,BG$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BG$14-$C31-1),0)","v":-756},{"$f":" BG31   -    IF(AND(BH$14>$C31,BH$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BH$14-$C31-1),0)","v":-756},{"$f":" BH31   -    IF(AND(BI$14>$C31,BI$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BI$14-$C31-1),0)","v":-756},{"$f":" BI31   -    IF(AND(BJ$14>$C31,BJ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BJ$14-$C31-1),0)","v":-756},{"$f":" BJ31   -    IF(AND(BK$14>$C31,BK$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BK$14-$C31-1),0)","v":-756},{"$f":" BK31   -    IF(AND(BL$14>$C31,BL$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BL$14-$C31-1),0)","v":-756},{"$f":" BL31   -    IF(AND(BM$14>$C31,BM$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BM$14-$C31-1),0)","v":-756},{"$f":" BM31   -    IF(AND(BN$14>$C31,BN$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BN$14-$C31-1),0)","v":-756},{"$f":" BN31   -    IF(AND(BO$14>$C31,BO$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BO$14-$C31-1),0)","v":-756},{"$f":" BO31   -    IF(AND(BP$14>$C31,BP$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BP$14-$C31-1),0)","v":-756},{"$f":" BP31   -    IF(AND(BQ$14>$C31,BQ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BQ$14-$C31-1),0)","v":-756},{"$f":" BQ31   -    IF(AND(BR$14>$C31,BR$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BR$14-$C31-1),0)","v":-756},{"$f":" BR31   -    IF(AND(BS$14>$C31,BS$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BS$14-$C31-1),0)","v":-756},{"$f":" BS31   -    IF(AND(BT$14>$C31,BT$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BT$14-$C31-1),0)","v":-756},{"$f":" BT31   -    IF(AND(BU$14>$C31,BU$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BU$14-$C31-1),0)","v":-756},{"$f":" BU31   -    IF(AND(BV$14>$C31,BV$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BV$14-$C31-1),0)","v":-756},{"$f":" BV31   -    IF(AND(BW$14>$C31,BW$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BW$14-$C31-1),0)","v":-756},{"$f":" BW31   -    IF(AND(BX$14>$C31,BX$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BX$14-$C31-1),0)","v":-756},{"$f":" BX31   -    IF(AND(BY$14>$C31,BY$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BY$14-$C31-1),0)","v":-756},{"$f":" BY31   -    IF(AND(BZ$14>$C31,BZ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,BZ$14-$C31-1),0)","v":-756},{"$f":" BZ31   -    IF(AND(CA$14>$C31,CA$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CA$14-$C31-1),0)","v":-756},{"$f":" CA31   -    IF(AND(CB$14>$C31,CB$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CB$14-$C31-1),0)","v":-756},{"$f":" CB31   -    IF(AND(CC$14>$C31,CC$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CC$14-$C31-1),0)","v":-756},{"$f":" CC31   -    IF(AND(CD$14>$C31,CD$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CD$14-$C31-1),0)","v":-756},{"$f":" CD31   -    IF(AND(CE$14>$C31,CE$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CE$14-$C31-1),0)","v":-756},{"$f":" CE31   -    IF(AND(CF$14>$C31,CF$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CF$14-$C31-1),0)","v":-756},{"$f":" CF31   -    IF(AND(CG$14>$C31,CG$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CG$14-$C31-1),0)","v":-756},{"$f":" CG31   -    IF(AND(CH$14>$C31,CH$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CH$14-$C31-1),0)","v":-756},{"$f":" CH31   -    IF(AND(CI$14>$C31,CI$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CI$14-$C31-1),0)","v":-756},{"$f":" CI31   -    IF(AND(CJ$14>$C31,CJ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CJ$14-$C31-1),0)","v":-756},{"$f":" CJ31   -    IF(AND(CK$14>$C31,CK$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CK$14-$C31-1),0)","v":-756},{"$f":" CK31   -    IF(AND(CL$14>$C31,CL$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CL$14-$C31-1),0)","v":-756},{"$f":" CL31   -    IF(AND(CM$14>$C31,CM$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CM$14-$C31-1),0)","v":-756},{"$f":" CM31   -    IF(AND(CN$14>$C31,CN$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CN$14-$C31-1),0)","v":-756},{"$f":" CN31   -    IF(AND(CO$14>$C31,CO$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CO$14-$C31-1),0)","v":-756},{"$f":" CO31   -    IF(AND(CP$14>$C31,CP$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CP$14-$C31-1),0)","v":-756},{"$f":" CP31   -    IF(AND(CQ$14>$C31,CQ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CQ$14-$C31-1),0)","v":-756},{"$f":" CQ31   -    IF(AND(CR$14>$C31,CR$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CR$14-$C31-1),0)","v":-756},{"$f":" CR31   -    IF(AND(CS$14>$C31,CS$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CS$14-$C31-1),0)","v":-756},{"$f":" CS31   -    IF(AND(CT$14>$C31,CT$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CT$14-$C31-1),0)","v":-756},{"$f":" CT31   -    IF(AND(CU$14>$C31,CU$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CU$14-$C31-1),0)","v":-756},{"$f":" CU31   -    IF(AND(CV$14>$C31,CV$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CV$14-$C31-1),0)","v":-756},{"$f":" CV31   -    IF(AND(CW$14>$C31,CW$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CW$14-$C31-1),0)","v":-756},{"$f":" CW31   -    IF(AND(CX$14>$C31,CX$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CX$14-$C31-1),0)","v":-756},{"$f":" CX31   -    IF(AND(CY$14>$C31,CY$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CY$14-$C31-1),0)","v":-756},{"$f":" CY31   -    IF(AND(CZ$14>$C31,CZ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,CZ$14-$C31-1),0)","v":-756},{"$f":" CZ31   -    IF(AND(DA$14>$C31,DA$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DA$14-$C31-1),0)","v":-756},{"$f":" DA31   -    IF(AND(DB$14>$C31,DB$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DB$14-$C31-1),0)","v":-756},{"$f":" DB31   -    IF(AND(DC$14>$C31,DC$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DC$14-$C31-1),0)","v":-756},{"$f":" DC31   -    IF(AND(DD$14>$C31,DD$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DD$14-$C31-1),0)","v":-756},{"$f":" DD31   -    IF(AND(DE$14>$C31,DE$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DE$14-$C31-1),0)","v":-756},{"$f":" DE31   -    IF(AND(DF$14>$C31,DF$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DF$14-$C31-1),0)","v":-756},{"$f":" DF31   -    IF(AND(DG$14>$C31,DG$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DG$14-$C31-1),0)","v":-756},{"$f":" DG31   -    IF(AND(DH$14>$C31,DH$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DH$14-$C31-1),0)","v":-756},{"$f":" DH31   -    IF(AND(DI$14>$C31,DI$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DI$14-$C31-1),0)","v":-756},{"$f":" DI31   -    IF(AND(DJ$14>$C31,DJ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DJ$14-$C31-1),0)","v":-756},{"$f":" DJ31   -    IF(AND(DK$14>$C31,DK$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DK$14-$C31-1),0)","v":-756},{"$f":" DK31   -    IF(AND(DL$14>$C31,DL$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DL$14-$C31-1),0)","v":-756},{"$f":" DL31   -    IF(AND(DM$14>$C31,DM$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DM$14-$C31-1),0)","v":-756},{"$f":" DM31   -    IF(AND(DN$14>$C31,DN$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DN$14-$C31-1),0)","v":-756},{"$f":" DN31   -    IF(AND(DO$14>$C31,DO$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DO$14-$C31-1),0)","v":-756},{"$f":" DO31   -    IF(AND(DP$14>$C31,DP$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DP$14-$C31-1),0)","v":-756},{"$f":" DP31   -    IF(AND(DQ$14>$C31,DQ$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DQ$14-$C31-1),0)","v":-756},{"$f":" DQ31   -    IF(AND(DR$14>$C31,DR$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DR$14-$C31-1),0)","v":-756},{"$f":" DR31   -    IF(AND(DS$14>$C31,DS$14-$C31<$C$5),OFFSET(Input!$BJ31,0,DS$14-$C31-1),0)","v":-756}]
[{"$f":"Calcs!A39","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E39),1,Calcs!E39)*Periods,0)","v":4},{"$f":"ROUND(MAX(B39,Input!Z39*Periods),0)","v":4},null,null,0,{"$f":" F39   -    IF(AND(G$14>$C39,G$14-$C39<$C$5),OFFSET(Input!$BJ39,0,G$14-$C39-1),0)","v":0},{"$f":" G39   -    IF(AND(H$14>$C39,H$14-$C39<$C$5),OFFSET(Input!$BJ39,0,H$14-$C39-1),0)","v":0},{"$f":" H39   -    IF(AND(I$14>$C39,I$14-$C39<$C$5),OFFSET(Input!$BJ39,0,I$14-$C39-1),0)","v":0},{"$f":" I39   -    IF(AND(J$14>$C39,J$14-$C39<$C$5),OFFSET(Input!$BJ39,0,J$14-$C39-1),0)","v":0},{"$f":" J39   -    IF(AND(K$14>$C39,K$14-$C39<$C$5),OFFSET(Input!$BJ39,0,K$14-$C39-1),0)","v":0},{"$f":" K39   -    IF(AND(L$14>$C39,L$14-$C39<$C$5),OFFSET(Input!$BJ39,0,L$14-$C39-1),0)","v":0},{"$f":" L39   -    IF(AND(M$14>$C39,M$14-$C39<$C$5),OFFSET(Input!$BJ39,0,M$14-$C39-1),0)","v":0},{"$f":" M39   -    IF(AND(N$14>$C39,N$14-$C39<$C$5),OFFSET(Input!$BJ39,0,N$14-$C39-1),0)","v":0},{"$f":" N39   -    IF(AND(O$14>$C39,O$14-$C39<$C$5),OFFSET(Input!$BJ39,0,O$14-$C39-1),0)","v":0},{"$f":" O39   -    IF(AND(P$14>$C39,P$14-$C39<$C$5),OFFSET(Input!$BJ39,0,P$14-$C39-1),0)","v":0},{"$f":" P39   -    IF(AND(Q$14>$C39,Q$14-$C39<$C$5),OFFSET(Input!$BJ39,0,Q$14-$C39-1),0)","v":0},{"$f":" Q39   -    IF(AND(R$14>$C39,R$14-$C39<$C$5),OFFSET(Input!$BJ39,0,R$14-$C39-1),0)","v":0},{"$f":" R39   -    IF(AND(S$14>$C39,S$14-$C39<$C$5),OFFSET(Input!$BJ39,0,S$14-$C39-1),0)","v":0},{"$f":" S39   -    IF(AND(T$14>$C39,T$14-$C39<$C$5),OFFSET(Input!$BJ39,0,T$14-$C39-1),0)","v":0},{"$f":" T39   -    IF(AND(U$14>$C39,U$14-$C39<$C$5),OFFSET(Input!$BJ39,0,U$14-$C39-1),0)","v":0},{"$f":" U39   -    IF(AND(V$14>$C39,V$14-$C39<$C$5),OFFSET(Input!$BJ39,0,V$14-$C39-1),0)","v":0},{"$f":" V39   -    IF(AND(W$14>$C39,W$14-$C39<$C$5),OFFSET(Input!$BJ39,0,W$14-$C39-1),0)","v":0},{"$f":" W39   -    IF(AND(X$14>$C39,X$14-$C39<$C$5),OFFSET(Input!$BJ39,0,X$14-$C39-1),0)","v":0},{"$f":" X39   -    IF(AND(Y$14>$C39,Y$14-$C39<$C$5),OFFSET(Input!$BJ39,0,Y$14-$C39-1),0)","v":0},{"$f":" Y39   -    IF(AND(Z$14>$C39,Z$14-$C39<$C$5),OFFSET(Input!$BJ39,0,Z$14-$C39-1),0)","v":0},{"$f":" Z39   -    IF(AND(AA$14>$C39,AA$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AA$14-$C39-1),0)","v":0},{"$f":" AA39   -    IF(AND(AB$14>$C39,AB$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AB$14-$C39-1),0)","v":0},{"$f":" AB39   -    IF(AND(AC$14>$C39,AC$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AC$14-$C39-1),0)","v":0},{"$f":" AC39   -    IF(AND(AD$14>$C39,AD$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AD$14-$C39-1),0)","v":0},{"$f":" AD39   -    IF(AND(AE$14>$C39,AE$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AE$14-$C39-1),0)","v":0},{"$f":" AE39   -    IF(AND(AF$14>$C39,AF$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AF$14-$C39-1),0)","v":0},{"$f":" AF39   -    IF(AND(AG$14>$C39,AG$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AG$14-$C39-1),0)","v":0},{"$f":" AG39   -    IF(AND(AH$14>$C39,AH$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AH$14-$C39-1),0)","v":0},{"$f":" AH39   -    IF(AND(AI$14>$C39,AI$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AI$14-$C39-1),0)","v":0},{"$f":" AI39   -    IF(AND(AJ$14>$C39,AJ$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AJ$14-$C39-1),0)","v":0},{"$f":" AJ39   -    IF(AND(AK$14>$C39,AK$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AK$14-$C39-1),0)","v":0},{"$f":" AK39   -    IF(AND(AL$14>$C39,AL$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AL$14-$C39-1),0)","v":0},{"$f":" AL39   -    IF(AND(AM$14>$C39,AM$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AM$14-$C39-1),0)","v":0},{"$f":" AM39   -    IF(AND(AN$14>$C39,AN$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AN$14-$C39-1),0)","v":0},{"$f":" AN39   -    IF(AND(AO$14>$C39,AO$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AO$14-$C39-1),0)","v":0},{"$f":" AO39   -    IF(AND(AP$14>$C39,AP$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AP$14-$C39-1),0)","v":0},{"$f":" AP39   -    IF(AND(AQ$14>$C39,AQ$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AQ$14-$C39-1),0)","v":0},{"$f":" AQ39   -    IF(AND(AR$14>$C39,AR$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AR$14-$C39-1),0)","v":0},{"$f":" AR39   -    IF(AND(AS$14>$C39,AS$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AS$14-$C39-1),0)","v":0},{"$f":" AS39   -    IF(AND(AT$14>$C39,AT$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AT$14-$C39-1),0)","v":0},{"$f":" AT39   -    IF(AND(AU$14>$C39,AU$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AU$14-$C39-1),0)","v":0},{"$f":" AU39   -    IF(AND(AV$14>$C39,AV$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AV$14-$C39-1),0)","v":0},{"$f":" AV39   -    IF(AND(AW$14>$C39,AW$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AW$14-$C39-1),0)","v":0},{"$f":" AW39   -    IF(AND(AX$14>$C39,AX$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AX$14-$C39-1),0)","v":0},{"$f":" AX39   -    IF(AND(AY$14>$C39,AY$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AY$14-$C39-1),0)","v":0},{"$f":" AY39   -    IF(AND(AZ$14>$C39,AZ$14-$C39<$C$5),OFFSET(Input!$BJ39,0,AZ$14-$C39-1),0)","v":0},{"$f":" AZ39   -    IF(AND(BA$14>$C39,BA$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BA$14-$C39-1),0)","v":0},{"$f":" BA39   -    IF(AND(BB$14>$C39,BB$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BB$14-$C39-1),0)","v":0},{"$f":" BB39   -    IF(AND(BC$14>$C39,BC$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BC$14-$C39-1),0)","v":0},{"$f":" BC39   -    IF(AND(BD$14>$C39,BD$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BD$14-$C39-1),0)","v":0},{"$f":" BD39   -    IF(AND(BE$14>$C39,BE$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BE$14-$C39-1),0)","v":0},{"$f":" BE39   -    IF(AND(BF$14>$C39,BF$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BF$14-$C39-1),0)","v":0},{"$f":" BF39   -    IF(AND(BG$14>$C39,BG$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BG$14-$C39-1),0)","v":0},{"$f":" BG39   -    IF(AND(BH$14>$C39,BH$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BH$14-$C39-1),0)","v":0},{"$f":" BH39   -    IF(AND(BI$14>$C39,BI$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BI$14-$C39-1),0)","v":0},{"$f":" BI39   -    IF(AND(BJ$14>$C39,BJ$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BJ$14-$C39-1),0)","v":0},{"$f":" BJ39   -    IF(AND(BK$14>$C39,BK$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BK$14-$C39-1),0)","v":0},{"$f":" BK39   -    IF(AND(BL$14>$C39,BL$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BL$14-$C39-1),0)","v":0},{"$f":" BL39   -    IF(AND(BM$14>$C39,BM$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BM$14-$C39-1),0)","v":0},{"$f":" BM39   -    IF(AND(BN$14>$C39,BN$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BN$14-$C39-1),0)","v":0},{"$f":" BN39   -    IF(AND(BO$14>$C39,BO$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BO$14-$C39-1),0)","v":0},{"$f":" BO39   -    IF(AND(BP$14>$C39,BP$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BP$14-$C39-1),0)","v":0},{"$f":" BP39   -    IF(AND(BQ$14>$C39,BQ$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BQ$14-$C39-1),0)","v":0},{"$f":" BQ39   -    IF(AND(BR$14>$C39,BR$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BR$14-$C39-1),0)","v":0},{"$f":" BR39   -    IF(AND(BS$14>$C39,BS$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BS$14-$C39-1),0)","v":0},{"$f":" BS39   -    IF(AND(BT$14>$C39,BT$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BT$14-$C39-1),0)","v":0},{"$f":" BT39   -    IF(AND(BU$14>$C39,BU$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BU$14-$C39-1),0)","v":0},{"$f":" BU39   -    IF(AND(BV$14>$C39,BV$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BV$14-$C39-1),0)","v":0},{"$f":" BV39   -    IF(AND(BW$14>$C39,BW$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BW$14-$C39-1),0)","v":0},{"$f":" BW39   -    IF(AND(BX$14>$C39,BX$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BX$14-$C39-1),0)","v":0},{"$f":" BX39   -    IF(AND(BY$14>$C39,BY$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BY$14-$C39-1),0)","v":0},{"$f":" BY39   -    IF(AND(BZ$14>$C39,BZ$14-$C39<$C$5),OFFSET(Input!$BJ39,0,BZ$14-$C39-1),0)","v":0},{"$f":" BZ39   -    IF(AND(CA$14>$C39,CA$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CA$14-$C39-1),0)","v":0},{"$f":" CA39   -    IF(AND(CB$14>$C39,CB$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CB$14-$C39-1),0)","v":0},{"$f":" CB39   -    IF(AND(CC$14>$C39,CC$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CC$14-$C39-1),0)","v":0},{"$f":" CC39   -    IF(AND(CD$14>$C39,CD$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CD$14-$C39-1),0)","v":0},{"$f":" CD39   -    IF(AND(CE$14>$C39,CE$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CE$14-$C39-1),0)","v":0},{"$f":" CE39   -    IF(AND(CF$14>$C39,CF$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CF$14-$C39-1),0)","v":0},{"$f":" CF39   -    IF(AND(CG$14>$C39,CG$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CG$14-$C39-1),0)","v":0},{"$f":" CG39   -    IF(AND(CH$14>$C39,CH$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CH$14-$C39-1),0)","v":0},{"$f":" CH39   -    IF(AND(CI$14>$C39,CI$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CI$14-$C39-1),0)","v":0},{"$f":" CI39   -    IF(AND(CJ$14>$C39,CJ$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CJ$14-$C39-1),0)","v":0},{"$f":" CJ39   -    IF(AND(CK$14>$C39,CK$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CK$14-$C39-1),0)","v":0},{"$f":" CK39   -    IF(AND(CL$14>$C39,CL$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CL$14-$C39-1),0)","v":0},{"$f":" CL39   -    IF(AND(CM$14>$C39,CM$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CM$14-$C39-1),0)","v":0},{"$f":" CM39   -    IF(AND(CN$14>$C39,CN$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CN$14-$C39-1),0)","v":0},{"$f":" CN39   -    IF(AND(CO$14>$C39,CO$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CO$14-$C39-1),0)","v":0},{"$f":" CO39   -    IF(AND(CP$14>$C39,CP$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CP$14-$C39-1),0)","v":0},{"$f":" CP39   -    IF(AND(CQ$14>$C39,CQ$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CQ$14-$C39-1),0)","v":0},{"$f":" CQ39   -    IF(AND(CR$14>$C39,CR$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CR$14-$C39-1),0)","v":0},{"$f":" CR39   -    IF(AND(CS$14>$C39,CS$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CS$14-$C39-1),0)","v":0},{"$f":" CS39   -    IF(AND(CT$14>$C39,CT$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CT$14-$C39-1),0)","v":0},{"$f":" CT39   -    IF(AND(CU$14>$C39,CU$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CU$14-$C39-1),0)","v":0},{"$f":" CU39   -    IF(AND(CV$14>$C39,CV$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CV$14-$C39-1),0)","v":0},{"$f":" CV39   -    IF(AND(CW$14>$C39,CW$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CW$14-$C39-1),0)","v":0},{"$f":" CW39   -    IF(AND(CX$14>$C39,CX$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CX$14-$C39-1),0)","v":0},{"$f":" CX39   -    IF(AND(CY$14>$C39,CY$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CY$14-$C39-1),0)","v":0},{"$f":" CY39   -    IF(AND(CZ$14>$C39,CZ$14-$C39<$C$5),OFFSET(Input!$BJ39,0,CZ$14-$C39-1),0)","v":0},{"$f":" CZ39   -    IF(AND(DA$14>$C39,DA$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DA$14-$C39-1),0)","v":0},{"$f":" DA39   -    IF(AND(DB$14>$C39,DB$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DB$14-$C39-1),0)","v":0},{"$f":" DB39   -    IF(AND(DC$14>$C39,DC$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DC$14-$C39-1),0)","v":0},{"$f":" DC39   -    IF(AND(DD$14>$C39,DD$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DD$14-$C39-1),0)","v":0},{"$f":" DD39   -    IF(AND(DE$14>$C39,DE$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DE$14-$C39-1),0)","v":0},{"$f":" DE39   -    IF(AND(DF$14>$C39,DF$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DF$14-$C39-1),0)","v":0},{"$f":" DF39   -    IF(AND(DG$14>$C39,DG$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DG$14-$C39-1),0)","v":0},{"$f":" DG39   -    IF(AND(DH$14>$C39,DH$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DH$14-$C39-1),0)","v":0},{"$f":" DH39   -    IF(AND(DI$14>$C39,DI$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DI$14-$C39-1),0)","v":0},{"$f":" DI39   -    IF(AND(DJ$14>$C39,DJ$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DJ$14-$C39-1),0)","v":0},{"$f":" DJ39   -    IF(AND(DK$14>$C39,DK$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DK$14-$C39-1),0)","v":0},{"$f":" DK39   -    IF(AND(DL$14>$C39,DL$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DL$14-$C39-1),0)","v":0},{"$f":" DL39   -    IF(AND(DM$14>$C39,DM$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DM$14-$C39-1),0)","v":0},{"$f":" DM39   -    IF(AND(DN$14>$C39,DN$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DN$14-$C39-1),0)","v":0},{"$f":" DN39   -    IF(AND(DO$14>$C39,DO$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DO$14-$C39-1),0)","v":0},{"$f":" DO39   -    IF(AND(DP$14>$C39,DP$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DP$14-$C39-1),0)","v":0},{"$f":" DP39   -    IF(AND(DQ$14>$C39,DQ$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DQ$14-$C39-1),0)","v":0},{"$f":" DQ39   -    IF(AND(DR$14>$C39,DR$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DR$14-$C39-1),0)","v":0},{"$f":" DR39   -    IF(AND(DS$14>$C39,DS$14-$C39<$C$5),OFFSET(Input!$BJ39,0,DS$14-$C39-1),0)","v":0}]
[{"$f":"Calcs!A73","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E73),1,Calcs!E73)*Periods,0)","v":4},{"$f":"ROUND(MAX(B73,Input!Z73*Periods),0)","v":4},null,null,0,{"$f":" F73   -    IF(AND(G$14>$C73,G$14-$C73<$C$5),OFFSET(Input!$BJ73,0,G$14-$C73-1),0)","v":0},{"$f":" G73   -    IF(AND(H$14>$C73,H$14-$C73<$C$5),OFFSET(Input!$BJ73,0,H$14-$C73-1),0)","v":0},{"$f":" H73   -    IF(AND(I$14>$C73,I$14-$C73<$C$5),OFFSET(Input!$BJ73,0,I$14-$C73-1),0)","v":0},{"$f":" I73   -    IF(AND(J$14>$C73,J$14-$C73<$C$5),OFFSET(Input!$BJ73,0,J$14-$C73-1),0)","v":0},{"$f":" J73   -    IF(AND(K$14>$C73,K$14-$C73<$C$5),OFFSET(Input!$BJ73,0,K$14-$C73-1),0)","v":0},{"$f":" K73   -    IF(AND(L$14>$C73,L$14-$C73<$C$5),OFFSET(Input!$BJ73,0,L$14-$C73-1),0)","v":0},{"$f":" L73   -    IF(AND(M$14>$C73,M$14-$C73<$C$5),OFFSET(Input!$BJ73,0,M$14-$C73-1),0)","v":0},{"$f":" M73   -    IF(AND(N$14>$C73,N$14-$C73<$C$5),OFFSET(Input!$BJ73,0,N$14-$C73-1),0)","v":0},{"$f":" N73   -    IF(AND(O$14>$C73,O$14-$C73<$C$5),OFFSET(Input!$BJ73,0,O$14-$C73-1),0)","v":0},{"$f":" O73   -    IF(AND(P$14>$C73,P$14-$C73<$C$5),OFFSET(Input!$BJ73,0,P$14-$C73-1),0)","v":0},{"$f":" P73   -    IF(AND(Q$14>$C73,Q$14-$C73<$C$5),OFFSET(Input!$BJ73,0,Q$14-$C73-1),0)","v":0},{"$f":" Q73   -    IF(AND(R$14>$C73,R$14-$C73<$C$5),OFFSET(Input!$BJ73,0,R$14-$C73-1),0)","v":0},{"$f":" R73   -    IF(AND(S$14>$C73,S$14-$C73<$C$5),OFFSET(Input!$BJ73,0,S$14-$C73-1),0)","v":0},{"$f":" S73   -    IF(AND(T$14>$C73,T$14-$C73<$C$5),OFFSET(Input!$BJ73,0,T$14-$C73-1),0)","v":0},{"$f":" T73   -    IF(AND(U$14>$C73,U$14-$C73<$C$5),OFFSET(Input!$BJ73,0,U$14-$C73-1),0)","v":0},{"$f":" U73   -    IF(AND(V$14>$C73,V$14-$C73<$C$5),OFFSET(Input!$BJ73,0,V$14-$C73-1),0)","v":0},{"$f":" V73   -    IF(AND(W$14>$C73,W$14-$C73<$C$5),OFFSET(Input!$BJ73,0,W$14-$C73-1),0)","v":0},{"$f":" W73   -    IF(AND(X$14>$C73,X$14-$C73<$C$5),OFFSET(Input!$BJ73,0,X$14-$C73-1),0)","v":0},{"$f":" X73   -    IF(AND(Y$14>$C73,Y$14-$C73<$C$5),OFFSET(Input!$BJ73,0,Y$14-$C73-1),0)","v":0},{"$f":" Y73   -    IF(AND(Z$14>$C73,Z$14-$C73<$C$5),OFFSET(Input!$BJ73,0,Z$14-$C73-1),0)","v":0},{"$f":" Z73   -    IF(AND(AA$14>$C73,AA$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AA$14-$C73-1),0)","v":0},{"$f":" AA73   -    IF(AND(AB$14>$C73,AB$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AB$14-$C73-1),0)","v":0},{"$f":" AB73   -    IF(AND(AC$14>$C73,AC$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AC$14-$C73-1),0)","v":0},{"$f":" AC73   -    IF(AND(AD$14>$C73,AD$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AD$14-$C73-1),0)","v":0},{"$f":" AD73   -    IF(AND(AE$14>$C73,AE$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AE$14-$C73-1),0)","v":0},{"$f":" AE73   -    IF(AND(AF$14>$C73,AF$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AF$14-$C73-1),0)","v":0},{"$f":" AF73   -    IF(AND(AG$14>$C73,AG$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AG$14-$C73-1),0)","v":0},{"$f":" AG73   -    IF(AND(AH$14>$C73,AH$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AH$14-$C73-1),0)","v":0},{"$f":" AH73   -    IF(AND(AI$14>$C73,AI$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AI$14-$C73-1),0)","v":0},{"$f":" AI73   -    IF(AND(AJ$14>$C73,AJ$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AJ$14-$C73-1),0)","v":0},{"$f":" AJ73   -    IF(AND(AK$14>$C73,AK$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AK$14-$C73-1),0)","v":0},{"$f":" AK73   -    IF(AND(AL$14>$C73,AL$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AL$14-$C73-1),0)","v":0},{"$f":" AL73   -    IF(AND(AM$14>$C73,AM$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AM$14-$C73-1),0)","v":0},{"$f":" AM73   -    IF(AND(AN$14>$C73,AN$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AN$14-$C73-1),0)","v":0},{"$f":" AN73   -    IF(AND(AO$14>$C73,AO$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AO$14-$C73-1),0)","v":0},{"$f":" AO73   -    IF(AND(AP$14>$C73,AP$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AP$14-$C73-1),0)","v":0},{"$f":" AP73   -    IF(AND(AQ$14>$C73,AQ$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AQ$14-$C73-1),0)","v":0},{"$f":" AQ73   -    IF(AND(AR$14>$C73,AR$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AR$14-$C73-1),0)","v":0},{"$f":" AR73   -    IF(AND(AS$14>$C73,AS$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AS$14-$C73-1),0)","v":0},{"$f":" AS73   -    IF(AND(AT$14>$C73,AT$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AT$14-$C73-1),0)","v":0},{"$f":" AT73   -    IF(AND(AU$14>$C73,AU$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AU$14-$C73-1),0)","v":0},{"$f":" AU73   -    IF(AND(AV$14>$C73,AV$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AV$14-$C73-1),0)","v":0},{"$f":" AV73   -    IF(AND(AW$14>$C73,AW$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AW$14-$C73-1),0)","v":0},{"$f":" AW73   -    IF(AND(AX$14>$C73,AX$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AX$14-$C73-1),0)","v":0},{"$f":" AX73   -    IF(AND(AY$14>$C73,AY$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AY$14-$C73-1),0)","v":0},{"$f":" AY73   -    IF(AND(AZ$14>$C73,AZ$14-$C73<$C$5),OFFSET(Input!$BJ73,0,AZ$14-$C73-1),0)","v":0},{"$f":" AZ73   -    IF(AND(BA$14>$C73,BA$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BA$14-$C73-1),0)","v":0},{"$f":" BA73   -    IF(AND(BB$14>$C73,BB$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BB$14-$C73-1),0)","v":0},{"$f":" BB73   -    IF(AND(BC$14>$C73,BC$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BC$14-$C73-1),0)","v":0},{"$f":" BC73   -    IF(AND(BD$14>$C73,BD$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BD$14-$C73-1),0)","v":0},{"$f":" BD73   -    IF(AND(BE$14>$C73,BE$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BE$14-$C73-1),0)","v":0},{"$f":" BE73   -    IF(AND(BF$14>$C73,BF$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BF$14-$C73-1),0)","v":0},{"$f":" BF73   -    IF(AND(BG$14>$C73,BG$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BG$14-$C73-1),0)","v":0},{"$f":" BG73   -    IF(AND(BH$14>$C73,BH$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BH$14-$C73-1),0)","v":0},{"$f":" BH73   -    IF(AND(BI$14>$C73,BI$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BI$14-$C73-1),0)","v":0},{"$f":" BI73   -    IF(AND(BJ$14>$C73,BJ$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BJ$14-$C73-1),0)","v":0},{"$f":" BJ73   -    IF(AND(BK$14>$C73,BK$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BK$14-$C73-1),0)","v":0},{"$f":" BK73   -    IF(AND(BL$14>$C73,BL$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BL$14-$C73-1),0)","v":0},{"$f":" BL73   -    IF(AND(BM$14>$C73,BM$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BM$14-$C73-1),0)","v":0},{"$f":" BM73   -    IF(AND(BN$14>$C73,BN$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BN$14-$C73-1),0)","v":0},{"$f":" BN73   -    IF(AND(BO$14>$C73,BO$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BO$14-$C73-1),0)","v":0},{"$f":" BO73   -    IF(AND(BP$14>$C73,BP$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BP$14-$C73-1),0)","v":0},{"$f":" BP73   -    IF(AND(BQ$14>$C73,BQ$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BQ$14-$C73-1),0)","v":0},{"$f":" BQ73   -    IF(AND(BR$14>$C73,BR$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BR$14-$C73-1),0)","v":0},{"$f":" BR73   -    IF(AND(BS$14>$C73,BS$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BS$14-$C73-1),0)","v":0},{"$f":" BS73   -    IF(AND(BT$14>$C73,BT$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BT$14-$C73-1),0)","v":0},{"$f":" BT73   -    IF(AND(BU$14>$C73,BU$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BU$14-$C73-1),0)","v":0},{"$f":" BU73   -    IF(AND(BV$14>$C73,BV$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BV$14-$C73-1),0)","v":0},{"$f":" BV73   -    IF(AND(BW$14>$C73,BW$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BW$14-$C73-1),0)","v":0},{"$f":" BW73   -    IF(AND(BX$14>$C73,BX$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BX$14-$C73-1),0)","v":0},{"$f":" BX73   -    IF(AND(BY$14>$C73,BY$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BY$14-$C73-1),0)","v":0},{"$f":" BY73   -    IF(AND(BZ$14>$C73,BZ$14-$C73<$C$5),OFFSET(Input!$BJ73,0,BZ$14-$C73-1),0)","v":0},{"$f":" BZ73   -    IF(AND(CA$14>$C73,CA$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CA$14-$C73-1),0)","v":0},{"$f":" CA73   -    IF(AND(CB$14>$C73,CB$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CB$14-$C73-1),0)","v":0},{"$f":" CB73   -    IF(AND(CC$14>$C73,CC$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CC$14-$C73-1),0)","v":0},{"$f":" CC73   -    IF(AND(CD$14>$C73,CD$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CD$14-$C73-1),0)","v":0},{"$f":" CD73   -    IF(AND(CE$14>$C73,CE$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CE$14-$C73-1),0)","v":0},{"$f":" CE73   -    IF(AND(CF$14>$C73,CF$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CF$14-$C73-1),0)","v":0},{"$f":" CF73   -    IF(AND(CG$14>$C73,CG$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CG$14-$C73-1),0)","v":0},{"$f":" CG73   -    IF(AND(CH$14>$C73,CH$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CH$14-$C73-1),0)","v":0},{"$f":" CH73   -    IF(AND(CI$14>$C73,CI$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CI$14-$C73-1),0)","v":0},{"$f":" CI73   -    IF(AND(CJ$14>$C73,CJ$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CJ$14-$C73-1),0)","v":0},{"$f":" CJ73   -    IF(AND(CK$14>$C73,CK$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CK$14-$C73-1),0)","v":0},{"$f":" CK73   -    IF(AND(CL$14>$C73,CL$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CL$14-$C73-1),0)","v":0},{"$f":" CL73   -    IF(AND(CM$14>$C73,CM$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CM$14-$C73-1),0)","v":0},{"$f":" CM73   -    IF(AND(CN$14>$C73,CN$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CN$14-$C73-1),0)","v":0},{"$f":" CN73   -    IF(AND(CO$14>$C73,CO$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CO$14-$C73-1),0)","v":0},{"$f":" CO73   -    IF(AND(CP$14>$C73,CP$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CP$14-$C73-1),0)","v":0},{"$f":" CP73   -    IF(AND(CQ$14>$C73,CQ$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CQ$14-$C73-1),0)","v":0},{"$f":" CQ73   -    IF(AND(CR$14>$C73,CR$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CR$14-$C73-1),0)","v":0},{"$f":" CR73   -    IF(AND(CS$14>$C73,CS$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CS$14-$C73-1),0)","v":0},{"$f":" CS73   -    IF(AND(CT$14>$C73,CT$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CT$14-$C73-1),0)","v":0},{"$f":" CT73   -    IF(AND(CU$14>$C73,CU$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CU$14-$C73-1),0)","v":0},{"$f":" CU73   -    IF(AND(CV$14>$C73,CV$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CV$14-$C73-1),0)","v":0},{"$f":" CV73   -    IF(AND(CW$14>$C73,CW$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CW$14-$C73-1),0)","v":0},{"$f":" CW73   -    IF(AND(CX$14>$C73,CX$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CX$14-$C73-1),0)","v":0},{"$f":" CX73   -    IF(AND(CY$14>$C73,CY$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CY$14-$C73-1),0)","v":0},{"$f":" CY73   -    IF(AND(CZ$14>$C73,CZ$14-$C73<$C$5),OFFSET(Input!$BJ73,0,CZ$14-$C73-1),0)","v":0},{"$f":" CZ73   -    IF(AND(DA$14>$C73,DA$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DA$14-$C73-1),0)","v":0},{"$f":" DA73   -    IF(AND(DB$14>$C73,DB$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DB$14-$C73-1),0)","v":0},{"$f":" DB73   -    IF(AND(DC$14>$C73,DC$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DC$14-$C73-1),0)","v":0},{"$f":" DC73   -    IF(AND(DD$14>$C73,DD$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DD$14-$C73-1),0)","v":0},{"$f":" DD73   -    IF(AND(DE$14>$C73,DE$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DE$14-$C73-1),0)","v":0},{"$f":" DE73   -    IF(AND(DF$14>$C73,DF$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DF$14-$C73-1),0)","v":0},{"$f":" DF73   -    IF(AND(DG$14>$C73,DG$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DG$14-$C73-1),0)","v":0},{"$f":" DG73   -    IF(AND(DH$14>$C73,DH$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DH$14-$C73-1),0)","v":0},{"$f":" DH73   -    IF(AND(DI$14>$C73,DI$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DI$14-$C73-1),0)","v":0},{"$f":" DI73   -    IF(AND(DJ$14>$C73,DJ$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DJ$14-$C73-1),0)","v":0},{"$f":" DJ73   -    IF(AND(DK$14>$C73,DK$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DK$14-$C73-1),0)","v":0},{"$f":" DK73   -    IF(AND(DL$14>$C73,DL$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DL$14-$C73-1),0)","v":0},{"$f":" DL73   -    IF(AND(DM$14>$C73,DM$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DM$14-$C73-1),0)","v":0},{"$f":" DM73   -    IF(AND(DN$14>$C73,DN$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DN$14-$C73-1),0)","v":0},{"$f":" DN73   -    IF(AND(DO$14>$C73,DO$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DO$14-$C73-1),0)","v":0},{"$f":" DO73   -    IF(AND(DP$14>$C73,DP$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DP$14-$C73-1),0)","v":0},{"$f":" DP73   -    IF(AND(DQ$14>$C73,DQ$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DQ$14-$C73-1),0)","v":0},{"$f":" DQ73   -    IF(AND(DR$14>$C73,DR$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DR$14-$C73-1),0)","v":0},{"$f":" DR73   -    IF(AND(DS$14>$C73,DS$14-$C73<$C$5),OFFSET(Input!$BJ73,0,DS$14-$C73-1),0)","v":0}]
[{"$f":"Calcs!A100","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E100),1,Calcs!E100)*Periods,0)","v":0},{"$f":"ROUND(MAX(B100,Input!Z100*Periods),0)","v":0},null,null,0,{"$f":" F100   -    IF(AND(G$14>$C100,G$14-$C100<$C$5),OFFSET(Input!$BJ100,0,G$14-$C100-1),0)","v":0},{"$f":" G100   -    IF(AND(H$14>$C100,H$14-$C100<$C$5),OFFSET(Input!$BJ100,0,H$14-$C100-1),0)","v":0},{"$f":" H100   -    IF(AND(I$14>$C100,I$14-$C100<$C$5),OFFSET(Input!$BJ100,0,I$14-$C100-1),0)","v":0},{"$f":" I100   -    IF(AND(J$14>$C100,J$14-$C100<$C$5),OFFSET(Input!$BJ100,0,J$14-$C100-1),0)","v":0},{"$f":" J100   -    IF(AND(K$14>$C100,K$14-$C100<$C$5),OFFSET(Input!$BJ100,0,K$14-$C100-1),0)","v":0},{"$f":" K100   -    IF(AND(L$14>$C100,L$14-$C100<$C$5),OFFSET(Input!$BJ100,0,L$14-$C100-1),0)","v":0},{"$f":" L100   -    IF(AND(M$14>$C100,M$14-$C100<$C$5),OFFSET(Input!$BJ100,0,M$14-$C100-1),0)","v":0},{"$f":" M100   -    IF(AND(N$14>$C100,N$14-$C100<$C$5),OFFSET(Input!$BJ100,0,N$14-$C100-1),0)","v":0},{"$f":" N100   -    IF(AND(O$14>$C100,O$14-$C100<$C$5),OFFSET(Input!$BJ100,0,O$14-$C100-1),0)","v":0},{"$f":" O100   -    IF(AND(P$14>$C100,P$14-$C100<$C$5),OFFSET(Input!$BJ100,0,P$14-$C100-1),0)","v":0},{"$f":" P100   -    IF(AND(Q$14>$C100,Q$14-$C100<$C$5),OFFSET(Input!$BJ100,0,Q$14-$C100-1),0)","v":0},{"$f":" Q100   -    IF(AND(R$14>$C100,R$14-$C100<$C$5),OFFSET(Input!$BJ100,0,R$14-$C100-1),0)","v":0},{"$f":" R100   -    IF(AND(S$14>$C100,S$14-$C100<$C$5),OFFSET(Input!$BJ100,0,S$14-$C100-1),0)","v":0},{"$f":" S100   -    IF(AND(T$14>$C100,T$14-$C100<$C$5),OFFSET(Input!$BJ100,0,T$14-$C100-1),0)","v":0},{"$f":" T100   -    IF(AND(U$14>$C100,U$14-$C100<$C$5),OFFSET(Input!$BJ100,0,U$14-$C100-1),0)","v":0},{"$f":" U100   -    IF(AND(V$14>$C100,V$14-$C100<$C$5),OFFSET(Input!$BJ100,0,V$14-$C100-1),0)","v":0},{"$f":" V100   -    IF(AND(W$14>$C100,W$14-$C100<$C$5),OFFSET(Input!$BJ100,0,W$14-$C100-1),0)","v":0},{"$f":" W100   -    IF(AND(X$14>$C100,X$14-$C100<$C$5),OFFSET(Input!$BJ100,0,X$14-$C100-1),0)","v":0},{"$f":" X100   -    IF(AND(Y$14>$C100,Y$14-$C100<$C$5),OFFSET(Input!$BJ100,0,Y$14-$C100-1),0)","v":0},{"$f":" Y100   -    IF(AND(Z$14>$C100,Z$14-$C100<$C$5),OFFSET(Input!$BJ100,0,Z$14-$C100-1),0)","v":0},{"$f":" Z100   -    IF(AND(AA$14>$C100,AA$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AA$14-$C100-1),0)","v":0},{"$f":" AA100   -    IF(AND(AB$14>$C100,AB$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AB$14-$C100-1),0)","v":0},{"$f":" AB100   -    IF(AND(AC$14>$C100,AC$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AC$14-$C100-1),0)","v":0},{"$f":" AC100   -    IF(AND(AD$14>$C100,AD$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AD$14-$C100-1),0)","v":0},{"$f":" AD100   -    IF(AND(AE$14>$C100,AE$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AE$14-$C100-1),0)","v":0},{"$f":" AE100   -    IF(AND(AF$14>$C100,AF$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AF$14-$C100-1),0)","v":0},{"$f":" AF100   -    IF(AND(AG$14>$C100,AG$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AG$14-$C100-1),0)","v":0},{"$f":" AG100   -    IF(AND(AH$14>$C100,AH$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AH$14-$C100-1),0)","v":0},{"$f":" AH100   -    IF(AND(AI$14>$C100,AI$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AI$14-$C100-1),0)","v":0},{"$f":" AI100   -    IF(AND(AJ$14>$C100,AJ$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AJ$14-$C100-1),0)","v":0},{"$f":" AJ100   -    IF(AND(AK$14>$C100,AK$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AK$14-$C100-1),0)","v":0},{"$f":" AK100   -    IF(AND(AL$14>$C100,AL$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AL$14-$C100-1),0)","v":0},{"$f":" AL100   -    IF(AND(AM$14>$C100,AM$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AM$14-$C100-1),0)","v":0},{"$f":" AM100   -    IF(AND(AN$14>$C100,AN$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AN$14-$C100-1),0)","v":0},{"$f":" AN100   -    IF(AND(AO$14>$C100,AO$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AO$14-$C100-1),0)","v":0},{"$f":" AO100   -    IF(AND(AP$14>$C100,AP$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AP$14-$C100-1),0)","v":0},{"$f":" AP100   -    IF(AND(AQ$14>$C100,AQ$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AQ$14-$C100-1),0)","v":0},{"$f":" AQ100   -    IF(AND(AR$14>$C100,AR$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AR$14-$C100-1),0)","v":0},{"$f":" AR100   -    IF(AND(AS$14>$C100,AS$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AS$14-$C100-1),0)","v":0},{"$f":" AS100   -    IF(AND(AT$14>$C100,AT$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AT$14-$C100-1),0)","v":0},{"$f":" AT100   -    IF(AND(AU$14>$C100,AU$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AU$14-$C100-1),0)","v":0},{"$f":" AU100   -    IF(AND(AV$14>$C100,AV$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AV$14-$C100-1),0)","v":0},{"$f":" AV100   -    IF(AND(AW$14>$C100,AW$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AW$14-$C100-1),0)","v":0},{"$f":" AW100   -    IF(AND(AX$14>$C100,AX$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AX$14-$C100-1),0)","v":0},{"$f":" AX100   -    IF(AND(AY$14>$C100,AY$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AY$14-$C100-1),0)","v":0},{"$f":" AY100   -    IF(AND(AZ$14>$C100,AZ$14-$C100<$C$5),OFFSET(Input!$BJ100,0,AZ$14-$C100-1),0)","v":0},{"$f":" AZ100   -    IF(AND(BA$14>$C100,BA$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BA$14-$C100-1),0)","v":0},{"$f":" BA100   -    IF(AND(BB$14>$C100,BB$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BB$14-$C100-1),0)","v":0},{"$f":" BB100   -    IF(AND(BC$14>$C100,BC$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BC$14-$C100-1),0)","v":0},{"$f":" BC100   -    IF(AND(BD$14>$C100,BD$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BD$14-$C100-1),0)","v":0},{"$f":" BD100   -    IF(AND(BE$14>$C100,BE$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BE$14-$C100-1),0)","v":0},{"$f":" BE100   -    IF(AND(BF$14>$C100,BF$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BF$14-$C100-1),0)","v":0},{"$f":" BF100   -    IF(AND(BG$14>$C100,BG$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BG$14-$C100-1),0)","v":0},{"$f":" BG100   -    IF(AND(BH$14>$C100,BH$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BH$14-$C100-1),0)","v":0},{"$f":" BH100   -    IF(AND(BI$14>$C100,BI$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BI$14-$C100-1),0)","v":0},{"$f":" BI100   -    IF(AND(BJ$14>$C100,BJ$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BJ$14-$C100-1),0)","v":0},{"$f":" BJ100   -    IF(AND(BK$14>$C100,BK$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BK$14-$C100-1),0)","v":0},{"$f":" BK100   -    IF(AND(BL$14>$C100,BL$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BL$14-$C100-1),0)","v":0},{"$f":" BL100   -    IF(AND(BM$14>$C100,BM$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BM$14-$C100-1),0)","v":0},{"$f":" BM100   -    IF(AND(BN$14>$C100,BN$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BN$14-$C100-1),0)","v":0},{"$f":" BN100   -    IF(AND(BO$14>$C100,BO$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BO$14-$C100-1),0)","v":0},{"$f":" BO100   -    IF(AND(BP$14>$C100,BP$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BP$14-$C100-1),0)","v":0},{"$f":" BP100   -    IF(AND(BQ$14>$C100,BQ$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BQ$14-$C100-1),0)","v":0},{"$f":" BQ100   -    IF(AND(BR$14>$C100,BR$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BR$14-$C100-1),0)","v":0},{"$f":" BR100   -    IF(AND(BS$14>$C100,BS$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BS$14-$C100-1),0)","v":0},{"$f":" BS100   -    IF(AND(BT$14>$C100,BT$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BT$14-$C100-1),0)","v":0},{"$f":" BT100   -    IF(AND(BU$14>$C100,BU$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BU$14-$C100-1),0)","v":0},{"$f":" BU100   -    IF(AND(BV$14>$C100,BV$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BV$14-$C100-1),0)","v":0},{"$f":" BV100   -    IF(AND(BW$14>$C100,BW$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BW$14-$C100-1),0)","v":0},{"$f":" BW100   -    IF(AND(BX$14>$C100,BX$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BX$14-$C100-1),0)","v":0},{"$f":" BX100   -    IF(AND(BY$14>$C100,BY$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BY$14-$C100-1),0)","v":0},{"$f":" BY100   -    IF(AND(BZ$14>$C100,BZ$14-$C100<$C$5),OFFSET(Input!$BJ100,0,BZ$14-$C100-1),0)","v":0},{"$f":" BZ100   -    IF(AND(CA$14>$C100,CA$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CA$14-$C100-1),0)","v":0},{"$f":" CA100   -    IF(AND(CB$14>$C100,CB$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CB$14-$C100-1),0)","v":0},{"$f":" CB100   -    IF(AND(CC$14>$C100,CC$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CC$14-$C100-1),0)","v":0},{"$f":" CC100   -    IF(AND(CD$14>$C100,CD$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CD$14-$C100-1),0)","v":0},{"$f":" CD100   -    IF(AND(CE$14>$C100,CE$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CE$14-$C100-1),0)","v":0},{"$f":" CE100   -    IF(AND(CF$14>$C100,CF$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CF$14-$C100-1),0)","v":0},{"$f":" CF100   -    IF(AND(CG$14>$C100,CG$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CG$14-$C100-1),0)","v":0},{"$f":" CG100   -    IF(AND(CH$14>$C100,CH$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CH$14-$C100-1),0)","v":0},{"$f":" CH100   -    IF(AND(CI$14>$C100,CI$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CI$14-$C100-1),0)","v":0},{"$f":" CI100   -    IF(AND(CJ$14>$C100,CJ$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CJ$14-$C100-1),0)","v":0},{"$f":" CJ100   -    IF(AND(CK$14>$C100,CK$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CK$14-$C100-1),0)","v":0},{"$f":" CK100   -    IF(AND(CL$14>$C100,CL$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CL$14-$C100-1),0)","v":0},{"$f":" CL100   -    IF(AND(CM$14>$C100,CM$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CM$14-$C100-1),0)","v":0},{"$f":" CM100   -    IF(AND(CN$14>$C100,CN$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CN$14-$C100-1),0)","v":0},{"$f":" CN100   -    IF(AND(CO$14>$C100,CO$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CO$14-$C100-1),0)","v":0},{"$f":" CO100   -    IF(AND(CP$14>$C100,CP$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CP$14-$C100-1),0)","v":0},{"$f":" CP100   -    IF(AND(CQ$14>$C100,CQ$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CQ$14-$C100-1),0)","v":0},{"$f":" CQ100   -    IF(AND(CR$14>$C100,CR$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CR$14-$C100-1),0)","v":0},{"$f":" CR100   -    IF(AND(CS$14>$C100,CS$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CS$14-$C100-1),0)","v":0},{"$f":" CS100   -    IF(AND(CT$14>$C100,CT$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CT$14-$C100-1),0)","v":0},{"$f":" CT100   -    IF(AND(CU$14>$C100,CU$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CU$14-$C100-1),0)","v":0},{"$f":" CU100   -    IF(AND(CV$14>$C100,CV$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CV$14-$C100-1),0)","v":0},{"$f":" CV100   -    IF(AND(CW$14>$C100,CW$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CW$14-$C100-1),0)","v":0},{"$f":" CW100   -    IF(AND(CX$14>$C100,CX$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CX$14-$C100-1),0)","v":0},{"$f":" CX100   -    IF(AND(CY$14>$C100,CY$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CY$14-$C100-1),0)","v":0},{"$f":" CY100   -    IF(AND(CZ$14>$C100,CZ$14-$C100<$C$5),OFFSET(Input!$BJ100,0,CZ$14-$C100-1),0)","v":0},{"$f":" CZ100   -    IF(AND(DA$14>$C100,DA$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DA$14-$C100-1),0)","v":0},{"$f":" DA100   -    IF(AND(DB$14>$C100,DB$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DB$14-$C100-1),0)","v":0},{"$f":" DB100   -    IF(AND(DC$14>$C100,DC$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DC$14-$C100-1),0)","v":0},{"$f":" DC100   -    IF(AND(DD$14>$C100,DD$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DD$14-$C100-1),0)","v":0},{"$f":" DD100   -    IF(AND(DE$14>$C100,DE$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DE$14-$C100-1),0)","v":0},{"$f":" DE100   -    IF(AND(DF$14>$C100,DF$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DF$14-$C100-1),0)","v":0},{"$f":" DF100   -    IF(AND(DG$14>$C100,DG$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DG$14-$C100-1),0)","v":0},{"$f":" DG100   -    IF(AND(DH$14>$C100,DH$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DH$14-$C100-1),0)","v":0},{"$f":" DH100   -    IF(AND(DI$14>$C100,DI$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DI$14-$C100-1),0)","v":0},{"$f":" DI100   -    IF(AND(DJ$14>$C100,DJ$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DJ$14-$C100-1),0)","v":0},{"$f":" DJ100   -    IF(AND(DK$14>$C100,DK$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DK$14-$C100-1),0)","v":0},{"$f":" DK100   -    IF(AND(DL$14>$C100,DL$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DL$14-$C100-1),0)","v":0},{"$f":" DL100   -    IF(AND(DM$14>$C100,DM$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DM$14-$C100-1),0)","v":0},{"$f":" DM100   -    IF(AND(DN$14>$C100,DN$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DN$14-$C100-1),0)","v":0},{"$f":" DN100   -    IF(AND(DO$14>$C100,DO$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DO$14-$C100-1),0)","v":0},{"$f":" DO100   -    IF(AND(DP$14>$C100,DP$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DP$14-$C100-1),0)","v":0},{"$f":" DP100   -    IF(AND(DQ$14>$C100,DQ$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DQ$14-$C100-1),0)","v":0},{"$f":" DQ100   -    IF(AND(DR$14>$C100,DR$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DR$14-$C100-1),0)","v":0},{"$f":" DR100   -    IF(AND(DS$14>$C100,DS$14-$C100<$C$5),OFFSET(Input!$BJ100,0,DS$14-$C100-1),0)","v":0}]
[{"$f":"Calcs!A138","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E138),1,Calcs!E138)*Periods,0)","v":0},{"$f":"ROUND(MAX(B138,Input!Z138*Periods),0)","v":0},null,null,0,{"$f":" F138   -    IF(AND(G$14>$C138,G$14-$C138<$C$5),OFFSET(Input!$BJ138,0,G$14-$C138-1),0)","v":0},{"$f":" G138   -    IF(AND(H$14>$C138,H$14-$C138<$C$5),OFFSET(Input!$BJ138,0,H$14-$C138-1),0)","v":0},{"$f":" H138   -    IF(AND(I$14>$C138,I$14-$C138<$C$5),OFFSET(Input!$BJ138,0,I$14-$C138-1),0)","v":0},{"$f":" I138   -    IF(AND(J$14>$C138,J$14-$C138<$C$5),OFFSET(Input!$BJ138,0,J$14-$C138-1),0)","v":0},{"$f":" J138   -    IF(AND(K$14>$C138,K$14-$C138<$C$5),OFFSET(Input!$BJ138,0,K$14-$C138-1),0)","v":0},{"$f":" K138   -    IF(AND(L$14>$C138,L$14-$C138<$C$5),OFFSET(Input!$BJ138,0,L$14-$C138-1),0)","v":0},{"$f":" L138   -    IF(AND(M$14>$C138,M$14-$C138<$C$5),OFFSET(Input!$BJ138,0,M$14-$C138-1),0)","v":0},{"$f":" M138   -    IF(AND(N$14>$C138,N$14-$C138<$C$5),OFFSET(Input!$BJ138,0,N$14-$C138-1),0)","v":0},{"$f":" N138   -    IF(AND(O$14>$C138,O$14-$C138<$C$5),OFFSET(Input!$BJ138,0,O$14-$C138-1),0)","v":0},{"$f":" O138   -    IF(AND(P$14>$C138,P$14-$C138<$C$5),OFFSET(Input!$BJ138,0,P$14-$C138-1),0)","v":0},{"$f":" P138   -    IF(AND(Q$14>$C138,Q$14-$C138<$C$5),OFFSET(Input!$BJ138,0,Q$14-$C138-1),0)","v":0},{"$f":" Q138   -    IF(AND(R$14>$C138,R$14-$C138<$C$5),OFFSET(Input!$BJ138,0,R$14-$C138-1),0)","v":0},{"$f":" R138   -    IF(AND(S$14>$C138,S$14-$C138<$C$5),OFFSET(Input!$BJ138,0,S$14-$C138-1),0)","v":0},{"$f":" S138   -    IF(AND(T$14>$C138,T$14-$C138<$C$5),OFFSET(Input!$BJ138,0,T$14-$C138-1),0)","v":0},{"$f":" T138   -    IF(AND(U$14>$C138,U$14-$C138<$C$5),OFFSET(Input!$BJ138,0,U$14-$C138-1),0)","v":0},{"$f":" U138   -    IF(AND(V$14>$C138,V$14-$C138<$C$5),OFFSET(Input!$BJ138,0,V$14-$C138-1),0)","v":0},{"$f":" V138   -    IF(AND(W$14>$C138,W$14-$C138<$C$5),OFFSET(Input!$BJ138,0,W$14-$C138-1),0)","v":0},{"$f":" W138   -    IF(AND(X$14>$C138,X$14-$C138<$C$5),OFFSET(Input!$BJ138,0,X$14-$C138-1),0)","v":0},{"$f":" X138   -    IF(AND(Y$14>$C138,Y$14-$C138<$C$5),OFFSET(Input!$BJ138,0,Y$14-$C138-1),0)","v":0},{"$f":" Y138   -    IF(AND(Z$14>$C138,Z$14-$C138<$C$5),OFFSET(Input!$BJ138,0,Z$14-$C138-1),0)","v":0},{"$f":" Z138   -    IF(AND(AA$14>$C138,AA$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AA$14-$C138-1),0)","v":0},{"$f":" AA138   -    IF(AND(AB$14>$C138,AB$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AB$14-$C138-1),0)","v":0},{"$f":" AB138   -    IF(AND(AC$14>$C138,AC$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AC$14-$C138-1),0)","v":0},{"$f":" AC138   -    IF(AND(AD$14>$C138,AD$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AD$14-$C138-1),0)","v":0},{"$f":" AD138   -    IF(AND(AE$14>$C138,AE$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AE$14-$C138-1),0)","v":0},{"$f":" AE138   -    IF(AND(AF$14>$C138,AF$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AF$14-$C138-1),0)","v":0},{"$f":" AF138   -    IF(AND(AG$14>$C138,AG$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AG$14-$C138-1),0)","v":0},{"$f":" AG138   -    IF(AND(AH$14>$C138,AH$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AH$14-$C138-1),0)","v":0},{"$f":" AH138   -    IF(AND(AI$14>$C138,AI$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AI$14-$C138-1),0)","v":0},{"$f":" AI138   -    IF(AND(AJ$14>$C138,AJ$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AJ$14-$C138-1),0)","v":0},{"$f":" AJ138   -    IF(AND(AK$14>$C138,AK$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AK$14-$C138-1),0)","v":0},{"$f":" AK138   -    IF(AND(AL$14>$C138,AL$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AL$14-$C138-1),0)","v":0},{"$f":" AL138   -    IF(AND(AM$14>$C138,AM$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AM$14-$C138-1),0)","v":0},{"$f":" AM138   -    IF(AND(AN$14>$C138,AN$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AN$14-$C138-1),0)","v":0},{"$f":" AN138   -    IF(AND(AO$14>$C138,AO$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AO$14-$C138-1),0)","v":0},{"$f":" AO138   -    IF(AND(AP$14>$C138,AP$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AP$14-$C138-1),0)","v":0},{"$f":" AP138   -    IF(AND(AQ$14>$C138,AQ$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AQ$14-$C138-1),0)","v":0},{"$f":" AQ138   -    IF(AND(AR$14>$C138,AR$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AR$14-$C138-1),0)","v":0},{"$f":" AR138   -    IF(AND(AS$14>$C138,AS$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AS$14-$C138-1),0)","v":0},{"$f":" AS138   -    IF(AND(AT$14>$C138,AT$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AT$14-$C138-1),0)","v":0},{"$f":" AT138   -    IF(AND(AU$14>$C138,AU$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AU$14-$C138-1),0)","v":0},{"$f":" AU138   -    IF(AND(AV$14>$C138,AV$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AV$14-$C138-1),0)","v":0},{"$f":" AV138   -    IF(AND(AW$14>$C138,AW$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AW$14-$C138-1),0)","v":0},{"$f":" AW138   -    IF(AND(AX$14>$C138,AX$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AX$14-$C138-1),0)","v":0},{"$f":" AX138   -    IF(AND(AY$14>$C138,AY$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AY$14-$C138-1),0)","v":0},{"$f":" AY138   -    IF(AND(AZ$14>$C138,AZ$14-$C138<$C$5),OFFSET(Input!$BJ138,0,AZ$14-$C138-1),0)","v":0},{"$f":" AZ138   -    IF(AND(BA$14>$C138,BA$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BA$14-$C138-1),0)","v":0},{"$f":" BA138   -    IF(AND(BB$14>$C138,BB$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BB$14-$C138-1),0)","v":0},{"$f":" BB138   -    IF(AND(BC$14>$C138,BC$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BC$14-$C138-1),0)","v":0},{"$f":" BC138   -    IF(AND(BD$14>$C138,BD$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BD$14-$C138-1),0)","v":0},{"$f":" BD138   -    IF(AND(BE$14>$C138,BE$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BE$14-$C138-1),0)","v":0},{"$f":" BE138   -    IF(AND(BF$14>$C138,BF$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BF$14-$C138-1),0)","v":0},{"$f":" BF138   -    IF(AND(BG$14>$C138,BG$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BG$14-$C138-1),0)","v":0},{"$f":" BG138   -    IF(AND(BH$14>$C138,BH$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BH$14-$C138-1),0)","v":0},{"$f":" BH138   -    IF(AND(BI$14>$C138,BI$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BI$14-$C138-1),0)","v":0},{"$f":" BI138   -    IF(AND(BJ$14>$C138,BJ$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BJ$14-$C138-1),0)","v":0},{"$f":" BJ138   -    IF(AND(BK$14>$C138,BK$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BK$14-$C138-1),0)","v":0},{"$f":" BK138   -    IF(AND(BL$14>$C138,BL$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BL$14-$C138-1),0)","v":0},{"$f":" BL138   -    IF(AND(BM$14>$C138,BM$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BM$14-$C138-1),0)","v":0},{"$f":" BM138   -    IF(AND(BN$14>$C138,BN$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BN$14-$C138-1),0)","v":0},{"$f":" BN138   -    IF(AND(BO$14>$C138,BO$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BO$14-$C138-1),0)","v":0},{"$f":" BO138   -    IF(AND(BP$14>$C138,BP$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BP$14-$C138-1),0)","v":0},{"$f":" BP138   -    IF(AND(BQ$14>$C138,BQ$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BQ$14-$C138-1),0)","v":0},{"$f":" BQ138   -    IF(AND(BR$14>$C138,BR$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BR$14-$C138-1),0)","v":0},{"$f":" BR138   -    IF(AND(BS$14>$C138,BS$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BS$14-$C138-1),0)","v":0},{"$f":" BS138   -    IF(AND(BT$14>$C138,BT$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BT$14-$C138-1),0)","v":0},{"$f":" BT138   -    IF(AND(BU$14>$C138,BU$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BU$14-$C138-1),0)","v":0},{"$f":" BU138   -    IF(AND(BV$14>$C138,BV$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BV$14-$C138-1),0)","v":0},{"$f":" BV138   -    IF(AND(BW$14>$C138,BW$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BW$14-$C138-1),0)","v":0},{"$f":" BW138   -    IF(AND(BX$14>$C138,BX$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BX$14-$C138-1),0)","v":0},{"$f":" BX138   -    IF(AND(BY$14>$C138,BY$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BY$14-$C138-1),0)","v":0},{"$f":" BY138   -    IF(AND(BZ$14>$C138,BZ$14-$C138<$C$5),OFFSET(Input!$BJ138,0,BZ$14-$C138-1),0)","v":0},{"$f":" BZ138   -    IF(AND(CA$14>$C138,CA$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CA$14-$C138-1),0)","v":0},{"$f":" CA138   -    IF(AND(CB$14>$C138,CB$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CB$14-$C138-1),0)","v":0},{"$f":" CB138   -    IF(AND(CC$14>$C138,CC$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CC$14-$C138-1),0)","v":0},{"$f":" CC138   -    IF(AND(CD$14>$C138,CD$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CD$14-$C138-1),0)","v":0},{"$f":" CD138   -    IF(AND(CE$14>$C138,CE$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CE$14-$C138-1),0)","v":0},{"$f":" CE138   -    IF(AND(CF$14>$C138,CF$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CF$14-$C138-1),0)","v":0},{"$f":" CF138   -    IF(AND(CG$14>$C138,CG$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CG$14-$C138-1),0)","v":0},{"$f":" CG138   -    IF(AND(CH$14>$C138,CH$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CH$14-$C138-1),0)","v":0},{"$f":" CH138   -    IF(AND(CI$14>$C138,CI$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CI$14-$C138-1),0)","v":0},{"$f":" CI138   -    IF(AND(CJ$14>$C138,CJ$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CJ$14-$C138-1),0)","v":0},{"$f":" CJ138   -    IF(AND(CK$14>$C138,CK$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CK$14-$C138-1),0)","v":0},{"$f":" CK138   -    IF(AND(CL$14>$C138,CL$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CL$14-$C138-1),0)","v":0},{"$f":" CL138   -    IF(AND(CM$14>$C138,CM$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CM$14-$C138-1),0)","v":0},{"$f":" CM138   -    IF(AND(CN$14>$C138,CN$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CN$14-$C138-1),0)","v":0},{"$f":" CN138   -    IF(AND(CO$14>$C138,CO$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CO$14-$C138-1),0)","v":0},{"$f":" CO138   -    IF(AND(CP$14>$C138,CP$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CP$14-$C138-1),0)","v":0},{"$f":" CP138   -    IF(AND(CQ$14>$C138,CQ$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CQ$14-$C138-1),0)","v":0},{"$f":" CQ138   -    IF(AND(CR$14>$C138,CR$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CR$14-$C138-1),0)","v":0},{"$f":" CR138   -    IF(AND(CS$14>$C138,CS$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CS$14-$C138-1),0)","v":0},{"$f":" CS138   -    IF(AND(CT$14>$C138,CT$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CT$14-$C138-1),0)","v":0},{"$f":" CT138   -    IF(AND(CU$14>$C138,CU$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CU$14-$C138-1),0)","v":0},{"$f":" CU138   -    IF(AND(CV$14>$C138,CV$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CV$14-$C138-1),0)","v":0},{"$f":" CV138   -    IF(AND(CW$14>$C138,CW$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CW$14-$C138-1),0)","v":0},{"$f":" CW138   -    IF(AND(CX$14>$C138,CX$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CX$14-$C138-1),0)","v":0},{"$f":" CX138   -    IF(AND(CY$14>$C138,CY$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CY$14-$C138-1),0)","v":0},{"$f":" CY138   -    IF(AND(CZ$14>$C138,CZ$14-$C138<$C$5),OFFSET(Input!$BJ138,0,CZ$14-$C138-1),0)","v":0},{"$f":" CZ138   -    IF(AND(DA$14>$C138,DA$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DA$14-$C138-1),0)","v":0},{"$f":" DA138   -    IF(AND(DB$14>$C138,DB$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DB$14-$C138-1),0)","v":0},{"$f":" DB138   -    IF(AND(DC$14>$C138,DC$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DC$14-$C138-1),0)","v":0},{"$f":" DC138   -    IF(AND(DD$14>$C138,DD$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DD$14-$C138-1),0)","v":0},{"$f":" DD138   -    IF(AND(DE$14>$C138,DE$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DE$14-$C138-1),0)","v":0},{"$f":" DE138   -    IF(AND(DF$14>$C138,DF$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DF$14-$C138-1),0)","v":0},{"$f":" DF138   -    IF(AND(DG$14>$C138,DG$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DG$14-$C138-1),0)","v":0},{"$f":" DG138   -    IF(AND(DH$14>$C138,DH$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DH$14-$C138-1),0)","v":0},{"$f":" DH138   -    IF(AND(DI$14>$C138,DI$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DI$14-$C138-1),0)","v":0},{"$f":" DI138   -    IF(AND(DJ$14>$C138,DJ$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DJ$14-$C138-1),0)","v":0},{"$f":" DJ138   -    IF(AND(DK$14>$C138,DK$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DK$14-$C138-1),0)","v":0},{"$f":" DK138   -    IF(AND(DL$14>$C138,DL$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DL$14-$C138-1),0)","v":0},{"$f":" DL138   -    IF(AND(DM$14>$C138,DM$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DM$14-$C138-1),0)","v":0},{"$f":" DM138   -    IF(AND(DN$14>$C138,DN$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DN$14-$C138-1),0)","v":0},{"$f":" DN138   -    IF(AND(DO$14>$C138,DO$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DO$14-$C138-1),0)","v":0},{"$f":" DO138   -    IF(AND(DP$14>$C138,DP$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DP$14-$C138-1),0)","v":0},{"$f":" DP138   -    IF(AND(DQ$14>$C138,DQ$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DQ$14-$C138-1),0)","v":0},{"$f":" DQ138   -    IF(AND(DR$14>$C138,DR$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DR$14-$C138-1),0)","v":0},{"$f":" DR138   -    IF(AND(DS$14>$C138,DS$14-$C138<$C$5),OFFSET(Input!$BJ138,0,DS$14-$C138-1),0)","v":0}]
[{"$f":"Calcs!A161","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E161),1,Calcs!E161)*Periods,0)","v":0},{"$f":"ROUND(MAX(B161,Input!Z161*Periods),0)","v":0},null,null,0,{"$f":" F161   -    IF(AND(G$14>$C161,G$14-$C161<$C$5),OFFSET(Input!$BJ161,0,G$14-$C161-1),0)","v":0},{"$f":" G161   -    IF(AND(H$14>$C161,H$14-$C161<$C$5),OFFSET(Input!$BJ161,0,H$14-$C161-1),0)","v":0},{"$f":" H161   -    IF(AND(I$14>$C161,I$14-$C161<$C$5),OFFSET(Input!$BJ161,0,I$14-$C161-1),0)","v":0},{"$f":" I161   -    IF(AND(J$14>$C161,J$14-$C161<$C$5),OFFSET(Input!$BJ161,0,J$14-$C161-1),0)","v":0},{"$f":" J161   -    IF(AND(K$14>$C161,K$14-$C161<$C$5),OFFSET(Input!$BJ161,0,K$14-$C161-1),0)","v":0},{"$f":" K161   -    IF(AND(L$14>$C161,L$14-$C161<$C$5),OFFSET(Input!$BJ161,0,L$14-$C161-1),0)","v":0},{"$f":" L161   -    IF(AND(M$14>$C161,M$14-$C161<$C$5),OFFSET(Input!$BJ161,0,M$14-$C161-1),0)","v":0},{"$f":" M161   -    IF(AND(N$14>$C161,N$14-$C161<$C$5),OFFSET(Input!$BJ161,0,N$14-$C161-1),0)","v":0},{"$f":" N161   -    IF(AND(O$14>$C161,O$14-$C161<$C$5),OFFSET(Input!$BJ161,0,O$14-$C161-1),0)","v":0},{"$f":" O161   -    IF(AND(P$14>$C161,P$14-$C161<$C$5),OFFSET(Input!$BJ161,0,P$14-$C161-1),0)","v":0},{"$f":" P161   -    IF(AND(Q$14>$C161,Q$14-$C161<$C$5),OFFSET(Input!$BJ161,0,Q$14-$C161-1),0)","v":0},{"$f":" Q161   -    IF(AND(R$14>$C161,R$14-$C161<$C$5),OFFSET(Input!$BJ161,0,R$14-$C161-1),0)","v":0},{"$f":" R161   -    IF(AND(S$14>$C161,S$14-$C161<$C$5),OFFSET(Input!$BJ161,0,S$14-$C161-1),0)","v":0},{"$f":" S161   -    IF(AND(T$14>$C161,T$14-$C161<$C$5),OFFSET(Input!$BJ161,0,T$14-$C161-1),0)","v":0},{"$f":" T161   -    IF(AND(U$14>$C161,U$14-$C161<$C$5),OFFSET(Input!$BJ161,0,U$14-$C161-1),0)","v":0},{"$f":" U161   -    IF(AND(V$14>$C161,V$14-$C161<$C$5),OFFSET(Input!$BJ161,0,V$14-$C161-1),0)","v":0},{"$f":" V161   -    IF(AND(W$14>$C161,W$14-$C161<$C$5),OFFSET(Input!$BJ161,0,W$14-$C161-1),0)","v":0},{"$f":" W161   -    IF(AND(X$14>$C161,X$14-$C161<$C$5),OFFSET(Input!$BJ161,0,X$14-$C161-1),0)","v":0},{"$f":" X161   -    IF(AND(Y$14>$C161,Y$14-$C161<$C$5),OFFSET(Input!$BJ161,0,Y$14-$C161-1),0)","v":0},{"$f":" Y161   -    IF(AND(Z$14>$C161,Z$14-$C161<$C$5),OFFSET(Input!$BJ161,0,Z$14-$C161-1),0)","v":0},{"$f":" Z161   -    IF(AND(AA$14>$C161,AA$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AA$14-$C161-1),0)","v":0},{"$f":" AA161   -    IF(AND(AB$14>$C161,AB$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AB$14-$C161-1),0)","v":0},{"$f":" AB161   -    IF(AND(AC$14>$C161,AC$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AC$14-$C161-1),0)","v":0},{"$f":" AC161   -    IF(AND(AD$14>$C161,AD$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AD$14-$C161-1),0)","v":0},{"$f":" AD161   -    IF(AND(AE$14>$C161,AE$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AE$14-$C161-1),0)","v":0},{"$f":" AE161   -    IF(AND(AF$14>$C161,AF$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AF$14-$C161-1),0)","v":0},{"$f":" AF161   -    IF(AND(AG$14>$C161,AG$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AG$14-$C161-1),0)","v":0},{"$f":" AG161   -    IF(AND(AH$14>$C161,AH$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AH$14-$C161-1),0)","v":0},{"$f":" AH161   -    IF(AND(AI$14>$C161,AI$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AI$14-$C161-1),0)","v":0},{"$f":" AI161   -    IF(AND(AJ$14>$C161,AJ$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AJ$14-$C161-1),0)","v":0},{"$f":" AJ161   -    IF(AND(AK$14>$C161,AK$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AK$14-$C161-1),0)","v":0},{"$f":" AK161   -    IF(AND(AL$14>$C161,AL$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AL$14-$C161-1),0)","v":0},{"$f":" AL161   -    IF(AND(AM$14>$C161,AM$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AM$14-$C161-1),0)","v":0},{"$f":" AM161   -    IF(AND(AN$14>$C161,AN$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AN$14-$C161-1),0)","v":0},{"$f":" AN161   -    IF(AND(AO$14>$C161,AO$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AO$14-$C161-1),0)","v":0},{"$f":" AO161   -    IF(AND(AP$14>$C161,AP$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AP$14-$C161-1),0)","v":0},{"$f":" AP161   -    IF(AND(AQ$14>$C161,AQ$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AQ$14-$C161-1),0)","v":0},{"$f":" AQ161   -    IF(AND(AR$14>$C161,AR$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AR$14-$C161-1),0)","v":0},{"$f":" AR161   -    IF(AND(AS$14>$C161,AS$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AS$14-$C161-1),0)","v":0},{"$f":" AS161   -    IF(AND(AT$14>$C161,AT$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AT$14-$C161-1),0)","v":0},{"$f":" AT161   -    IF(AND(AU$14>$C161,AU$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AU$14-$C161-1),0)","v":0},{"$f":" AU161   -    IF(AND(AV$14>$C161,AV$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AV$14-$C161-1),0)","v":0},{"$f":" AV161   -    IF(AND(AW$14>$C161,AW$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AW$14-$C161-1),0)","v":0},{"$f":" AW161   -    IF(AND(AX$14>$C161,AX$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AX$14-$C161-1),0)","v":0},{"$f":" AX161   -    IF(AND(AY$14>$C161,AY$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AY$14-$C161-1),0)","v":0},{"$f":" AY161   -    IF(AND(AZ$14>$C161,AZ$14-$C161<$C$5),OFFSET(Input!$BJ161,0,AZ$14-$C161-1),0)","v":0},{"$f":" AZ161   -    IF(AND(BA$14>$C161,BA$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BA$14-$C161-1),0)","v":0},{"$f":" BA161   -    IF(AND(BB$14>$C161,BB$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BB$14-$C161-1),0)","v":0},{"$f":" BB161   -    IF(AND(BC$14>$C161,BC$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BC$14-$C161-1),0)","v":0},{"$f":" BC161   -    IF(AND(BD$14>$C161,BD$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BD$14-$C161-1),0)","v":0},{"$f":" BD161   -    IF(AND(BE$14>$C161,BE$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BE$14-$C161-1),0)","v":0},{"$f":" BE161   -    IF(AND(BF$14>$C161,BF$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BF$14-$C161-1),0)","v":0},{"$f":" BF161   -    IF(AND(BG$14>$C161,BG$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BG$14-$C161-1),0)","v":0},{"$f":" BG161   -    IF(AND(BH$14>$C161,BH$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BH$14-$C161-1),0)","v":0},{"$f":" BH161   -    IF(AND(BI$14>$C161,BI$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BI$14-$C161-1),0)","v":0},{"$f":" BI161   -    IF(AND(BJ$14>$C161,BJ$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BJ$14-$C161-1),0)","v":0},{"$f":" BJ161   -    IF(AND(BK$14>$C161,BK$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BK$14-$C161-1),0)","v":0},{"$f":" BK161   -    IF(AND(BL$14>$C161,BL$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BL$14-$C161-1),0)","v":0},{"$f":" BL161   -    IF(AND(BM$14>$C161,BM$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BM$14-$C161-1),0)","v":0},{"$f":" BM161   -    IF(AND(BN$14>$C161,BN$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BN$14-$C161-1),0)","v":0},{"$f":" BN161   -    IF(AND(BO$14>$C161,BO$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BO$14-$C161-1),0)","v":0},{"$f":" BO161   -    IF(AND(BP$14>$C161,BP$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BP$14-$C161-1),0)","v":0},{"$f":" BP161   -    IF(AND(BQ$14>$C161,BQ$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BQ$14-$C161-1),0)","v":0},{"$f":" BQ161   -    IF(AND(BR$14>$C161,BR$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BR$14-$C161-1),0)","v":0},{"$f":" BR161   -    IF(AND(BS$14>$C161,BS$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BS$14-$C161-1),0)","v":0},{"$f":" BS161   -    IF(AND(BT$14>$C161,BT$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BT$14-$C161-1),0)","v":0},{"$f":" BT161   -    IF(AND(BU$14>$C161,BU$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BU$14-$C161-1),0)","v":0},{"$f":" BU161   -    IF(AND(BV$14>$C161,BV$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BV$14-$C161-1),0)","v":0},{"$f":" BV161   -    IF(AND(BW$14>$C161,BW$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BW$14-$C161-1),0)","v":0},{"$f":" BW161   -    IF(AND(BX$14>$C161,BX$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BX$14-$C161-1),0)","v":0},{"$f":" BX161   -    IF(AND(BY$14>$C161,BY$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BY$14-$C161-1),0)","v":0},{"$f":" BY161   -    IF(AND(BZ$14>$C161,BZ$14-$C161<$C$5),OFFSET(Input!$BJ161,0,BZ$14-$C161-1),0)","v":0},{"$f":" BZ161   -    IF(AND(CA$14>$C161,CA$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CA$14-$C161-1),0)","v":0},{"$f":" CA161   -    IF(AND(CB$14>$C161,CB$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CB$14-$C161-1),0)","v":0},{"$f":" CB161   -    IF(AND(CC$14>$C161,CC$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CC$14-$C161-1),0)","v":0},{"$f":" CC161   -    IF(AND(CD$14>$C161,CD$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CD$14-$C161-1),0)","v":0},{"$f":" CD161   -    IF(AND(CE$14>$C161,CE$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CE$14-$C161-1),0)","v":0},{"$f":" CE161   -    IF(AND(CF$14>$C161,CF$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CF$14-$C161-1),0)","v":0},{"$f":" CF161   -    IF(AND(CG$14>$C161,CG$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CG$14-$C161-1),0)","v":0},{"$f":" CG161   -    IF(AND(CH$14>$C161,CH$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CH$14-$C161-1),0)","v":0},{"$f":" CH161   -    IF(AND(CI$14>$C161,CI$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CI$14-$C161-1),0)","v":0},{"$f":" CI161   -    IF(AND(CJ$14>$C161,CJ$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CJ$14-$C161-1),0)","v":0},{"$f":" CJ161   -    IF(AND(CK$14>$C161,CK$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CK$14-$C161-1),0)","v":0},{"$f":" CK161   -    IF(AND(CL$14>$C161,CL$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CL$14-$C161-1),0)","v":0},{"$f":" CL161   -    IF(AND(CM$14>$C161,CM$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CM$14-$C161-1),0)","v":0},{"$f":" CM161   -    IF(AND(CN$14>$C161,CN$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CN$14-$C161-1),0)","v":0},{"$f":" CN161   -    IF(AND(CO$14>$C161,CO$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CO$14-$C161-1),0)","v":0},{"$f":" CO161   -    IF(AND(CP$14>$C161,CP$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CP$14-$C161-1),0)","v":0},{"$f":" CP161   -    IF(AND(CQ$14>$C161,CQ$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CQ$14-$C161-1),0)","v":0},{"$f":" CQ161   -    IF(AND(CR$14>$C161,CR$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CR$14-$C161-1),0)","v":0},{"$f":" CR161   -    IF(AND(CS$14>$C161,CS$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CS$14-$C161-1),0)","v":0},{"$f":" CS161   -    IF(AND(CT$14>$C161,CT$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CT$14-$C161-1),0)","v":0},{"$f":" CT161   -    IF(AND(CU$14>$C161,CU$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CU$14-$C161-1),0)","v":0},{"$f":" CU161   -    IF(AND(CV$14>$C161,CV$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CV$14-$C161-1),0)","v":0},{"$f":" CV161   -    IF(AND(CW$14>$C161,CW$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CW$14-$C161-1),0)","v":0},{"$f":" CW161   -    IF(AND(CX$14>$C161,CX$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CX$14-$C161-1),0)","v":0},{"$f":" CX161   -    IF(AND(CY$14>$C161,CY$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CY$14-$C161-1),0)","v":0},{"$f":" CY161   -    IF(AND(CZ$14>$C161,CZ$14-$C161<$C$5),OFFSET(Input!$BJ161,0,CZ$14-$C161-1),0)","v":0},{"$f":" CZ161   -    IF(AND(DA$14>$C161,DA$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DA$14-$C161-1),0)","v":0},{"$f":" DA161   -    IF(AND(DB$14>$C161,DB$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DB$14-$C161-1),0)","v":0},{"$f":" DB161   -    IF(AND(DC$14>$C161,DC$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DC$14-$C161-1),0)","v":0},{"$f":" DC161   -    IF(AND(DD$14>$C161,DD$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DD$14-$C161-1),0)","v":0},{"$f":" DD161   -    IF(AND(DE$14>$C161,DE$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DE$14-$C161-1),0)","v":0},{"$f":" DE161   -    IF(AND(DF$14>$C161,DF$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DF$14-$C161-1),0)","v":0},{"$f":" DF161   -    IF(AND(DG$14>$C161,DG$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DG$14-$C161-1),0)","v":0},{"$f":" DG161   -    IF(AND(DH$14>$C161,DH$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DH$14-$C161-1),0)","v":0},{"$f":" DH161   -    IF(AND(DI$14>$C161,DI$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DI$14-$C161-1),0)","v":0},{"$f":" DI161   -    IF(AND(DJ$14>$C161,DJ$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DJ$14-$C161-1),0)","v":0},{"$f":" DJ161   -    IF(AND(DK$14>$C161,DK$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DK$14-$C161-1),0)","v":0},{"$f":" DK161   -    IF(AND(DL$14>$C161,DL$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DL$14-$C161-1),0)","v":0},{"$f":" DL161   -    IF(AND(DM$14>$C161,DM$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DM$14-$C161-1),0)","v":0},{"$f":" DM161   -    IF(AND(DN$14>$C161,DN$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DN$14-$C161-1),0)","v":0},{"$f":" DN161   -    IF(AND(DO$14>$C161,DO$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DO$14-$C161-1),0)","v":0},{"$f":" DO161   -    IF(AND(DP$14>$C161,DP$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DP$14-$C161-1),0)","v":0},{"$f":" DP161   -    IF(AND(DQ$14>$C161,DQ$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DQ$14-$C161-1),0)","v":0},{"$f":" DQ161   -    IF(AND(DR$14>$C161,DR$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DR$14-$C161-1),0)","v":0},{"$f":" DR161   -    IF(AND(DS$14>$C161,DS$14-$C161<$C$5),OFFSET(Input!$BJ161,0,DS$14-$C161-1),0)","v":0}]
[{"$f":"Calcs!A203","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E203),1,Calcs!E203)*Periods,0)","v":0},{"$f":"ROUND(MAX(B203,Input!Z203*Periods),0)","v":0},null,null,0,{"$f":" F203   -    IF(AND(G$14>$C203,G$14-$C203<$C$5),OFFSET(Input!$BJ203,0,G$14-$C203-1),0)","v":0},{"$f":" G203   -    IF(AND(H$14>$C203,H$14-$C203<$C$5),OFFSET(Input!$BJ203,0,H$14-$C203-1),0)","v":0},{"$f":" H203   -    IF(AND(I$14>$C203,I$14-$C203<$C$5),OFFSET(Input!$BJ203,0,I$14-$C203-1),0)","v":0},{"$f":" I203   -    IF(AND(J$14>$C203,J$14-$C203<$C$5),OFFSET(Input!$BJ203,0,J$14-$C203-1),0)","v":0},{"$f":" J203   -    IF(AND(K$14>$C203,K$14-$C203<$C$5),OFFSET(Input!$BJ203,0,K$14-$C203-1),0)","v":0},{"$f":" K203   -    IF(AND(L$14>$C203,L$14-$C203<$C$5),OFFSET(Input!$BJ203,0,L$14-$C203-1),0)","v":0},{"$f":" L203   -    IF(AND(M$14>$C203,M$14-$C203<$C$5),OFFSET(Input!$BJ203,0,M$14-$C203-1),0)","v":0},{"$f":" M203   -    IF(AND(N$14>$C203,N$14-$C203<$C$5),OFFSET(Input!$BJ203,0,N$14-$C203-1),0)","v":0},{"$f":" N203   -    IF(AND(O$14>$C203,O$14-$C203<$C$5),OFFSET(Input!$BJ203,0,O$14-$C203-1),0)","v":0},{"$f":" O203   -    IF(AND(P$14>$C203,P$14-$C203<$C$5),OFFSET(Input!$BJ203,0,P$14-$C203-1),0)","v":0},{"$f":" P203   -    IF(AND(Q$14>$C203,Q$14-$C203<$C$5),OFFSET(Input!$BJ203,0,Q$14-$C203-1),0)","v":0},{"$f":" Q203   -    IF(AND(R$14>$C203,R$14-$C203<$C$5),OFFSET(Input!$BJ203,0,R$14-$C203-1),0)","v":0},{"$f":" R203   -    IF(AND(S$14>$C203,S$14-$C203<$C$5),OFFSET(Input!$BJ203,0,S$14-$C203-1),0)","v":0},{"$f":" S203   -    IF(AND(T$14>$C203,T$14-$C203<$C$5),OFFSET(Input!$BJ203,0,T$14-$C203-1),0)","v":0},{"$f":" T203   -    IF(AND(U$14>$C203,U$14-$C203<$C$5),OFFSET(Input!$BJ203,0,U$14-$C203-1),0)","v":0},{"$f":" U203   -    IF(AND(V$14>$C203,V$14-$C203<$C$5),OFFSET(Input!$BJ203,0,V$14-$C203-1),0)","v":0},{"$f":" V203   -    IF(AND(W$14>$C203,W$14-$C203<$C$5),OFFSET(Input!$BJ203,0,W$14-$C203-1),0)","v":0},{"$f":" W203   -    IF(AND(X$14>$C203,X$14-$C203<$C$5),OFFSET(Input!$BJ203,0,X$14-$C203-1),0)","v":0},{"$f":" X203   -    IF(AND(Y$14>$C203,Y$14-$C203<$C$5),OFFSET(Input!$BJ203,0,Y$14-$C203-1),0)","v":0},{"$f":" Y203   -    IF(AND(Z$14>$C203,Z$14-$C203<$C$5),OFFSET(Input!$BJ203,0,Z$14-$C203-1),0)","v":0},{"$f":" Z203   -    IF(AND(AA$14>$C203,AA$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AA$14-$C203-1),0)","v":0},{"$f":" AA203   -    IF(AND(AB$14>$C203,AB$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AB$14-$C203-1),0)","v":0},{"$f":" AB203   -    IF(AND(AC$14>$C203,AC$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AC$14-$C203-1),0)","v":0},{"$f":" AC203   -    IF(AND(AD$14>$C203,AD$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AD$14-$C203-1),0)","v":0},{"$f":" AD203   -    IF(AND(AE$14>$C203,AE$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AE$14-$C203-1),0)","v":0},{"$f":" AE203   -    IF(AND(AF$14>$C203,AF$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AF$14-$C203-1),0)","v":0},{"$f":" AF203   -    IF(AND(AG$14>$C203,AG$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AG$14-$C203-1),0)","v":0},{"$f":" AG203   -    IF(AND(AH$14>$C203,AH$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AH$14-$C203-1),0)","v":0},{"$f":" AH203   -    IF(AND(AI$14>$C203,AI$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AI$14-$C203-1),0)","v":0},{"$f":" AI203   -    IF(AND(AJ$14>$C203,AJ$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AJ$14-$C203-1),0)","v":0},{"$f":" AJ203   -    IF(AND(AK$14>$C203,AK$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AK$14-$C203-1),0)","v":0},{"$f":" AK203   -    IF(AND(AL$14>$C203,AL$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AL$14-$C203-1),0)","v":0},{"$f":" AL203   -    IF(AND(AM$14>$C203,AM$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AM$14-$C203-1),0)","v":0},{"$f":" AM203   -    IF(AND(AN$14>$C203,AN$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AN$14-$C203-1),0)","v":0},{"$f":" AN203   -    IF(AND(AO$14>$C203,AO$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AO$14-$C203-1),0)","v":0},{"$f":" AO203   -    IF(AND(AP$14>$C203,AP$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AP$14-$C203-1),0)","v":0},{"$f":" AP203   -    IF(AND(AQ$14>$C203,AQ$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AQ$14-$C203-1),0)","v":0},{"$f":" AQ203   -    IF(AND(AR$14>$C203,AR$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AR$14-$C203-1),0)","v":0},{"$f":" AR203   -    IF(AND(AS$14>$C203,AS$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AS$14-$C203-1),0)","v":0},{"$f":" AS203   -    IF(AND(AT$14>$C203,AT$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AT$14-$C203-1),0)","v":0},{"$f":" AT203   -    IF(AND(AU$14>$C203,AU$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AU$14-$C203-1),0)","v":0},{"$f":" AU203   -    IF(AND(AV$14>$C203,AV$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AV$14-$C203-1),0)","v":0},{"$f":" AV203   -    IF(AND(AW$14>$C203,AW$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AW$14-$C203-1),0)","v":0},{"$f":" AW203   -    IF(AND(AX$14>$C203,AX$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AX$14-$C203-1),0)","v":0},{"$f":" AX203   -    IF(AND(AY$14>$C203,AY$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AY$14-$C203-1),0)","v":0},{"$f":" AY203   -    IF(AND(AZ$14>$C203,AZ$14-$C203<$C$5),OFFSET(Input!$BJ203,0,AZ$14-$C203-1),0)","v":0},{"$f":" AZ203   -    IF(AND(BA$14>$C203,BA$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BA$14-$C203-1),0)","v":0},{"$f":" BA203   -    IF(AND(BB$14>$C203,BB$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BB$14-$C203-1),0)","v":0},{"$f":" BB203   -    IF(AND(BC$14>$C203,BC$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BC$14-$C203-1),0)","v":0},{"$f":" BC203   -    IF(AND(BD$14>$C203,BD$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BD$14-$C203-1),0)","v":0},{"$f":" BD203   -    IF(AND(BE$14>$C203,BE$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BE$14-$C203-1),0)","v":0},{"$f":" BE203   -    IF(AND(BF$14>$C203,BF$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BF$14-$C203-1),0)","v":0},{"$f":" BF203   -    IF(AND(BG$14>$C203,BG$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BG$14-$C203-1),0)","v":0},{"$f":" BG203   -    IF(AND(BH$14>$C203,BH$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BH$14-$C203-1),0)","v":0},{"$f":" BH203   -    IF(AND(BI$14>$C203,BI$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BI$14-$C203-1),0)","v":0},{"$f":" BI203   -    IF(AND(BJ$14>$C203,BJ$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BJ$14-$C203-1),0)","v":0},{"$f":" BJ203   -    IF(AND(BK$14>$C203,BK$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BK$14-$C203-1),0)","v":0},{"$f":" BK203   -    IF(AND(BL$14>$C203,BL$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BL$14-$C203-1),0)","v":0},{"$f":" BL203   -    IF(AND(BM$14>$C203,BM$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BM$14-$C203-1),0)","v":0},{"$f":" BM203   -    IF(AND(BN$14>$C203,BN$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BN$14-$C203-1),0)","v":0},{"$f":" BN203   -    IF(AND(BO$14>$C203,BO$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BO$14-$C203-1),0)","v":0},{"$f":" BO203   -    IF(AND(BP$14>$C203,BP$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BP$14-$C203-1),0)","v":0},{"$f":" BP203   -    IF(AND(BQ$14>$C203,BQ$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BQ$14-$C203-1),0)","v":0},{"$f":" BQ203   -    IF(AND(BR$14>$C203,BR$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BR$14-$C203-1),0)","v":0},{"$f":" BR203   -    IF(AND(BS$14>$C203,BS$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BS$14-$C203-1),0)","v":0},{"$f":" BS203   -    IF(AND(BT$14>$C203,BT$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BT$14-$C203-1),0)","v":0},{"$f":" BT203   -    IF(AND(BU$14>$C203,BU$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BU$14-$C203-1),0)","v":0},{"$f":" BU203   -    IF(AND(BV$14>$C203,BV$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BV$14-$C203-1),0)","v":0},{"$f":" BV203   -    IF(AND(BW$14>$C203,BW$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BW$14-$C203-1),0)","v":0},{"$f":" BW203   -    IF(AND(BX$14>$C203,BX$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BX$14-$C203-1),0)","v":0},{"$f":" BX203   -    IF(AND(BY$14>$C203,BY$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BY$14-$C203-1),0)","v":0},{"$f":" BY203   -    IF(AND(BZ$14>$C203,BZ$14-$C203<$C$5),OFFSET(Input!$BJ203,0,BZ$14-$C203-1),0)","v":0},{"$f":" BZ203   -    IF(AND(CA$14>$C203,CA$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CA$14-$C203-1),0)","v":0},{"$f":" CA203   -    IF(AND(CB$14>$C203,CB$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CB$14-$C203-1),0)","v":0},{"$f":" CB203   -    IF(AND(CC$14>$C203,CC$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CC$14-$C203-1),0)","v":0},{"$f":" CC203   -    IF(AND(CD$14>$C203,CD$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CD$14-$C203-1),0)","v":0},{"$f":" CD203   -    IF(AND(CE$14>$C203,CE$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CE$14-$C203-1),0)","v":0},{"$f":" CE203   -    IF(AND(CF$14>$C203,CF$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CF$14-$C203-1),0)","v":0},{"$f":" CF203   -    IF(AND(CG$14>$C203,CG$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CG$14-$C203-1),0)","v":0},{"$f":" CG203   -    IF(AND(CH$14>$C203,CH$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CH$14-$C203-1),0)","v":0},{"$f":" CH203   -    IF(AND(CI$14>$C203,CI$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CI$14-$C203-1),0)","v":0},{"$f":" CI203   -    IF(AND(CJ$14>$C203,CJ$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CJ$14-$C203-1),0)","v":0},{"$f":" CJ203   -    IF(AND(CK$14>$C203,CK$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CK$14-$C203-1),0)","v":0},{"$f":" CK203   -    IF(AND(CL$14>$C203,CL$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CL$14-$C203-1),0)","v":0},{"$f":" CL203   -    IF(AND(CM$14>$C203,CM$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CM$14-$C203-1),0)","v":0},{"$f":" CM203   -    IF(AND(CN$14>$C203,CN$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CN$14-$C203-1),0)","v":0},{"$f":" CN203   -    IF(AND(CO$14>$C203,CO$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CO$14-$C203-1),0)","v":0},{"$f":" CO203   -    IF(AND(CP$14>$C203,CP$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CP$14-$C203-1),0)","v":0},{"$f":" CP203   -    IF(AND(CQ$14>$C203,CQ$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CQ$14-$C203-1),0)","v":0},{"$f":" CQ203   -    IF(AND(CR$14>$C203,CR$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CR$14-$C203-1),0)","v":0},{"$f":" CR203   -    IF(AND(CS$14>$C203,CS$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CS$14-$C203-1),0)","v":0},{"$f":" CS203   -    IF(AND(CT$14>$C203,CT$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CT$14-$C203-1),0)","v":0},{"$f":" CT203   -    IF(AND(CU$14>$C203,CU$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CU$14-$C203-1),0)","v":0},{"$f":" CU203   -    IF(AND(CV$14>$C203,CV$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CV$14-$C203-1),0)","v":0},{"$f":" CV203   -    IF(AND(CW$14>$C203,CW$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CW$14-$C203-1),0)","v":0},{"$f":" CW203   -    IF(AND(CX$14>$C203,CX$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CX$14-$C203-1),0)","v":0},{"$f":" CX203   -    IF(AND(CY$14>$C203,CY$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CY$14-$C203-1),0)","v":0},{"$f":" CY203   -    IF(AND(CZ$14>$C203,CZ$14-$C203<$C$5),OFFSET(Input!$BJ203,0,CZ$14-$C203-1),0)","v":0},{"$f":" CZ203   -    IF(AND(DA$14>$C203,DA$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DA$14-$C203-1),0)","v":0},{"$f":" DA203   -    IF(AND(DB$14>$C203,DB$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DB$14-$C203-1),0)","v":0},{"$f":" DB203   -    IF(AND(DC$14>$C203,DC$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DC$14-$C203-1),0)","v":0},{"$f":" DC203   -    IF(AND(DD$14>$C203,DD$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DD$14-$C203-1),0)","v":0},{"$f":" DD203   -    IF(AND(DE$14>$C203,DE$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DE$14-$C203-1),0)","v":0},{"$f":" DE203   -    IF(AND(DF$14>$C203,DF$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DF$14-$C203-1),0)","v":0},{"$f":" DF203   -    IF(AND(DG$14>$C203,DG$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DG$14-$C203-1),0)","v":0},{"$f":" DG203   -    IF(AND(DH$14>$C203,DH$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DH$14-$C203-1),0)","v":0},{"$f":" DH203   -    IF(AND(DI$14>$C203,DI$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DI$14-$C203-1),0)","v":0},{"$f":" DI203   -    IF(AND(DJ$14>$C203,DJ$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DJ$14-$C203-1),0)","v":0},{"$f":" DJ203   -    IF(AND(DK$14>$C203,DK$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DK$14-$C203-1),0)","v":0},{"$f":" DK203   -    IF(AND(DL$14>$C203,DL$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DL$14-$C203-1),0)","v":0},{"$f":" DL203   -    IF(AND(DM$14>$C203,DM$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DM$14-$C203-1),0)","v":0},{"$f":" DM203   -    IF(AND(DN$14>$C203,DN$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DN$14-$C203-1),0)","v":0},{"$f":" DN203   -    IF(AND(DO$14>$C203,DO$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DO$14-$C203-1),0)","v":0},{"$f":" DO203   -    IF(AND(DP$14>$C203,DP$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DP$14-$C203-1),0)","v":0},{"$f":" DP203   -    IF(AND(DQ$14>$C203,DQ$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DQ$14-$C203-1),0)","v":0},{"$f":" DQ203   -    IF(AND(DR$14>$C203,DR$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DR$14-$C203-1),0)","v":0},{"$f":" DR203   -    IF(AND(DS$14>$C203,DS$14-$C203<$C$5),OFFSET(Input!$BJ203,0,DS$14-$C203-1),0)","v":0}]
[{"$f":"Calcs!A222","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E222),1,Calcs!E222)*Periods,0)","v":0},{"$f":"ROUND(MAX(B222,Input!Z222*Periods),0)","v":0},null,null,0,{"$f":" F222   -    IF(AND(G$14>$C222,G$14-$C222<$C$5),OFFSET(Input!$BJ222,0,G$14-$C222-1),0)","v":0},{"$f":" G222   -    IF(AND(H$14>$C222,H$14-$C222<$C$5),OFFSET(Input!$BJ222,0,H$14-$C222-1),0)","v":0},{"$f":" H222   -    IF(AND(I$14>$C222,I$14-$C222<$C$5),OFFSET(Input!$BJ222,0,I$14-$C222-1),0)","v":0},{"$f":" I222   -    IF(AND(J$14>$C222,J$14-$C222<$C$5),OFFSET(Input!$BJ222,0,J$14-$C222-1),0)","v":0},{"$f":" J222   -    IF(AND(K$14>$C222,K$14-$C222<$C$5),OFFSET(Input!$BJ222,0,K$14-$C222-1),0)","v":0},{"$f":" K222   -    IF(AND(L$14>$C222,L$14-$C222<$C$5),OFFSET(Input!$BJ222,0,L$14-$C222-1),0)","v":0},{"$f":" L222   -    IF(AND(M$14>$C222,M$14-$C222<$C$5),OFFSET(Input!$BJ222,0,M$14-$C222-1),0)","v":0},{"$f":" M222   -    IF(AND(N$14>$C222,N$14-$C222<$C$5),OFFSET(Input!$BJ222,0,N$14-$C222-1),0)","v":0},{"$f":" N222   -    IF(AND(O$14>$C222,O$14-$C222<$C$5),OFFSET(Input!$BJ222,0,O$14-$C222-1),0)","v":0},{"$f":" O222   -    IF(AND(P$14>$C222,P$14-$C222<$C$5),OFFSET(Input!$BJ222,0,P$14-$C222-1),0)","v":0},{"$f":" P222   -    IF(AND(Q$14>$C222,Q$14-$C222<$C$5),OFFSET(Input!$BJ222,0,Q$14-$C222-1),0)","v":0},{"$f":" Q222   -    IF(AND(R$14>$C222,R$14-$C222<$C$5),OFFSET(Input!$BJ222,0,R$14-$C222-1),0)","v":0},{"$f":" R222   -    IF(AND(S$14>$C222,S$14-$C222<$C$5),OFFSET(Input!$BJ222,0,S$14-$C222-1),0)","v":0},{"$f":" S222   -    IF(AND(T$14>$C222,T$14-$C222<$C$5),OFFSET(Input!$BJ222,0,T$14-$C222-1),0)","v":0},{"$f":" T222   -    IF(AND(U$14>$C222,U$14-$C222<$C$5),OFFSET(Input!$BJ222,0,U$14-$C222-1),0)","v":0},{"$f":" U222   -    IF(AND(V$14>$C222,V$14-$C222<$C$5),OFFSET(Input!$BJ222,0,V$14-$C222-1),0)","v":0},{"$f":" V222   -    IF(AND(W$14>$C222,W$14-$C222<$C$5),OFFSET(Input!$BJ222,0,W$14-$C222-1),0)","v":0},{"$f":" W222   -    IF(AND(X$14>$C222,X$14-$C222<$C$5),OFFSET(Input!$BJ222,0,X$14-$C222-1),0)","v":0},{"$f":" X222   -    IF(AND(Y$14>$C222,Y$14-$C222<$C$5),OFFSET(Input!$BJ222,0,Y$14-$C222-1),0)","v":0},{"$f":" Y222   -    IF(AND(Z$14>$C222,Z$14-$C222<$C$5),OFFSET(Input!$BJ222,0,Z$14-$C222-1),0)","v":0},{"$f":" Z222   -    IF(AND(AA$14>$C222,AA$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AA$14-$C222-1),0)","v":0},{"$f":" AA222   -    IF(AND(AB$14>$C222,AB$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AB$14-$C222-1),0)","v":0},{"$f":" AB222   -    IF(AND(AC$14>$C222,AC$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AC$14-$C222-1),0)","v":0},{"$f":" AC222   -    IF(AND(AD$14>$C222,AD$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AD$14-$C222-1),0)","v":0},{"$f":" AD222   -    IF(AND(AE$14>$C222,AE$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AE$14-$C222-1),0)","v":0},{"$f":" AE222   -    IF(AND(AF$14>$C222,AF$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AF$14-$C222-1),0)","v":0},{"$f":" AF222   -    IF(AND(AG$14>$C222,AG$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AG$14-$C222-1),0)","v":0},{"$f":" AG222   -    IF(AND(AH$14>$C222,AH$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AH$14-$C222-1),0)","v":0},{"$f":" AH222   -    IF(AND(AI$14>$C222,AI$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AI$14-$C222-1),0)","v":0},{"$f":" AI222   -    IF(AND(AJ$14>$C222,AJ$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AJ$14-$C222-1),0)","v":0},{"$f":" AJ222   -    IF(AND(AK$14>$C222,AK$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AK$14-$C222-1),0)","v":0},{"$f":" AK222   -    IF(AND(AL$14>$C222,AL$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AL$14-$C222-1),0)","v":0},{"$f":" AL222   -    IF(AND(AM$14>$C222,AM$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AM$14-$C222-1),0)","v":0},{"$f":" AM222   -    IF(AND(AN$14>$C222,AN$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AN$14-$C222-1),0)","v":0},{"$f":" AN222   -    IF(AND(AO$14>$C222,AO$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AO$14-$C222-1),0)","v":0},{"$f":" AO222   -    IF(AND(AP$14>$C222,AP$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AP$14-$C222-1),0)","v":0},{"$f":" AP222   -    IF(AND(AQ$14>$C222,AQ$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AQ$14-$C222-1),0)","v":0},{"$f":" AQ222   -    IF(AND(AR$14>$C222,AR$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AR$14-$C222-1),0)","v":0},{"$f":" AR222   -    IF(AND(AS$14>$C222,AS$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AS$14-$C222-1),0)","v":0},{"$f":" AS222   -    IF(AND(AT$14>$C222,AT$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AT$14-$C222-1),0)","v":0},{"$f":" AT222   -    IF(AND(AU$14>$C222,AU$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AU$14-$C222-1),0)","v":0},{"$f":" AU222   -    IF(AND(AV$14>$C222,AV$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AV$14-$C222-1),0)","v":0},{"$f":" AV222   -    IF(AND(AW$14>$C222,AW$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AW$14-$C222-1),0)","v":0},{"$f":" AW222   -    IF(AND(AX$14>$C222,AX$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AX$14-$C222-1),0)","v":0},{"$f":" AX222   -    IF(AND(AY$14>$C222,AY$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AY$14-$C222-1),0)","v":0},{"$f":" AY222   -    IF(AND(AZ$14>$C222,AZ$14-$C222<$C$5),OFFSET(Input!$BJ222,0,AZ$14-$C222-1),0)","v":0},{"$f":" AZ222   -    IF(AND(BA$14>$C222,BA$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BA$14-$C222-1),0)","v":0},{"$f":" BA222   -    IF(AND(BB$14>$C222,BB$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BB$14-$C222-1),0)","v":0},{"$f":" BB222   -    IF(AND(BC$14>$C222,BC$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BC$14-$C222-1),0)","v":0},{"$f":" BC222   -    IF(AND(BD$14>$C222,BD$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BD$14-$C222-1),0)","v":0},{"$f":" BD222   -    IF(AND(BE$14>$C222,BE$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BE$14-$C222-1),0)","v":0},{"$f":" BE222   -    IF(AND(BF$14>$C222,BF$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BF$14-$C222-1),0)","v":0},{"$f":" BF222   -    IF(AND(BG$14>$C222,BG$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BG$14-$C222-1),0)","v":0},{"$f":" BG222   -    IF(AND(BH$14>$C222,BH$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BH$14-$C222-1),0)","v":0},{"$f":" BH222   -    IF(AND(BI$14>$C222,BI$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BI$14-$C222-1),0)","v":0},{"$f":" BI222   -    IF(AND(BJ$14>$C222,BJ$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BJ$14-$C222-1),0)","v":0},{"$f":" BJ222   -    IF(AND(BK$14>$C222,BK$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BK$14-$C222-1),0)","v":0},{"$f":" BK222   -    IF(AND(BL$14>$C222,BL$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BL$14-$C222-1),0)","v":0},{"$f":" BL222   -    IF(AND(BM$14>$C222,BM$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BM$14-$C222-1),0)","v":0},{"$f":" BM222   -    IF(AND(BN$14>$C222,BN$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BN$14-$C222-1),0)","v":0},{"$f":" BN222   -    IF(AND(BO$14>$C222,BO$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BO$14-$C222-1),0)","v":0},{"$f":" BO222   -    IF(AND(BP$14>$C222,BP$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BP$14-$C222-1),0)","v":0},{"$f":" BP222   -    IF(AND(BQ$14>$C222,BQ$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BQ$14-$C222-1),0)","v":0},{"$f":" BQ222   -    IF(AND(BR$14>$C222,BR$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BR$14-$C222-1),0)","v":0},{"$f":" BR222   -    IF(AND(BS$14>$C222,BS$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BS$14-$C222-1),0)","v":0},{"$f":" BS222   -    IF(AND(BT$14>$C222,BT$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BT$14-$C222-1),0)","v":0},{"$f":" BT222   -    IF(AND(BU$14>$C222,BU$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BU$14-$C222-1),0)","v":0},{"$f":" BU222   -    IF(AND(BV$14>$C222,BV$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BV$14-$C222-1),0)","v":0},{"$f":" BV222   -    IF(AND(BW$14>$C222,BW$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BW$14-$C222-1),0)","v":0},{"$f":" BW222   -    IF(AND(BX$14>$C222,BX$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BX$14-$C222-1),0)","v":0},{"$f":" BX222   -    IF(AND(BY$14>$C222,BY$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BY$14-$C222-1),0)","v":0},{"$f":" BY222   -    IF(AND(BZ$14>$C222,BZ$14-$C222<$C$5),OFFSET(Input!$BJ222,0,BZ$14-$C222-1),0)","v":0},{"$f":" BZ222   -    IF(AND(CA$14>$C222,CA$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CA$14-$C222-1),0)","v":0},{"$f":" CA222   -    IF(AND(CB$14>$C222,CB$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CB$14-$C222-1),0)","v":0},{"$f":" CB222   -    IF(AND(CC$14>$C222,CC$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CC$14-$C222-1),0)","v":0},{"$f":" CC222   -    IF(AND(CD$14>$C222,CD$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CD$14-$C222-1),0)","v":0},{"$f":" CD222   -    IF(AND(CE$14>$C222,CE$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CE$14-$C222-1),0)","v":0},{"$f":" CE222   -    IF(AND(CF$14>$C222,CF$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CF$14-$C222-1),0)","v":0},{"$f":" CF222   -    IF(AND(CG$14>$C222,CG$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CG$14-$C222-1),0)","v":0},{"$f":" CG222   -    IF(AND(CH$14>$C222,CH$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CH$14-$C222-1),0)","v":0},{"$f":" CH222   -    IF(AND(CI$14>$C222,CI$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CI$14-$C222-1),0)","v":0},{"$f":" CI222   -    IF(AND(CJ$14>$C222,CJ$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CJ$14-$C222-1),0)","v":0},{"$f":" CJ222   -    IF(AND(CK$14>$C222,CK$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CK$14-$C222-1),0)","v":0},{"$f":" CK222   -    IF(AND(CL$14>$C222,CL$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CL$14-$C222-1),0)","v":0},{"$f":" CL222   -    IF(AND(CM$14>$C222,CM$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CM$14-$C222-1),0)","v":0},{"$f":" CM222   -    IF(AND(CN$14>$C222,CN$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CN$14-$C222-1),0)","v":0},{"$f":" CN222   -    IF(AND(CO$14>$C222,CO$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CO$14-$C222-1),0)","v":0},{"$f":" CO222   -    IF(AND(CP$14>$C222,CP$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CP$14-$C222-1),0)","v":0},{"$f":" CP222   -    IF(AND(CQ$14>$C222,CQ$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CQ$14-$C222-1),0)","v":0},{"$f":" CQ222   -    IF(AND(CR$14>$C222,CR$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CR$14-$C222-1),0)","v":0},{"$f":" CR222   -    IF(AND(CS$14>$C222,CS$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CS$14-$C222-1),0)","v":0},{"$f":" CS222   -    IF(AND(CT$14>$C222,CT$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CT$14-$C222-1),0)","v":0},{"$f":" CT222   -    IF(AND(CU$14>$C222,CU$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CU$14-$C222-1),0)","v":0},{"$f":" CU222   -    IF(AND(CV$14>$C222,CV$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CV$14-$C222-1),0)","v":0},{"$f":" CV222   -    IF(AND(CW$14>$C222,CW$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CW$14-$C222-1),0)","v":0},{"$f":" CW222   -    IF(AND(CX$14>$C222,CX$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CX$14-$C222-1),0)","v":0},{"$f":" CX222   -    IF(AND(CY$14>$C222,CY$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CY$14-$C222-1),0)","v":0},{"$f":" CY222   -    IF(AND(CZ$14>$C222,CZ$14-$C222<$C$5),OFFSET(Input!$BJ222,0,CZ$14-$C222-1),0)","v":0},{"$f":" CZ222   -    IF(AND(DA$14>$C222,DA$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DA$14-$C222-1),0)","v":0},{"$f":" DA222   -    IF(AND(DB$14>$C222,DB$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DB$14-$C222-1),0)","v":0},{"$f":" DB222   -    IF(AND(DC$14>$C222,DC$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DC$14-$C222-1),0)","v":0},{"$f":" DC222   -    IF(AND(DD$14>$C222,DD$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DD$14-$C222-1),0)","v":0},{"$f":" DD222   -    IF(AND(DE$14>$C222,DE$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DE$14-$C222-1),0)","v":0},{"$f":" DE222   -    IF(AND(DF$14>$C222,DF$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DF$14-$C222-1),0)","v":0},{"$f":" DF222   -    IF(AND(DG$14>$C222,DG$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DG$14-$C222-1),0)","v":0},{"$f":" DG222   -    IF(AND(DH$14>$C222,DH$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DH$14-$C222-1),0)","v":0},{"$f":" DH222   -    IF(AND(DI$14>$C222,DI$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DI$14-$C222-1),0)","v":0},{"$f":" DI222   -    IF(AND(DJ$14>$C222,DJ$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DJ$14-$C222-1),0)","v":0},{"$f":" DJ222   -    IF(AND(DK$14>$C222,DK$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DK$14-$C222-1),0)","v":0},{"$f":" DK222   -    IF(AND(DL$14>$C222,DL$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DL$14-$C222-1),0)","v":0},{"$f":" DL222   -    IF(AND(DM$14>$C222,DM$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DM$14-$C222-1),0)","v":0},{"$f":" DM222   -    IF(AND(DN$14>$C222,DN$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DN$14-$C222-1),0)","v":0},{"$f":" DN222   -    IF(AND(DO$14>$C222,DO$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DO$14-$C222-1),0)","v":0},{"$f":" DO222   -    IF(AND(DP$14>$C222,DP$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DP$14-$C222-1),0)","v":0},{"$f":" DP222   -    IF(AND(DQ$14>$C222,DQ$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DQ$14-$C222-1),0)","v":0},{"$f":" DQ222   -    IF(AND(DR$14>$C222,DR$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DR$14-$C222-1),0)","v":0},{"$f":" DR222   -    IF(AND(DS$14>$C222,DS$14-$C222<$C$5),OFFSET(Input!$BJ222,0,DS$14-$C222-1),0)","v":0}]
[{"$f":"Calcs!A268","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E268),1,Calcs!E268)*Periods,0)","v":0},{"$f":"ROUND(MAX(B268,Input!Z268*Periods),0)","v":0},null,null,0,{"$f":" F268   -    IF(AND(G$14>$C268,G$14-$C268<$C$5),OFFSET(Input!$BJ268,0,G$14-$C268-1),0)","v":0},{"$f":" G268   -    IF(AND(H$14>$C268,H$14-$C268<$C$5),OFFSET(Input!$BJ268,0,H$14-$C268-1),0)","v":0},{"$f":" H268   -    IF(AND(I$14>$C268,I$14-$C268<$C$5),OFFSET(Input!$BJ268,0,I$14-$C268-1),0)","v":0},{"$f":" I268   -    IF(AND(J$14>$C268,J$14-$C268<$C$5),OFFSET(Input!$BJ268,0,J$14-$C268-1),0)","v":0},{"$f":" J268   -    IF(AND(K$14>$C268,K$14-$C268<$C$5),OFFSET(Input!$BJ268,0,K$14-$C268-1),0)","v":0},{"$f":" K268   -    IF(AND(L$14>$C268,L$14-$C268<$C$5),OFFSET(Input!$BJ268,0,L$14-$C268-1),0)","v":0},{"$f":" L268   -    IF(AND(M$14>$C268,M$14-$C268<$C$5),OFFSET(Input!$BJ268,0,M$14-$C268-1),0)","v":0},{"$f":" M268   -    IF(AND(N$14>$C268,N$14-$C268<$C$5),OFFSET(Input!$BJ268,0,N$14-$C268-1),0)","v":0},{"$f":" N268   -    IF(AND(O$14>$C268,O$14-$C268<$C$5),OFFSET(Input!$BJ268,0,O$14-$C268-1),0)","v":0},{"$f":" O268   -    IF(AND(P$14>$C268,P$14-$C268<$C$5),OFFSET(Input!$BJ268,0,P$14-$C268-1),0)","v":0},{"$f":" P268   -    IF(AND(Q$14>$C268,Q$14-$C268<$C$5),OFFSET(Input!$BJ268,0,Q$14-$C268-1),0)","v":0},{"$f":" Q268   -    IF(AND(R$14>$C268,R$14-$C268<$C$5),OFFSET(Input!$BJ268,0,R$14-$C268-1),0)","v":0},{"$f":" R268   -    IF(AND(S$14>$C268,S$14-$C268<$C$5),OFFSET(Input!$BJ268,0,S$14-$C268-1),0)","v":0},{"$f":" S268   -    IF(AND(T$14>$C268,T$14-$C268<$C$5),OFFSET(Input!$BJ268,0,T$14-$C268-1),0)","v":0},{"$f":" T268   -    IF(AND(U$14>$C268,U$14-$C268<$C$5),OFFSET(Input!$BJ268,0,U$14-$C268-1),0)","v":0},{"$f":" U268   -    IF(AND(V$14>$C268,V$14-$C268<$C$5),OFFSET(Input!$BJ268,0,V$14-$C268-1),0)","v":0},{"$f":" V268   -    IF(AND(W$14>$C268,W$14-$C268<$C$5),OFFSET(Input!$BJ268,0,W$14-$C268-1),0)","v":0},{"$f":" W268   -    IF(AND(X$14>$C268,X$14-$C268<$C$5),OFFSET(Input!$BJ268,0,X$14-$C268-1),0)","v":0},{"$f":" X268   -    IF(AND(Y$14>$C268,Y$14-$C268<$C$5),OFFSET(Input!$BJ268,0,Y$14-$C268-1),0)","v":0},{"$f":" Y268   -    IF(AND(Z$14>$C268,Z$14-$C268<$C$5),OFFSET(Input!$BJ268,0,Z$14-$C268-1),0)","v":0},{"$f":" Z268   -    IF(AND(AA$14>$C268,AA$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AA$14-$C268-1),0)","v":0},{"$f":" AA268   -    IF(AND(AB$14>$C268,AB$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AB$14-$C268-1),0)","v":0},{"$f":" AB268   -    IF(AND(AC$14>$C268,AC$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AC$14-$C268-1),0)","v":0},{"$f":" AC268   -    IF(AND(AD$14>$C268,AD$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AD$14-$C268-1),0)","v":0},{"$f":" AD268   -    IF(AND(AE$14>$C268,AE$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AE$14-$C268-1),0)","v":0},{"$f":" AE268   -    IF(AND(AF$14>$C268,AF$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AF$14-$C268-1),0)","v":0},{"$f":" AF268   -    IF(AND(AG$14>$C268,AG$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AG$14-$C268-1),0)","v":0},{"$f":" AG268   -    IF(AND(AH$14>$C268,AH$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AH$14-$C268-1),0)","v":0},{"$f":" AH268   -    IF(AND(AI$14>$C268,AI$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AI$14-$C268-1),0)","v":0},{"$f":" AI268   -    IF(AND(AJ$14>$C268,AJ$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AJ$14-$C268-1),0)","v":0},{"$f":" AJ268   -    IF(AND(AK$14>$C268,AK$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AK$14-$C268-1),0)","v":0},{"$f":" AK268   -    IF(AND(AL$14>$C268,AL$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AL$14-$C268-1),0)","v":0},{"$f":" AL268   -    IF(AND(AM$14>$C268,AM$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AM$14-$C268-1),0)","v":0},{"$f":" AM268   -    IF(AND(AN$14>$C268,AN$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AN$14-$C268-1),0)","v":0},{"$f":" AN268   -    IF(AND(AO$14>$C268,AO$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AO$14-$C268-1),0)","v":0},{"$f":" AO268   -    IF(AND(AP$14>$C268,AP$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AP$14-$C268-1),0)","v":0},{"$f":" AP268   -    IF(AND(AQ$14>$C268,AQ$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AQ$14-$C268-1),0)","v":0},{"$f":" AQ268   -    IF(AND(AR$14>$C268,AR$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AR$14-$C268-1),0)","v":0},{"$f":" AR268   -    IF(AND(AS$14>$C268,AS$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AS$14-$C268-1),0)","v":0},{"$f":" AS268   -    IF(AND(AT$14>$C268,AT$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AT$14-$C268-1),0)","v":0},{"$f":" AT268   -    IF(AND(AU$14>$C268,AU$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AU$14-$C268-1),0)","v":0},{"$f":" AU268   -    IF(AND(AV$14>$C268,AV$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AV$14-$C268-1),0)","v":0},{"$f":" AV268   -    IF(AND(AW$14>$C268,AW$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AW$14-$C268-1),0)","v":0},{"$f":" AW268   -    IF(AND(AX$14>$C268,AX$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AX$14-$C268-1),0)","v":0},{"$f":" AX268   -    IF(AND(AY$14>$C268,AY$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AY$14-$C268-1),0)","v":0},{"$f":" AY268   -    IF(AND(AZ$14>$C268,AZ$14-$C268<$C$5),OFFSET(Input!$BJ268,0,AZ$14-$C268-1),0)","v":0},{"$f":" AZ268   -    IF(AND(BA$14>$C268,BA$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BA$14-$C268-1),0)","v":0},{"$f":" BA268   -    IF(AND(BB$14>$C268,BB$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BB$14-$C268-1),0)","v":0},{"$f":" BB268   -    IF(AND(BC$14>$C268,BC$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BC$14-$C268-1),0)","v":0},{"$f":" BC268   -    IF(AND(BD$14>$C268,BD$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BD$14-$C268-1),0)","v":0},{"$f":" BD268   -    IF(AND(BE$14>$C268,BE$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BE$14-$C268-1),0)","v":0},{"$f":" BE268   -    IF(AND(BF$14>$C268,BF$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BF$14-$C268-1),0)","v":0},{"$f":" BF268   -    IF(AND(BG$14>$C268,BG$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BG$14-$C268-1),0)","v":0},{"$f":" BG268   -    IF(AND(BH$14>$C268,BH$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BH$14-$C268-1),0)","v":0},{"$f":" BH268   -    IF(AND(BI$14>$C268,BI$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BI$14-$C268-1),0)","v":0},{"$f":" BI268   -    IF(AND(BJ$14>$C268,BJ$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BJ$14-$C268-1),0)","v":0},{"$f":" BJ268   -    IF(AND(BK$14>$C268,BK$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BK$14-$C268-1),0)","v":0},{"$f":" BK268   -    IF(AND(BL$14>$C268,BL$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BL$14-$C268-1),0)","v":0},{"$f":" BL268   -    IF(AND(BM$14>$C268,BM$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BM$14-$C268-1),0)","v":0},{"$f":" BM268   -    IF(AND(BN$14>$C268,BN$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BN$14-$C268-1),0)","v":0},{"$f":" BN268   -    IF(AND(BO$14>$C268,BO$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BO$14-$C268-1),0)","v":0},{"$f":" BO268   -    IF(AND(BP$14>$C268,BP$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BP$14-$C268-1),0)","v":0},{"$f":" BP268   -    IF(AND(BQ$14>$C268,BQ$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BQ$14-$C268-1),0)","v":0},{"$f":" BQ268   -    IF(AND(BR$14>$C268,BR$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BR$14-$C268-1),0)","v":0},{"$f":" BR268   -    IF(AND(BS$14>$C268,BS$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BS$14-$C268-1),0)","v":0},{"$f":" BS268   -    IF(AND(BT$14>$C268,BT$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BT$14-$C268-1),0)","v":0},{"$f":" BT268   -    IF(AND(BU$14>$C268,BU$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BU$14-$C268-1),0)","v":0},{"$f":" BU268   -    IF(AND(BV$14>$C268,BV$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BV$14-$C268-1),0)","v":0},{"$f":" BV268   -    IF(AND(BW$14>$C268,BW$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BW$14-$C268-1),0)","v":0},{"$f":" BW268   -    IF(AND(BX$14>$C268,BX$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BX$14-$C268-1),0)","v":0},{"$f":" BX268   -    IF(AND(BY$14>$C268,BY$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BY$14-$C268-1),0)","v":0},{"$f":" BY268   -    IF(AND(BZ$14>$C268,BZ$14-$C268<$C$5),OFFSET(Input!$BJ268,0,BZ$14-$C268-1),0)","v":0},{"$f":" BZ268   -    IF(AND(CA$14>$C268,CA$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CA$14-$C268-1),0)","v":0},{"$f":" CA268   -    IF(AND(CB$14>$C268,CB$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CB$14-$C268-1),0)","v":0},{"$f":" CB268   -    IF(AND(CC$14>$C268,CC$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CC$14-$C268-1),0)","v":0},{"$f":" CC268   -    IF(AND(CD$14>$C268,CD$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CD$14-$C268-1),0)","v":0},{"$f":" CD268   -    IF(AND(CE$14>$C268,CE$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CE$14-$C268-1),0)","v":0},{"$f":" CE268   -    IF(AND(CF$14>$C268,CF$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CF$14-$C268-1),0)","v":0},{"$f":" CF268   -    IF(AND(CG$14>$C268,CG$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CG$14-$C268-1),0)","v":0},{"$f":" CG268   -    IF(AND(CH$14>$C268,CH$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CH$14-$C268-1),0)","v":0},{"$f":" CH268   -    IF(AND(CI$14>$C268,CI$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CI$14-$C268-1),0)","v":0},{"$f":" CI268   -    IF(AND(CJ$14>$C268,CJ$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CJ$14-$C268-1),0)","v":0},{"$f":" CJ268   -    IF(AND(CK$14>$C268,CK$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CK$14-$C268-1),0)","v":0},{"$f":" CK268   -    IF(AND(CL$14>$C268,CL$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CL$14-$C268-1),0)","v":0},{"$f":" CL268   -    IF(AND(CM$14>$C268,CM$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CM$14-$C268-1),0)","v":0},{"$f":" CM268   -    IF(AND(CN$14>$C268,CN$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CN$14-$C268-1),0)","v":0},{"$f":" CN268   -    IF(AND(CO$14>$C268,CO$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CO$14-$C268-1),0)","v":0},{"$f":" CO268   -    IF(AND(CP$14>$C268,CP$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CP$14-$C268-1),0)","v":0},{"$f":" CP268   -    IF(AND(CQ$14>$C268,CQ$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CQ$14-$C268-1),0)","v":0},{"$f":" CQ268   -    IF(AND(CR$14>$C268,CR$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CR$14-$C268-1),0)","v":0},{"$f":" CR268   -    IF(AND(CS$14>$C268,CS$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CS$14-$C268-1),0)","v":0},{"$f":" CS268   -    IF(AND(CT$14>$C268,CT$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CT$14-$C268-1),0)","v":0},{"$f":" CT268   -    IF(AND(CU$14>$C268,CU$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CU$14-$C268-1),0)","v":0},{"$f":" CU268   -    IF(AND(CV$14>$C268,CV$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CV$14-$C268-1),0)","v":0},{"$f":" CV268   -    IF(AND(CW$14>$C268,CW$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CW$14-$C268-1),0)","v":0},{"$f":" CW268   -    IF(AND(CX$14>$C268,CX$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CX$14-$C268-1),0)","v":0},{"$f":" CX268   -    IF(AND(CY$14>$C268,CY$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CY$14-$C268-1),0)","v":0},{"$f":" CY268   -    IF(AND(CZ$14>$C268,CZ$14-$C268<$C$5),OFFSET(Input!$BJ268,0,CZ$14-$C268-1),0)","v":0},{"$f":" CZ268   -    IF(AND(DA$14>$C268,DA$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DA$14-$C268-1),0)","v":0},{"$f":" DA268   -    IF(AND(DB$14>$C268,DB$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DB$14-$C268-1),0)","v":0},{"$f":" DB268   -    IF(AND(DC$14>$C268,DC$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DC$14-$C268-1),0)","v":0},{"$f":" DC268   -    IF(AND(DD$14>$C268,DD$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DD$14-$C268-1),0)","v":0},{"$f":" DD268   -    IF(AND(DE$14>$C268,DE$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DE$14-$C268-1),0)","v":0},{"$f":" DE268   -    IF(AND(DF$14>$C268,DF$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DF$14-$C268-1),0)","v":0},{"$f":" DF268   -    IF(AND(DG$14>$C268,DG$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DG$14-$C268-1),0)","v":0},{"$f":" DG268   -    IF(AND(DH$14>$C268,DH$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DH$14-$C268-1),0)","v":0},{"$f":" DH268   -    IF(AND(DI$14>$C268,DI$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DI$14-$C268-1),0)","v":0},{"$f":" DI268   -    IF(AND(DJ$14>$C268,DJ$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DJ$14-$C268-1),0)","v":0},{"$f":" DJ268   -    IF(AND(DK$14>$C268,DK$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DK$14-$C268-1),0)","v":0},{"$f":" DK268   -    IF(AND(DL$14>$C268,DL$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DL$14-$C268-1),0)","v":0},{"$f":" DL268   -    IF(AND(DM$14>$C268,DM$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DM$14-$C268-1),0)","v":0},{"$f":" DM268   -    IF(AND(DN$14>$C268,DN$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DN$14-$C268-1),0)","v":0},{"$f":" DN268   -    IF(AND(DO$14>$C268,DO$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DO$14-$C268-1),0)","v":0},{"$f":" DO268   -    IF(AND(DP$14>$C268,DP$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DP$14-$C268-1),0)","v":0},{"$f":" DP268   -    IF(AND(DQ$14>$C268,DQ$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DQ$14-$C268-1),0)","v":0},{"$f":" DQ268   -    IF(AND(DR$14>$C268,DR$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DR$14-$C268-1),0)","v":0},{"$f":" DR268   -    IF(AND(DS$14>$C268,DS$14-$C268<$C$5),OFFSET(Input!$BJ268,0,DS$14-$C268-1),0)","v":0}]
[{"$f":"Calcs!A314","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E314),1,Calcs!E314)*Periods,0)","v":0},{"$f":"ROUND(MAX(B314,Input!Z314*Periods),0)","v":0},null,null,0,{"$f":" F314   -    IF(AND(G$14>$C314,G$14-$C314<$C$5),OFFSET(Input!$BJ314,0,G$14-$C314-1),0)","v":0},{"$f":" G314   -    IF(AND(H$14>$C314,H$14-$C314<$C$5),OFFSET(Input!$BJ314,0,H$14-$C314-1),0)","v":0},{"$f":" H314   -    IF(AND(I$14>$C314,I$14-$C314<$C$5),OFFSET(Input!$BJ314,0,I$14-$C314-1),0)","v":0},{"$f":" I314   -    IF(AND(J$14>$C314,J$14-$C314<$C$5),OFFSET(Input!$BJ314,0,J$14-$C314-1),0)","v":0},{"$f":" J314   -    IF(AND(K$14>$C314,K$14-$C314<$C$5),OFFSET(Input!$BJ314,0,K$14-$C314-1),0)","v":0},{"$f":" K314   -    IF(AND(L$14>$C314,L$14-$C314<$C$5),OFFSET(Input!$BJ314,0,L$14-$C314-1),0)","v":0},{"$f":" L314   -    IF(AND(M$14>$C314,M$14-$C314<$C$5),OFFSET(Input!$BJ314,0,M$14-$C314-1),0)","v":0},{"$f":" M314   -    IF(AND(N$14>$C314,N$14-$C314<$C$5),OFFSET(Input!$BJ314,0,N$14-$C314-1),0)","v":0},{"$f":" N314   -    IF(AND(O$14>$C314,O$14-$C314<$C$5),OFFSET(Input!$BJ314,0,O$14-$C314-1),0)","v":0},{"$f":" O314   -    IF(AND(P$14>$C314,P$14-$C314<$C$5),OFFSET(Input!$BJ314,0,P$14-$C314-1),0)","v":0},{"$f":" P314   -    IF(AND(Q$14>$C314,Q$14-$C314<$C$5),OFFSET(Input!$BJ314,0,Q$14-$C314-1),0)","v":0},{"$f":" Q314   -    IF(AND(R$14>$C314,R$14-$C314<$C$5),OFFSET(Input!$BJ314,0,R$14-$C314-1),0)","v":0},{"$f":" R314   -    IF(AND(S$14>$C314,S$14-$C314<$C$5),OFFSET(Input!$BJ314,0,S$14-$C314-1),0)","v":0},{"$f":" S314   -    IF(AND(T$14>$C314,T$14-$C314<$C$5),OFFSET(Input!$BJ314,0,T$14-$C314-1),0)","v":0},{"$f":" T314   -    IF(AND(U$14>$C314,U$14-$C314<$C$5),OFFSET(Input!$BJ314,0,U$14-$C314-1),0)","v":0},{"$f":" U314   -    IF(AND(V$14>$C314,V$14-$C314<$C$5),OFFSET(Input!$BJ314,0,V$14-$C314-1),0)","v":0},{"$f":" V314   -    IF(AND(W$14>$C314,W$14-$C314<$C$5),OFFSET(Input!$BJ314,0,W$14-$C314-1),0)","v":0},{"$f":" W314   -    IF(AND(X$14>$C314,X$14-$C314<$C$5),OFFSET(Input!$BJ314,0,X$14-$C314-1),0)","v":0},{"$f":" X314   -    IF(AND(Y$14>$C314,Y$14-$C314<$C$5),OFFSET(Input!$BJ314,0,Y$14-$C314-1),0)","v":0},{"$f":" Y314   -    IF(AND(Z$14>$C314,Z$14-$C314<$C$5),OFFSET(Input!$BJ314,0,Z$14-$C314-1),0)","v":0},{"$f":" Z314   -    IF(AND(AA$14>$C314,AA$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AA$14-$C314-1),0)","v":0},{"$f":" AA314   -    IF(AND(AB$14>$C314,AB$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AB$14-$C314-1),0)","v":0},{"$f":" AB314   -    IF(AND(AC$14>$C314,AC$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AC$14-$C314-1),0)","v":0},{"$f":" AC314   -    IF(AND(AD$14>$C314,AD$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AD$14-$C314-1),0)","v":0},{"$f":" AD314   -    IF(AND(AE$14>$C314,AE$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AE$14-$C314-1),0)","v":0},{"$f":" AE314   -    IF(AND(AF$14>$C314,AF$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AF$14-$C314-1),0)","v":0},{"$f":" AF314   -    IF(AND(AG$14>$C314,AG$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AG$14-$C314-1),0)","v":0},{"$f":" AG314   -    IF(AND(AH$14>$C314,AH$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AH$14-$C314-1),0)","v":0},{"$f":" AH314   -    IF(AND(AI$14>$C314,AI$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AI$14-$C314-1),0)","v":0},{"$f":" AI314   -    IF(AND(AJ$14>$C314,AJ$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AJ$14-$C314-1),0)","v":0},{"$f":" AJ314   -    IF(AND(AK$14>$C314,AK$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AK$14-$C314-1),0)","v":0},{"$f":" AK314   -    IF(AND(AL$14>$C314,AL$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AL$14-$C314-1),0)","v":0},{"$f":" AL314   -    IF(AND(AM$14>$C314,AM$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AM$14-$C314-1),0)","v":0},{"$f":" AM314   -    IF(AND(AN$14>$C314,AN$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AN$14-$C314-1),0)","v":0},{"$f":" AN314   -    IF(AND(AO$14>$C314,AO$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AO$14-$C314-1),0)","v":0},{"$f":" AO314   -    IF(AND(AP$14>$C314,AP$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AP$14-$C314-1),0)","v":0},{"$f":" AP314   -    IF(AND(AQ$14>$C314,AQ$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AQ$14-$C314-1),0)","v":0},{"$f":" AQ314   -    IF(AND(AR$14>$C314,AR$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AR$14-$C314-1),0)","v":0},{"$f":" AR314   -    IF(AND(AS$14>$C314,AS$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AS$14-$C314-1),0)","v":0},{"$f":" AS314   -    IF(AND(AT$14>$C314,AT$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AT$14-$C314-1),0)","v":0},{"$f":" AT314   -    IF(AND(AU$14>$C314,AU$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AU$14-$C314-1),0)","v":0},{"$f":" AU314   -    IF(AND(AV$14>$C314,AV$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AV$14-$C314-1),0)","v":0},{"$f":" AV314   -    IF(AND(AW$14>$C314,AW$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AW$14-$C314-1),0)","v":0},{"$f":" AW314   -    IF(AND(AX$14>$C314,AX$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AX$14-$C314-1),0)","v":0},{"$f":" AX314   -    IF(AND(AY$14>$C314,AY$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AY$14-$C314-1),0)","v":0},{"$f":" AY314   -    IF(AND(AZ$14>$C314,AZ$14-$C314<$C$5),OFFSET(Input!$BJ314,0,AZ$14-$C314-1),0)","v":0},{"$f":" AZ314   -    IF(AND(BA$14>$C314,BA$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BA$14-$C314-1),0)","v":0},{"$f":" BA314   -    IF(AND(BB$14>$C314,BB$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BB$14-$C314-1),0)","v":0},{"$f":" BB314   -    IF(AND(BC$14>$C314,BC$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BC$14-$C314-1),0)","v":0},{"$f":" BC314   -    IF(AND(BD$14>$C314,BD$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BD$14-$C314-1),0)","v":0},{"$f":" BD314   -    IF(AND(BE$14>$C314,BE$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BE$14-$C314-1),0)","v":0},{"$f":" BE314   -    IF(AND(BF$14>$C314,BF$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BF$14-$C314-1),0)","v":0},{"$f":" BF314   -    IF(AND(BG$14>$C314,BG$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BG$14-$C314-1),0)","v":0},{"$f":" BG314   -    IF(AND(BH$14>$C314,BH$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BH$14-$C314-1),0)","v":0},{"$f":" BH314   -    IF(AND(BI$14>$C314,BI$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BI$14-$C314-1),0)","v":0},{"$f":" BI314   -    IF(AND(BJ$14>$C314,BJ$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BJ$14-$C314-1),0)","v":0},{"$f":" BJ314   -    IF(AND(BK$14>$C314,BK$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BK$14-$C314-1),0)","v":0},{"$f":" BK314   -    IF(AND(BL$14>$C314,BL$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BL$14-$C314-1),0)","v":0},{"$f":" BL314   -    IF(AND(BM$14>$C314,BM$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BM$14-$C314-1),0)","v":0},{"$f":" BM314   -    IF(AND(BN$14>$C314,BN$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BN$14-$C314-1),0)","v":0},{"$f":" BN314   -    IF(AND(BO$14>$C314,BO$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BO$14-$C314-1),0)","v":0},{"$f":" BO314   -    IF(AND(BP$14>$C314,BP$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BP$14-$C314-1),0)","v":0},{"$f":" BP314   -    IF(AND(BQ$14>$C314,BQ$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BQ$14-$C314-1),0)","v":0},{"$f":" BQ314   -    IF(AND(BR$14>$C314,BR$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BR$14-$C314-1),0)","v":0},{"$f":" BR314   -    IF(AND(BS$14>$C314,BS$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BS$14-$C314-1),0)","v":0},{"$f":" BS314   -    IF(AND(BT$14>$C314,BT$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BT$14-$C314-1),0)","v":0},{"$f":" BT314   -    IF(AND(BU$14>$C314,BU$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BU$14-$C314-1),0)","v":0},{"$f":" BU314   -    IF(AND(BV$14>$C314,BV$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BV$14-$C314-1),0)","v":0},{"$f":" BV314   -    IF(AND(BW$14>$C314,BW$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BW$14-$C314-1),0)","v":0},{"$f":" BW314   -    IF(AND(BX$14>$C314,BX$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BX$14-$C314-1),0)","v":0},{"$f":" BX314   -    IF(AND(BY$14>$C314,BY$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BY$14-$C314-1),0)","v":0},{"$f":" BY314   -    IF(AND(BZ$14>$C314,BZ$14-$C314<$C$5),OFFSET(Input!$BJ314,0,BZ$14-$C314-1),0)","v":0},{"$f":" BZ314   -    IF(AND(CA$14>$C314,CA$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CA$14-$C314-1),0)","v":0},{"$f":" CA314   -    IF(AND(CB$14>$C314,CB$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CB$14-$C314-1),0)","v":0},{"$f":" CB314   -    IF(AND(CC$14>$C314,CC$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CC$14-$C314-1),0)","v":0},{"$f":" CC314   -    IF(AND(CD$14>$C314,CD$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CD$14-$C314-1),0)","v":0},{"$f":" CD314   -    IF(AND(CE$14>$C314,CE$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CE$14-$C314-1),0)","v":0},{"$f":" CE314   -    IF(AND(CF$14>$C314,CF$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CF$14-$C314-1),0)","v":0},{"$f":" CF314   -    IF(AND(CG$14>$C314,CG$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CG$14-$C314-1),0)","v":0},{"$f":" CG314   -    IF(AND(CH$14>$C314,CH$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CH$14-$C314-1),0)","v":0},{"$f":" CH314   -    IF(AND(CI$14>$C314,CI$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CI$14-$C314-1),0)","v":0},{"$f":" CI314   -    IF(AND(CJ$14>$C314,CJ$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CJ$14-$C314-1),0)","v":0},{"$f":" CJ314   -    IF(AND(CK$14>$C314,CK$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CK$14-$C314-1),0)","v":0},{"$f":" CK314   -    IF(AND(CL$14>$C314,CL$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CL$14-$C314-1),0)","v":0},{"$f":" CL314   -    IF(AND(CM$14>$C314,CM$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CM$14-$C314-1),0)","v":0},{"$f":" CM314   -    IF(AND(CN$14>$C314,CN$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CN$14-$C314-1),0)","v":0},{"$f":" CN314   -    IF(AND(CO$14>$C314,CO$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CO$14-$C314-1),0)","v":0},{"$f":" CO314   -    IF(AND(CP$14>$C314,CP$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CP$14-$C314-1),0)","v":0},{"$f":" CP314   -    IF(AND(CQ$14>$C314,CQ$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CQ$14-$C314-1),0)","v":0},{"$f":" CQ314   -    IF(AND(CR$14>$C314,CR$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CR$14-$C314-1),0)","v":0},{"$f":" CR314   -    IF(AND(CS$14>$C314,CS$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CS$14-$C314-1),0)","v":0},{"$f":" CS314   -    IF(AND(CT$14>$C314,CT$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CT$14-$C314-1),0)","v":0},{"$f":" CT314   -    IF(AND(CU$14>$C314,CU$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CU$14-$C314-1),0)","v":0},{"$f":" CU314   -    IF(AND(CV$14>$C314,CV$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CV$14-$C314-1),0)","v":0},{"$f":" CV314   -    IF(AND(CW$14>$C314,CW$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CW$14-$C314-1),0)","v":0},{"$f":" CW314   -    IF(AND(CX$14>$C314,CX$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CX$14-$C314-1),0)","v":0},{"$f":" CX314   -    IF(AND(CY$14>$C314,CY$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CY$14-$C314-1),0)","v":0},{"$f":" CY314   -    IF(AND(CZ$14>$C314,CZ$14-$C314<$C$5),OFFSET(Input!$BJ314,0,CZ$14-$C314-1),0)","v":0},{"$f":" CZ314   -    IF(AND(DA$14>$C314,DA$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DA$14-$C314-1),0)","v":0},{"$f":" DA314   -    IF(AND(DB$14>$C314,DB$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DB$14-$C314-1),0)","v":0},{"$f":" DB314   -    IF(AND(DC$14>$C314,DC$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DC$14-$C314-1),0)","v":0},{"$f":" DC314   -    IF(AND(DD$14>$C314,DD$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DD$14-$C314-1),0)","v":0},{"$f":" DD314   -    IF(AND(DE$14>$C314,DE$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DE$14-$C314-1),0)","v":0},{"$f":" DE314   -    IF(AND(DF$14>$C314,DF$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DF$14-$C314-1),0)","v":0},{"$f":" DF314   -    IF(AND(DG$14>$C314,DG$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DG$14-$C314-1),0)","v":0},{"$f":" DG314   -    IF(AND(DH$14>$C314,DH$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DH$14-$C314-1),0)","v":0},{"$f":" DH314   -    IF(AND(DI$14>$C314,DI$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DI$14-$C314-1),0)","v":0},{"$f":" DI314   -    IF(AND(DJ$14>$C314,DJ$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DJ$14-$C314-1),0)","v":0},{"$f":" DJ314   -    IF(AND(DK$14>$C314,DK$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DK$14-$C314-1),0)","v":0},{"$f":" DK314   -    IF(AND(DL$14>$C314,DL$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DL$14-$C314-1),0)","v":0},{"$f":" DL314   -    IF(AND(DM$14>$C314,DM$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DM$14-$C314-1),0)","v":0},{"$f":" DM314   -    IF(AND(DN$14>$C314,DN$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DN$14-$C314-1),0)","v":0},{"$f":" DN314   -    IF(AND(DO$14>$C314,DO$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DO$14-$C314-1),0)","v":0},{"$f":" DO314   -    IF(AND(DP$14>$C314,DP$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DP$14-$C314-1),0)","v":0},{"$f":" DP314   -    IF(AND(DQ$14>$C314,DQ$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DQ$14-$C314-1),0)","v":0},{"$f":" DQ314   -    IF(AND(DR$14>$C314,DR$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DR$14-$C314-1),0)","v":0},{"$f":" DR314   -    IF(AND(DS$14>$C314,DS$14-$C314<$C$5),OFFSET(Input!$BJ314,0,DS$14-$C314-1),0)","v":0}]
[{"$f":"Calcs!A333","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E333),1,Calcs!E333)*Periods,0)","v":0},{"$f":"ROUND(MAX(B333,Input!Z333*Periods),0)","v":0},null,null,0,{"$f":" F333   -    IF(AND(G$14>$C333,G$14-$C333<$C$5),OFFSET(Input!$BJ333,0,G$14-$C333-1),0)","v":0},{"$f":" G333   -    IF(AND(H$14>$C333,H$14-$C333<$C$5),OFFSET(Input!$BJ333,0,H$14-$C333-1),0)","v":0},{"$f":" H333   -    IF(AND(I$14>$C333,I$14-$C333<$C$5),OFFSET(Input!$BJ333,0,I$14-$C333-1),0)","v":0},{"$f":" I333   -    IF(AND(J$14>$C333,J$14-$C333<$C$5),OFFSET(Input!$BJ333,0,J$14-$C333-1),0)","v":0},{"$f":" J333   -    IF(AND(K$14>$C333,K$14-$C333<$C$5),OFFSET(Input!$BJ333,0,K$14-$C333-1),0)","v":0},{"$f":" K333   -    IF(AND(L$14>$C333,L$14-$C333<$C$5),OFFSET(Input!$BJ333,0,L$14-$C333-1),0)","v":0},{"$f":" L333   -    IF(AND(M$14>$C333,M$14-$C333<$C$5),OFFSET(Input!$BJ333,0,M$14-$C333-1),0)","v":0},{"$f":" M333   -    IF(AND(N$14>$C333,N$14-$C333<$C$5),OFFSET(Input!$BJ333,0,N$14-$C333-1),0)","v":0},{"$f":" N333   -    IF(AND(O$14>$C333,O$14-$C333<$C$5),OFFSET(Input!$BJ333,0,O$14-$C333-1),0)","v":0},{"$f":" O333   -    IF(AND(P$14>$C333,P$14-$C333<$C$5),OFFSET(Input!$BJ333,0,P$14-$C333-1),0)","v":0},{"$f":" P333   -    IF(AND(Q$14>$C333,Q$14-$C333<$C$5),OFFSET(Input!$BJ333,0,Q$14-$C333-1),0)","v":0},{"$f":" Q333   -    IF(AND(R$14>$C333,R$14-$C333<$C$5),OFFSET(Input!$BJ333,0,R$14-$C333-1),0)","v":0},{"$f":" R333   -    IF(AND(S$14>$C333,S$14-$C333<$C$5),OFFSET(Input!$BJ333,0,S$14-$C333-1),0)","v":0},{"$f":" S333   -    IF(AND(T$14>$C333,T$14-$C333<$C$5),OFFSET(Input!$BJ333,0,T$14-$C333-1),0)","v":0},{"$f":" T333   -    IF(AND(U$14>$C333,U$14-$C333<$C$5),OFFSET(Input!$BJ333,0,U$14-$C333-1),0)","v":0},{"$f":" U333   -    IF(AND(V$14>$C333,V$14-$C333<$C$5),OFFSET(Input!$BJ333,0,V$14-$C333-1),0)","v":0},{"$f":" V333   -    IF(AND(W$14>$C333,W$14-$C333<$C$5),OFFSET(Input!$BJ333,0,W$14-$C333-1),0)","v":0},{"$f":" W333   -    IF(AND(X$14>$C333,X$14-$C333<$C$5),OFFSET(Input!$BJ333,0,X$14-$C333-1),0)","v":0},{"$f":" X333   -    IF(AND(Y$14>$C333,Y$14-$C333<$C$5),OFFSET(Input!$BJ333,0,Y$14-$C333-1),0)","v":0},{"$f":" Y333   -    IF(AND(Z$14>$C333,Z$14-$C333<$C$5),OFFSET(Input!$BJ333,0,Z$14-$C333-1),0)","v":0},{"$f":" Z333   -    IF(AND(AA$14>$C333,AA$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AA$14-$C333-1),0)","v":0},{"$f":" AA333   -    IF(AND(AB$14>$C333,AB$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AB$14-$C333-1),0)","v":0},{"$f":" AB333   -    IF(AND(AC$14>$C333,AC$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AC$14-$C333-1),0)","v":0},{"$f":" AC333   -    IF(AND(AD$14>$C333,AD$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AD$14-$C333-1),0)","v":0},{"$f":" AD333   -    IF(AND(AE$14>$C333,AE$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AE$14-$C333-1),0)","v":0},{"$f":" AE333   -    IF(AND(AF$14>$C333,AF$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AF$14-$C333-1),0)","v":0},{"$f":" AF333   -    IF(AND(AG$14>$C333,AG$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AG$14-$C333-1),0)","v":0},{"$f":" AG333   -    IF(AND(AH$14>$C333,AH$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AH$14-$C333-1),0)","v":0},{"$f":" AH333   -    IF(AND(AI$14>$C333,AI$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AI$14-$C333-1),0)","v":0},{"$f":" AI333   -    IF(AND(AJ$14>$C333,AJ$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AJ$14-$C333-1),0)","v":0},{"$f":" AJ333   -    IF(AND(AK$14>$C333,AK$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AK$14-$C333-1),0)","v":0},{"$f":" AK333   -    IF(AND(AL$14>$C333,AL$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AL$14-$C333-1),0)","v":0},{"$f":" AL333   -    IF(AND(AM$14>$C333,AM$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AM$14-$C333-1),0)","v":0},{"$f":" AM333   -    IF(AND(AN$14>$C333,AN$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AN$14-$C333-1),0)","v":0},{"$f":" AN333   -    IF(AND(AO$14>$C333,AO$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AO$14-$C333-1),0)","v":0},{"$f":" AO333   -    IF(AND(AP$14>$C333,AP$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AP$14-$C333-1),0)","v":0},{"$f":" AP333   -    IF(AND(AQ$14>$C333,AQ$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AQ$14-$C333-1),0)","v":0},{"$f":" AQ333   -    IF(AND(AR$14>$C333,AR$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AR$14-$C333-1),0)","v":0},{"$f":" AR333   -    IF(AND(AS$14>$C333,AS$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AS$14-$C333-1),0)","v":0},{"$f":" AS333   -    IF(AND(AT$14>$C333,AT$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AT$14-$C333-1),0)","v":0},{"$f":" AT333   -    IF(AND(AU$14>$C333,AU$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AU$14-$C333-1),0)","v":0},{"$f":" AU333   -    IF(AND(AV$14>$C333,AV$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AV$14-$C333-1),0)","v":0},{"$f":" AV333   -    IF(AND(AW$14>$C333,AW$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AW$14-$C333-1),0)","v":0},{"$f":" AW333   -    IF(AND(AX$14>$C333,AX$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AX$14-$C333-1),0)","v":0},{"$f":" AX333   -    IF(AND(AY$14>$C333,AY$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AY$14-$C333-1),0)","v":0},{"$f":" AY333   -    IF(AND(AZ$14>$C333,AZ$14-$C333<$C$5),OFFSET(Input!$BJ333,0,AZ$14-$C333-1),0)","v":0},{"$f":" AZ333   -    IF(AND(BA$14>$C333,BA$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BA$14-$C333-1),0)","v":0},{"$f":" BA333   -    IF(AND(BB$14>$C333,BB$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BB$14-$C333-1),0)","v":0},{"$f":" BB333   -    IF(AND(BC$14>$C333,BC$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BC$14-$C333-1),0)","v":0},{"$f":" BC333   -    IF(AND(BD$14>$C333,BD$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BD$14-$C333-1),0)","v":0},{"$f":" BD333   -    IF(AND(BE$14>$C333,BE$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BE$14-$C333-1),0)","v":0},{"$f":" BE333   -    IF(AND(BF$14>$C333,BF$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BF$14-$C333-1),0)","v":0},{"$f":" BF333   -    IF(AND(BG$14>$C333,BG$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BG$14-$C333-1),0)","v":0},{"$f":" BG333   -    IF(AND(BH$14>$C333,BH$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BH$14-$C333-1),0)","v":0},{"$f":" BH333   -    IF(AND(BI$14>$C333,BI$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BI$14-$C333-1),0)","v":0},{"$f":" BI333   -    IF(AND(BJ$14>$C333,BJ$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BJ$14-$C333-1),0)","v":0},{"$f":" BJ333   -    IF(AND(BK$14>$C333,BK$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BK$14-$C333-1),0)","v":0},{"$f":" BK333   -    IF(AND(BL$14>$C333,BL$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BL$14-$C333-1),0)","v":0},{"$f":" BL333   -    IF(AND(BM$14>$C333,BM$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BM$14-$C333-1),0)","v":0},{"$f":" BM333   -    IF(AND(BN$14>$C333,BN$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BN$14-$C333-1),0)","v":0},{"$f":" BN333   -    IF(AND(BO$14>$C333,BO$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BO$14-$C333-1),0)","v":0},{"$f":" BO333   -    IF(AND(BP$14>$C333,BP$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BP$14-$C333-1),0)","v":0},{"$f":" BP333   -    IF(AND(BQ$14>$C333,BQ$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BQ$14-$C333-1),0)","v":0},{"$f":" BQ333   -    IF(AND(BR$14>$C333,BR$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BR$14-$C333-1),0)","v":0},{"$f":" BR333   -    IF(AND(BS$14>$C333,BS$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BS$14-$C333-1),0)","v":0},{"$f":" BS333   -    IF(AND(BT$14>$C333,BT$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BT$14-$C333-1),0)","v":0},{"$f":" BT333   -    IF(AND(BU$14>$C333,BU$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BU$14-$C333-1),0)","v":0},{"$f":" BU333   -    IF(AND(BV$14>$C333,BV$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BV$14-$C333-1),0)","v":0},{"$f":" BV333   -    IF(AND(BW$14>$C333,BW$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BW$14-$C333-1),0)","v":0},{"$f":" BW333   -    IF(AND(BX$14>$C333,BX$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BX$14-$C333-1),0)","v":0},{"$f":" BX333   -    IF(AND(BY$14>$C333,BY$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BY$14-$C333-1),0)","v":0},{"$f":" BY333   -    IF(AND(BZ$14>$C333,BZ$14-$C333<$C$5),OFFSET(Input!$BJ333,0,BZ$14-$C333-1),0)","v":0},{"$f":" BZ333   -    IF(AND(CA$14>$C333,CA$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CA$14-$C333-1),0)","v":0},{"$f":" CA333   -    IF(AND(CB$14>$C333,CB$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CB$14-$C333-1),0)","v":0},{"$f":" CB333   -    IF(AND(CC$14>$C333,CC$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CC$14-$C333-1),0)","v":0},{"$f":" CC333   -    IF(AND(CD$14>$C333,CD$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CD$14-$C333-1),0)","v":0},{"$f":" CD333   -    IF(AND(CE$14>$C333,CE$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CE$14-$C333-1),0)","v":0},{"$f":" CE333   -    IF(AND(CF$14>$C333,CF$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CF$14-$C333-1),0)","v":0},{"$f":" CF333   -    IF(AND(CG$14>$C333,CG$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CG$14-$C333-1),0)","v":0},{"$f":" CG333   -    IF(AND(CH$14>$C333,CH$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CH$14-$C333-1),0)","v":0},{"$f":" CH333   -    IF(AND(CI$14>$C333,CI$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CI$14-$C333-1),0)","v":0},{"$f":" CI333   -    IF(AND(CJ$14>$C333,CJ$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CJ$14-$C333-1),0)","v":0},{"$f":" CJ333   -    IF(AND(CK$14>$C333,CK$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CK$14-$C333-1),0)","v":0},{"$f":" CK333   -    IF(AND(CL$14>$C333,CL$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CL$14-$C333-1),0)","v":0},{"$f":" CL333   -    IF(AND(CM$14>$C333,CM$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CM$14-$C333-1),0)","v":0},{"$f":" CM333   -    IF(AND(CN$14>$C333,CN$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CN$14-$C333-1),0)","v":0},{"$f":" CN333   -    IF(AND(CO$14>$C333,CO$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CO$14-$C333-1),0)","v":0},{"$f":" CO333   -    IF(AND(CP$14>$C333,CP$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CP$14-$C333-1),0)","v":0},{"$f":" CP333   -    IF(AND(CQ$14>$C333,CQ$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CQ$14-$C333-1),0)","v":0},{"$f":" CQ333   -    IF(AND(CR$14>$C333,CR$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CR$14-$C333-1),0)","v":0},{"$f":" CR333   -    IF(AND(CS$14>$C333,CS$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CS$14-$C333-1),0)","v":0},{"$f":" CS333   -    IF(AND(CT$14>$C333,CT$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CT$14-$C333-1),0)","v":0},{"$f":" CT333   -    IF(AND(CU$14>$C333,CU$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CU$14-$C333-1),0)","v":0},{"$f":" CU333   -    IF(AND(CV$14>$C333,CV$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CV$14-$C333-1),0)","v":0},{"$f":" CV333   -    IF(AND(CW$14>$C333,CW$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CW$14-$C333-1),0)","v":0},{"$f":" CW333   -    IF(AND(CX$14>$C333,CX$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CX$14-$C333-1),0)","v":0},{"$f":" CX333   -    IF(AND(CY$14>$C333,CY$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CY$14-$C333-1),0)","v":0},{"$f":" CY333   -    IF(AND(CZ$14>$C333,CZ$14-$C333<$C$5),OFFSET(Input!$BJ333,0,CZ$14-$C333-1),0)","v":0},{"$f":" CZ333   -    IF(AND(DA$14>$C333,DA$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DA$14-$C333-1),0)","v":0},{"$f":" DA333   -    IF(AND(DB$14>$C333,DB$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DB$14-$C333-1),0)","v":0},{"$f":" DB333   -    IF(AND(DC$14>$C333,DC$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DC$14-$C333-1),0)","v":0},{"$f":" DC333   -    IF(AND(DD$14>$C333,DD$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DD$14-$C333-1),0)","v":0},{"$f":" DD333   -    IF(AND(DE$14>$C333,DE$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DE$14-$C333-1),0)","v":0},{"$f":" DE333   -    IF(AND(DF$14>$C333,DF$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DF$14-$C333-1),0)","v":0},{"$f":" DF333   -    IF(AND(DG$14>$C333,DG$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DG$14-$C333-1),0)","v":0},{"$f":" DG333   -    IF(AND(DH$14>$C333,DH$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DH$14-$C333-1),0)","v":0},{"$f":" DH333   -    IF(AND(DI$14>$C333,DI$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DI$14-$C333-1),0)","v":0},{"$f":" DI333   -    IF(AND(DJ$14>$C333,DJ$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DJ$14-$C333-1),0)","v":0},{"$f":" DJ333   -    IF(AND(DK$14>$C333,DK$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DK$14-$C333-1),0)","v":0},{"$f":" DK333   -    IF(AND(DL$14>$C333,DL$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DL$14-$C333-1),0)","v":0},{"$f":" DL333   -    IF(AND(DM$14>$C333,DM$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DM$14-$C333-1),0)","v":0},{"$f":" DM333   -    IF(AND(DN$14>$C333,DN$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DN$14-$C333-1),0)","v":0},{"$f":" DN333   -    IF(AND(DO$14>$C333,DO$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DO$14-$C333-1),0)","v":0},{"$f":" DO333   -    IF(AND(DP$14>$C333,DP$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DP$14-$C333-1),0)","v":0},{"$f":" DP333   -    IF(AND(DQ$14>$C333,DQ$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DQ$14-$C333-1),0)","v":0},{"$f":" DQ333   -    IF(AND(DR$14>$C333,DR$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DR$14-$C333-1),0)","v":0},{"$f":" DR333   -    IF(AND(DS$14>$C333,DS$14-$C333<$C$5),OFFSET(Input!$BJ333,0,DS$14-$C333-1),0)","v":0}]
[{"$f":"Calcs!A350","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E350),1,Calcs!E350)*Periods,0)","v":0},{"$f":"ROUND(MAX(B350,Input!Z350*Periods),0)","v":0},null,null,0,{"$f":" F350   -    IF(AND(G$14>$C350,G$14-$C350<$C$5),OFFSET(Input!$BJ350,0,G$14-$C350-1),0)","v":0},{"$f":" G350   -    IF(AND(H$14>$C350,H$14-$C350<$C$5),OFFSET(Input!$BJ350,0,H$14-$C350-1),0)","v":0},{"$f":" H350   -    IF(AND(I$14>$C350,I$14-$C350<$C$5),OFFSET(Input!$BJ350,0,I$14-$C350-1),0)","v":0},{"$f":" I350   -    IF(AND(J$14>$C350,J$14-$C350<$C$5),OFFSET(Input!$BJ350,0,J$14-$C350-1),0)","v":0},{"$f":" J350   -    IF(AND(K$14>$C350,K$14-$C350<$C$5),OFFSET(Input!$BJ350,0,K$14-$C350-1),0)","v":0},{"$f":" K350   -    IF(AND(L$14>$C350,L$14-$C350<$C$5),OFFSET(Input!$BJ350,0,L$14-$C350-1),0)","v":0},{"$f":" L350   -    IF(AND(M$14>$C350,M$14-$C350<$C$5),OFFSET(Input!$BJ350,0,M$14-$C350-1),0)","v":0},{"$f":" M350   -    IF(AND(N$14>$C350,N$14-$C350<$C$5),OFFSET(Input!$BJ350,0,N$14-$C350-1),0)","v":0},{"$f":" N350   -    IF(AND(O$14>$C350,O$14-$C350<$C$5),OFFSET(Input!$BJ350,0,O$14-$C350-1),0)","v":0},{"$f":" O350   -    IF(AND(P$14>$C350,P$14-$C350<$C$5),OFFSET(Input!$BJ350,0,P$14-$C350-1),0)","v":0},{"$f":" P350   -    IF(AND(Q$14>$C350,Q$14-$C350<$C$5),OFFSET(Input!$BJ350,0,Q$14-$C350-1),0)","v":0},{"$f":" Q350   -    IF(AND(R$14>$C350,R$14-$C350<$C$5),OFFSET(Input!$BJ350,0,R$14-$C350-1),0)","v":0},{"$f":" R350   -    IF(AND(S$14>$C350,S$14-$C350<$C$5),OFFSET(Input!$BJ350,0,S$14-$C350-1),0)","v":0},{"$f":" S350   -    IF(AND(T$14>$C350,T$14-$C350<$C$5),OFFSET(Input!$BJ350,0,T$14-$C350-1),0)","v":0},{"$f":" T350   -    IF(AND(U$14>$C350,U$14-$C350<$C$5),OFFSET(Input!$BJ350,0,U$14-$C350-1),0)","v":0},{"$f":" U350   -    IF(AND(V$14>$C350,V$14-$C350<$C$5),OFFSET(Input!$BJ350,0,V$14-$C350-1),0)","v":0},{"$f":" V350   -    IF(AND(W$14>$C350,W$14-$C350<$C$5),OFFSET(Input!$BJ350,0,W$14-$C350-1),0)","v":0},{"$f":" W350   -    IF(AND(X$14>$C350,X$14-$C350<$C$5),OFFSET(Input!$BJ350,0,X$14-$C350-1),0)","v":0},{"$f":" X350   -    IF(AND(Y$14>$C350,Y$14-$C350<$C$5),OFFSET(Input!$BJ350,0,Y$14-$C350-1),0)","v":0},{"$f":" Y350   -    IF(AND(Z$14>$C350,Z$14-$C350<$C$5),OFFSET(Input!$BJ350,0,Z$14-$C350-1),0)","v":0},{"$f":" Z350   -    IF(AND(AA$14>$C350,AA$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AA$14-$C350-1),0)","v":0},{"$f":" AA350   -    IF(AND(AB$14>$C350,AB$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AB$14-$C350-1),0)","v":0},{"$f":" AB350   -    IF(AND(AC$14>$C350,AC$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AC$14-$C350-1),0)","v":0},{"$f":" AC350   -    IF(AND(AD$14>$C350,AD$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AD$14-$C350-1),0)","v":0},{"$f":" AD350   -    IF(AND(AE$14>$C350,AE$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AE$14-$C350-1),0)","v":0},{"$f":" AE350   -    IF(AND(AF$14>$C350,AF$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AF$14-$C350-1),0)","v":0},{"$f":" AF350   -    IF(AND(AG$14>$C350,AG$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AG$14-$C350-1),0)","v":0},{"$f":" AG350   -    IF(AND(AH$14>$C350,AH$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AH$14-$C350-1),0)","v":0},{"$f":" AH350   -    IF(AND(AI$14>$C350,AI$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AI$14-$C350-1),0)","v":0},{"$f":" AI350   -    IF(AND(AJ$14>$C350,AJ$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AJ$14-$C350-1),0)","v":0},{"$f":" AJ350   -    IF(AND(AK$14>$C350,AK$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AK$14-$C350-1),0)","v":0},{"$f":" AK350   -    IF(AND(AL$14>$C350,AL$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AL$14-$C350-1),0)","v":0},{"$f":" AL350   -    IF(AND(AM$14>$C350,AM$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AM$14-$C350-1),0)","v":0},{"$f":" AM350   -    IF(AND(AN$14>$C350,AN$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AN$14-$C350-1),0)","v":0},{"$f":" AN350   -    IF(AND(AO$14>$C350,AO$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AO$14-$C350-1),0)","v":0},{"$f":" AO350   -    IF(AND(AP$14>$C350,AP$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AP$14-$C350-1),0)","v":0},{"$f":" AP350   -    IF(AND(AQ$14>$C350,AQ$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AQ$14-$C350-1),0)","v":0},{"$f":" AQ350   -    IF(AND(AR$14>$C350,AR$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AR$14-$C350-1),0)","v":0},{"$f":" AR350   -    IF(AND(AS$14>$C350,AS$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AS$14-$C350-1),0)","v":0},{"$f":" AS350   -    IF(AND(AT$14>$C350,AT$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AT$14-$C350-1),0)","v":0},{"$f":" AT350   -    IF(AND(AU$14>$C350,AU$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AU$14-$C350-1),0)","v":0},{"$f":" AU350   -    IF(AND(AV$14>$C350,AV$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AV$14-$C350-1),0)","v":0},{"$f":" AV350   -    IF(AND(AW$14>$C350,AW$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AW$14-$C350-1),0)","v":0},{"$f":" AW350   -    IF(AND(AX$14>$C350,AX$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AX$14-$C350-1),0)","v":0},{"$f":" AX350   -    IF(AND(AY$14>$C350,AY$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AY$14-$C350-1),0)","v":0},{"$f":" AY350   -    IF(AND(AZ$14>$C350,AZ$14-$C350<$C$5),OFFSET(Input!$BJ350,0,AZ$14-$C350-1),0)","v":0},{"$f":" AZ350   -    IF(AND(BA$14>$C350,BA$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BA$14-$C350-1),0)","v":0},{"$f":" BA350   -    IF(AND(BB$14>$C350,BB$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BB$14-$C350-1),0)","v":0},{"$f":" BB350   -    IF(AND(BC$14>$C350,BC$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BC$14-$C350-1),0)","v":0},{"$f":" BC350   -    IF(AND(BD$14>$C350,BD$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BD$14-$C350-1),0)","v":0},{"$f":" BD350   -    IF(AND(BE$14>$C350,BE$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BE$14-$C350-1),0)","v":0},{"$f":" BE350   -    IF(AND(BF$14>$C350,BF$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BF$14-$C350-1),0)","v":0},{"$f":" BF350   -    IF(AND(BG$14>$C350,BG$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BG$14-$C350-1),0)","v":0},{"$f":" BG350   -    IF(AND(BH$14>$C350,BH$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BH$14-$C350-1),0)","v":0},{"$f":" BH350   -    IF(AND(BI$14>$C350,BI$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BI$14-$C350-1),0)","v":0},{"$f":" BI350   -    IF(AND(BJ$14>$C350,BJ$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BJ$14-$C350-1),0)","v":0},{"$f":" BJ350   -    IF(AND(BK$14>$C350,BK$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BK$14-$C350-1),0)","v":0},{"$f":" BK350   -    IF(AND(BL$14>$C350,BL$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BL$14-$C350-1),0)","v":0},{"$f":" BL350   -    IF(AND(BM$14>$C350,BM$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BM$14-$C350-1),0)","v":0},{"$f":" BM350   -    IF(AND(BN$14>$C350,BN$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BN$14-$C350-1),0)","v":0},{"$f":" BN350   -    IF(AND(BO$14>$C350,BO$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BO$14-$C350-1),0)","v":0},{"$f":" BO350   -    IF(AND(BP$14>$C350,BP$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BP$14-$C350-1),0)","v":0},{"$f":" BP350   -    IF(AND(BQ$14>$C350,BQ$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BQ$14-$C350-1),0)","v":0},{"$f":" BQ350   -    IF(AND(BR$14>$C350,BR$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BR$14-$C350-1),0)","v":0},{"$f":" BR350   -    IF(AND(BS$14>$C350,BS$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BS$14-$C350-1),0)","v":0},{"$f":" BS350   -    IF(AND(BT$14>$C350,BT$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BT$14-$C350-1),0)","v":0},{"$f":" BT350   -    IF(AND(BU$14>$C350,BU$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BU$14-$C350-1),0)","v":0},{"$f":" BU350   -    IF(AND(BV$14>$C350,BV$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BV$14-$C350-1),0)","v":0},{"$f":" BV350   -    IF(AND(BW$14>$C350,BW$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BW$14-$C350-1),0)","v":0},{"$f":" BW350   -    IF(AND(BX$14>$C350,BX$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BX$14-$C350-1),0)","v":0},{"$f":" BX350   -    IF(AND(BY$14>$C350,BY$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BY$14-$C350-1),0)","v":0},{"$f":" BY350   -    IF(AND(BZ$14>$C350,BZ$14-$C350<$C$5),OFFSET(Input!$BJ350,0,BZ$14-$C350-1),0)","v":0},{"$f":" BZ350   -    IF(AND(CA$14>$C350,CA$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CA$14-$C350-1),0)","v":0},{"$f":" CA350   -    IF(AND(CB$14>$C350,CB$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CB$14-$C350-1),0)","v":0},{"$f":" CB350   -    IF(AND(CC$14>$C350,CC$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CC$14-$C350-1),0)","v":0},{"$f":" CC350   -    IF(AND(CD$14>$C350,CD$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CD$14-$C350-1),0)","v":0},{"$f":" CD350   -    IF(AND(CE$14>$C350,CE$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CE$14-$C350-1),0)","v":0},{"$f":" CE350   -    IF(AND(CF$14>$C350,CF$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CF$14-$C350-1),0)","v":0},{"$f":" CF350   -    IF(AND(CG$14>$C350,CG$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CG$14-$C350-1),0)","v":0},{"$f":" CG350   -    IF(AND(CH$14>$C350,CH$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CH$14-$C350-1),0)","v":0},{"$f":" CH350   -    IF(AND(CI$14>$C350,CI$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CI$14-$C350-1),0)","v":0},{"$f":" CI350   -    IF(AND(CJ$14>$C350,CJ$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CJ$14-$C350-1),0)","v":0},{"$f":" CJ350   -    IF(AND(CK$14>$C350,CK$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CK$14-$C350-1),0)","v":0},{"$f":" CK350   -    IF(AND(CL$14>$C350,CL$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CL$14-$C350-1),0)","v":0},{"$f":" CL350   -    IF(AND(CM$14>$C350,CM$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CM$14-$C350-1),0)","v":0},{"$f":" CM350   -    IF(AND(CN$14>$C350,CN$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CN$14-$C350-1),0)","v":0},{"$f":" CN350   -    IF(AND(CO$14>$C350,CO$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CO$14-$C350-1),0)","v":0},{"$f":" CO350   -    IF(AND(CP$14>$C350,CP$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CP$14-$C350-1),0)","v":0},{"$f":" CP350   -    IF(AND(CQ$14>$C350,CQ$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CQ$14-$C350-1),0)","v":0},{"$f":" CQ350   -    IF(AND(CR$14>$C350,CR$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CR$14-$C350-1),0)","v":0},{"$f":" CR350   -    IF(AND(CS$14>$C350,CS$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CS$14-$C350-1),0)","v":0},{"$f":" CS350   -    IF(AND(CT$14>$C350,CT$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CT$14-$C350-1),0)","v":0},{"$f":" CT350   -    IF(AND(CU$14>$C350,CU$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CU$14-$C350-1),0)","v":0},{"$f":" CU350   -    IF(AND(CV$14>$C350,CV$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CV$14-$C350-1),0)","v":0},{"$f":" CV350   -    IF(AND(CW$14>$C350,CW$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CW$14-$C350-1),0)","v":0},{"$f":" CW350   -    IF(AND(CX$14>$C350,CX$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CX$14-$C350-1),0)","v":0},{"$f":" CX350   -    IF(AND(CY$14>$C350,CY$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CY$14-$C350-1),0)","v":0},{"$f":" CY350   -    IF(AND(CZ$14>$C350,CZ$14-$C350<$C$5),OFFSET(Input!$BJ350,0,CZ$14-$C350-1),0)","v":0},{"$f":" CZ350   -    IF(AND(DA$14>$C350,DA$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DA$14-$C350-1),0)","v":0},{"$f":" DA350   -    IF(AND(DB$14>$C350,DB$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DB$14-$C350-1),0)","v":0},{"$f":" DB350   -    IF(AND(DC$14>$C350,DC$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DC$14-$C350-1),0)","v":0},{"$f":" DC350   -    IF(AND(DD$14>$C350,DD$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DD$14-$C350-1),0)","v":0},{"$f":" DD350   -    IF(AND(DE$14>$C350,DE$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DE$14-$C350-1),0)","v":0},{"$f":" DE350   -    IF(AND(DF$14>$C350,DF$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DF$14-$C350-1),0)","v":0},{"$f":" DF350   -    IF(AND(DG$14>$C350,DG$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DG$14-$C350-1),0)","v":0},{"$f":" DG350   -    IF(AND(DH$14>$C350,DH$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DH$14-$C350-1),0)","v":0},{"$f":" DH350   -    IF(AND(DI$14>$C350,DI$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DI$14-$C350-1),0)","v":0},{"$f":" DI350   -    IF(AND(DJ$14>$C350,DJ$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DJ$14-$C350-1),0)","v":0},{"$f":" DJ350   -    IF(AND(DK$14>$C350,DK$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DK$14-$C350-1),0)","v":0},{"$f":" DK350   -    IF(AND(DL$14>$C350,DL$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DL$14-$C350-1),0)","v":0},{"$f":" DL350   -    IF(AND(DM$14>$C350,DM$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DM$14-$C350-1),0)","v":0},{"$f":" DM350   -    IF(AND(DN$14>$C350,DN$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DN$14-$C350-1),0)","v":0},{"$f":" DN350   -    IF(AND(DO$14>$C350,DO$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DO$14-$C350-1),0)","v":0},{"$f":" DO350   -    IF(AND(DP$14>$C350,DP$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DP$14-$C350-1),0)","v":0},{"$f":" DP350   -    IF(AND(DQ$14>$C350,DQ$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DQ$14-$C350-1),0)","v":0},{"$f":" DQ350   -    IF(AND(DR$14>$C350,DR$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DR$14-$C350-1),0)","v":0},{"$f":" DR350   -    IF(AND(DS$14>$C350,DS$14-$C350<$C$5),OFFSET(Input!$BJ350,0,DS$14-$C350-1),0)","v":0}]
[{"$f":"Calcs!A404","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E404),1,Calcs!E404)*Periods,0)","v":0},{"$f":"ROUND(MAX(B404,Input!Z404*Periods),0)","v":0},null,null,0,{"$f":" F404   -    IF(AND(G$14>$C404,G$14-$C404<$C$5),OFFSET(Input!$BJ404,0,G$14-$C404-1),0)","v":0},{"$f":" G404   -    IF(AND(H$14>$C404,H$14-$C404<$C$5),OFFSET(Input!$BJ404,0,H$14-$C404-1),0)","v":0},{"$f":" H404   -    IF(AND(I$14>$C404,I$14-$C404<$C$5),OFFSET(Input!$BJ404,0,I$14-$C404-1),0)","v":0},{"$f":" I404   -    IF(AND(J$14>$C404,J$14-$C404<$C$5),OFFSET(Input!$BJ404,0,J$14-$C404-1),0)","v":0},{"$f":" J404   -    IF(AND(K$14>$C404,K$14-$C404<$C$5),OFFSET(Input!$BJ404,0,K$14-$C404-1),0)","v":0},{"$f":" K404   -    IF(AND(L$14>$C404,L$14-$C404<$C$5),OFFSET(Input!$BJ404,0,L$14-$C404-1),0)","v":0},{"$f":" L404   -    IF(AND(M$14>$C404,M$14-$C404<$C$5),OFFSET(Input!$BJ404,0,M$14-$C404-1),0)","v":0},{"$f":" M404   -    IF(AND(N$14>$C404,N$14-$C404<$C$5),OFFSET(Input!$BJ404,0,N$14-$C404-1),0)","v":0},{"$f":" N404   -    IF(AND(O$14>$C404,O$14-$C404<$C$5),OFFSET(Input!$BJ404,0,O$14-$C404-1),0)","v":0},{"$f":" O404   -    IF(AND(P$14>$C404,P$14-$C404<$C$5),OFFSET(Input!$BJ404,0,P$14-$C404-1),0)","v":0},{"$f":" P404   -    IF(AND(Q$14>$C404,Q$14-$C404<$C$5),OFFSET(Input!$BJ404,0,Q$14-$C404-1),0)","v":0},{"$f":" Q404   -    IF(AND(R$14>$C404,R$14-$C404<$C$5),OFFSET(Input!$BJ404,0,R$14-$C404-1),0)","v":0},{"$f":" R404   -    IF(AND(S$14>$C404,S$14-$C404<$C$5),OFFSET(Input!$BJ404,0,S$14-$C404-1),0)","v":0},{"$f":" S404   -    IF(AND(T$14>$C404,T$14-$C404<$C$5),OFFSET(Input!$BJ404,0,T$14-$C404-1),0)","v":0},{"$f":" T404   -    IF(AND(U$14>$C404,U$14-$C404<$C$5),OFFSET(Input!$BJ404,0,U$14-$C404-1),0)","v":0},{"$f":" U404   -    IF(AND(V$14>$C404,V$14-$C404<$C$5),OFFSET(Input!$BJ404,0,V$14-$C404-1),0)","v":0},{"$f":" V404   -    IF(AND(W$14>$C404,W$14-$C404<$C$5),OFFSET(Input!$BJ404,0,W$14-$C404-1),0)","v":0},{"$f":" W404   -    IF(AND(X$14>$C404,X$14-$C404<$C$5),OFFSET(Input!$BJ404,0,X$14-$C404-1),0)","v":0},{"$f":" X404   -    IF(AND(Y$14>$C404,Y$14-$C404<$C$5),OFFSET(Input!$BJ404,0,Y$14-$C404-1),0)","v":0},{"$f":" Y404   -    IF(AND(Z$14>$C404,Z$14-$C404<$C$5),OFFSET(Input!$BJ404,0,Z$14-$C404-1),0)","v":0},{"$f":" Z404   -    IF(AND(AA$14>$C404,AA$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AA$14-$C404-1),0)","v":0},{"$f":" AA404   -    IF(AND(AB$14>$C404,AB$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AB$14-$C404-1),0)","v":0},{"$f":" AB404   -    IF(AND(AC$14>$C404,AC$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AC$14-$C404-1),0)","v":0},{"$f":" AC404   -    IF(AND(AD$14>$C404,AD$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AD$14-$C404-1),0)","v":0},{"$f":" AD404   -    IF(AND(AE$14>$C404,AE$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AE$14-$C404-1),0)","v":0},{"$f":" AE404   -    IF(AND(AF$14>$C404,AF$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AF$14-$C404-1),0)","v":0},{"$f":" AF404   -    IF(AND(AG$14>$C404,AG$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AG$14-$C404-1),0)","v":0},{"$f":" AG404   -    IF(AND(AH$14>$C404,AH$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AH$14-$C404-1),0)","v":0},{"$f":" AH404   -    IF(AND(AI$14>$C404,AI$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AI$14-$C404-1),0)","v":0},{"$f":" AI404   -    IF(AND(AJ$14>$C404,AJ$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AJ$14-$C404-1),0)","v":0},{"$f":" AJ404   -    IF(AND(AK$14>$C404,AK$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AK$14-$C404-1),0)","v":0},{"$f":" AK404   -    IF(AND(AL$14>$C404,AL$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AL$14-$C404-1),0)","v":0},{"$f":" AL404   -    IF(AND(AM$14>$C404,AM$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AM$14-$C404-1),0)","v":0},{"$f":" AM404   -    IF(AND(AN$14>$C404,AN$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AN$14-$C404-1),0)","v":0},{"$f":" AN404   -    IF(AND(AO$14>$C404,AO$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AO$14-$C404-1),0)","v":0},{"$f":" AO404   -    IF(AND(AP$14>$C404,AP$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AP$14-$C404-1),0)","v":0},{"$f":" AP404   -    IF(AND(AQ$14>$C404,AQ$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AQ$14-$C404-1),0)","v":0},{"$f":" AQ404   -    IF(AND(AR$14>$C404,AR$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AR$14-$C404-1),0)","v":0},{"$f":" AR404   -    IF(AND(AS$14>$C404,AS$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AS$14-$C404-1),0)","v":0},{"$f":" AS404   -    IF(AND(AT$14>$C404,AT$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AT$14-$C404-1),0)","v":0},{"$f":" AT404   -    IF(AND(AU$14>$C404,AU$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AU$14-$C404-1),0)","v":0},{"$f":" AU404   -    IF(AND(AV$14>$C404,AV$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AV$14-$C404-1),0)","v":0},{"$f":" AV404   -    IF(AND(AW$14>$C404,AW$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AW$14-$C404-1),0)","v":0},{"$f":" AW404   -    IF(AND(AX$14>$C404,AX$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AX$14-$C404-1),0)","v":0},{"$f":" AX404   -    IF(AND(AY$14>$C404,AY$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AY$14-$C404-1),0)","v":0},{"$f":" AY404   -    IF(AND(AZ$14>$C404,AZ$14-$C404<$C$5),OFFSET(Input!$BJ404,0,AZ$14-$C404-1),0)","v":0},{"$f":" AZ404   -    IF(AND(BA$14>$C404,BA$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BA$14-$C404-1),0)","v":0},{"$f":" BA404   -    IF(AND(BB$14>$C404,BB$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BB$14-$C404-1),0)","v":0},{"$f":" BB404   -    IF(AND(BC$14>$C404,BC$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BC$14-$C404-1),0)","v":0},{"$f":" BC404   -    IF(AND(BD$14>$C404,BD$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BD$14-$C404-1),0)","v":0},{"$f":" BD404   -    IF(AND(BE$14>$C404,BE$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BE$14-$C404-1),0)","v":0},{"$f":" BE404   -    IF(AND(BF$14>$C404,BF$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BF$14-$C404-1),0)","v":0},{"$f":" BF404   -    IF(AND(BG$14>$C404,BG$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BG$14-$C404-1),0)","v":0},{"$f":" BG404   -    IF(AND(BH$14>$C404,BH$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BH$14-$C404-1),0)","v":0},{"$f":" BH404   -    IF(AND(BI$14>$C404,BI$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BI$14-$C404-1),0)","v":0},{"$f":" BI404   -    IF(AND(BJ$14>$C404,BJ$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BJ$14-$C404-1),0)","v":0},{"$f":" BJ404   -    IF(AND(BK$14>$C404,BK$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BK$14-$C404-1),0)","v":0},{"$f":" BK404   -    IF(AND(BL$14>$C404,BL$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BL$14-$C404-1),0)","v":0},{"$f":" BL404   -    IF(AND(BM$14>$C404,BM$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BM$14-$C404-1),0)","v":0},{"$f":" BM404   -    IF(AND(BN$14>$C404,BN$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BN$14-$C404-1),0)","v":0},{"$f":" BN404   -    IF(AND(BO$14>$C404,BO$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BO$14-$C404-1),0)","v":0},{"$f":" BO404   -    IF(AND(BP$14>$C404,BP$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BP$14-$C404-1),0)","v":0},{"$f":" BP404   -    IF(AND(BQ$14>$C404,BQ$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BQ$14-$C404-1),0)","v":0},{"$f":" BQ404   -    IF(AND(BR$14>$C404,BR$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BR$14-$C404-1),0)","v":0},{"$f":" BR404   -    IF(AND(BS$14>$C404,BS$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BS$14-$C404-1),0)","v":0},{"$f":" BS404   -    IF(AND(BT$14>$C404,BT$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BT$14-$C404-1),0)","v":0},{"$f":" BT404   -    IF(AND(BU$14>$C404,BU$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BU$14-$C404-1),0)","v":0},{"$f":" BU404   -    IF(AND(BV$14>$C404,BV$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BV$14-$C404-1),0)","v":0},{"$f":" BV404   -    IF(AND(BW$14>$C404,BW$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BW$14-$C404-1),0)","v":0},{"$f":" BW404   -    IF(AND(BX$14>$C404,BX$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BX$14-$C404-1),0)","v":0},{"$f":" BX404   -    IF(AND(BY$14>$C404,BY$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BY$14-$C404-1),0)","v":0},{"$f":" BY404   -    IF(AND(BZ$14>$C404,BZ$14-$C404<$C$5),OFFSET(Input!$BJ404,0,BZ$14-$C404-1),0)","v":0},{"$f":" BZ404   -    IF(AND(CA$14>$C404,CA$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CA$14-$C404-1),0)","v":0},{"$f":" CA404   -    IF(AND(CB$14>$C404,CB$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CB$14-$C404-1),0)","v":0},{"$f":" CB404   -    IF(AND(CC$14>$C404,CC$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CC$14-$C404-1),0)","v":0},{"$f":" CC404   -    IF(AND(CD$14>$C404,CD$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CD$14-$C404-1),0)","v":0},{"$f":" CD404   -    IF(AND(CE$14>$C404,CE$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CE$14-$C404-1),0)","v":0},{"$f":" CE404   -    IF(AND(CF$14>$C404,CF$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CF$14-$C404-1),0)","v":0},{"$f":" CF404   -    IF(AND(CG$14>$C404,CG$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CG$14-$C404-1),0)","v":0},{"$f":" CG404   -    IF(AND(CH$14>$C404,CH$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CH$14-$C404-1),0)","v":0},{"$f":" CH404   -    IF(AND(CI$14>$C404,CI$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CI$14-$C404-1),0)","v":0},{"$f":" CI404   -    IF(AND(CJ$14>$C404,CJ$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CJ$14-$C404-1),0)","v":0},{"$f":" CJ404   -    IF(AND(CK$14>$C404,CK$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CK$14-$C404-1),0)","v":0},{"$f":" CK404   -    IF(AND(CL$14>$C404,CL$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CL$14-$C404-1),0)","v":0},{"$f":" CL404   -    IF(AND(CM$14>$C404,CM$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CM$14-$C404-1),0)","v":0},{"$f":" CM404   -    IF(AND(CN$14>$C404,CN$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CN$14-$C404-1),0)","v":0},{"$f":" CN404   -    IF(AND(CO$14>$C404,CO$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CO$14-$C404-1),0)","v":0},{"$f":" CO404   -    IF(AND(CP$14>$C404,CP$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CP$14-$C404-1),0)","v":0},{"$f":" CP404   -    IF(AND(CQ$14>$C404,CQ$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CQ$14-$C404-1),0)","v":0},{"$f":" CQ404   -    IF(AND(CR$14>$C404,CR$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CR$14-$C404-1),0)","v":0},{"$f":" CR404   -    IF(AND(CS$14>$C404,CS$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CS$14-$C404-1),0)","v":0},{"$f":" CS404   -    IF(AND(CT$14>$C404,CT$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CT$14-$C404-1),0)","v":0},{"$f":" CT404   -    IF(AND(CU$14>$C404,CU$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CU$14-$C404-1),0)","v":0},{"$f":" CU404   -    IF(AND(CV$14>$C404,CV$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CV$14-$C404-1),0)","v":0},{"$f":" CV404   -    IF(AND(CW$14>$C404,CW$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CW$14-$C404-1),0)","v":0},{"$f":" CW404   -    IF(AND(CX$14>$C404,CX$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CX$14-$C404-1),0)","v":0},{"$f":" CX404   -    IF(AND(CY$14>$C404,CY$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CY$14-$C404-1),0)","v":0},{"$f":" CY404   -    IF(AND(CZ$14>$C404,CZ$14-$C404<$C$5),OFFSET(Input!$BJ404,0,CZ$14-$C404-1),0)","v":0},{"$f":" CZ404   -    IF(AND(DA$14>$C404,DA$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DA$14-$C404-1),0)","v":0},{"$f":" DA404   -    IF(AND(DB$14>$C404,DB$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DB$14-$C404-1),0)","v":0},{"$f":" DB404   -    IF(AND(DC$14>$C404,DC$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DC$14-$C404-1),0)","v":0},{"$f":" DC404   -    IF(AND(DD$14>$C404,DD$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DD$14-$C404-1),0)","v":0},{"$f":" DD404   -    IF(AND(DE$14>$C404,DE$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DE$14-$C404-1),0)","v":0},{"$f":" DE404   -    IF(AND(DF$14>$C404,DF$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DF$14-$C404-1),0)","v":0},{"$f":" DF404   -    IF(AND(DG$14>$C404,DG$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DG$14-$C404-1),0)","v":0},{"$f":" DG404   -    IF(AND(DH$14>$C404,DH$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DH$14-$C404-1),0)","v":0},{"$f":" DH404   -    IF(AND(DI$14>$C404,DI$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DI$14-$C404-1),0)","v":0},{"$f":" DI404   -    IF(AND(DJ$14>$C404,DJ$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DJ$14-$C404-1),0)","v":0},{"$f":" DJ404   -    IF(AND(DK$14>$C404,DK$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DK$14-$C404-1),0)","v":0},{"$f":" DK404   -    IF(AND(DL$14>$C404,DL$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DL$14-$C404-1),0)","v":0},{"$f":" DL404   -    IF(AND(DM$14>$C404,DM$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DM$14-$C404-1),0)","v":0},{"$f":" DM404   -    IF(AND(DN$14>$C404,DN$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DN$14-$C404-1),0)","v":0},{"$f":" DN404   -    IF(AND(DO$14>$C404,DO$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DO$14-$C404-1),0)","v":0},{"$f":" DO404   -    IF(AND(DP$14>$C404,DP$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DP$14-$C404-1),0)","v":0},{"$f":" DP404   -    IF(AND(DQ$14>$C404,DQ$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DQ$14-$C404-1),0)","v":0},{"$f":" DQ404   -    IF(AND(DR$14>$C404,DR$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DR$14-$C404-1),0)","v":0},{"$f":" DR404   -    IF(AND(DS$14>$C404,DS$14-$C404<$C$5),OFFSET(Input!$BJ404,0,DS$14-$C404-1),0)","v":0}]
[{"$f":"Calcs!A415","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E415),1,Calcs!E415)*Periods,0)","v":0},{"$f":"ROUND(MAX(B415,Input!Z415*Periods),0)","v":0},null,null,0,{"$f":" F415   -    IF(AND(G$14>$C415,G$14-$C415<$C$5),OFFSET(Input!$BJ415,0,G$14-$C415-1),0)","v":0},{"$f":" G415   -    IF(AND(H$14>$C415,H$14-$C415<$C$5),OFFSET(Input!$BJ415,0,H$14-$C415-1),0)","v":0},{"$f":" H415   -    IF(AND(I$14>$C415,I$14-$C415<$C$5),OFFSET(Input!$BJ415,0,I$14-$C415-1),0)","v":0},{"$f":" I415   -    IF(AND(J$14>$C415,J$14-$C415<$C$5),OFFSET(Input!$BJ415,0,J$14-$C415-1),0)","v":0},{"$f":" J415   -    IF(AND(K$14>$C415,K$14-$C415<$C$5),OFFSET(Input!$BJ415,0,K$14-$C415-1),0)","v":0},{"$f":" K415   -    IF(AND(L$14>$C415,L$14-$C415<$C$5),OFFSET(Input!$BJ415,0,L$14-$C415-1),0)","v":0},{"$f":" L415   -    IF(AND(M$14>$C415,M$14-$C415<$C$5),OFFSET(Input!$BJ415,0,M$14-$C415-1),0)","v":0},{"$f":" M415   -    IF(AND(N$14>$C415,N$14-$C415<$C$5),OFFSET(Input!$BJ415,0,N$14-$C415-1),0)","v":0},{"$f":" N415   -    IF(AND(O$14>$C415,O$14-$C415<$C$5),OFFSET(Input!$BJ415,0,O$14-$C415-1),0)","v":0},{"$f":" O415   -    IF(AND(P$14>$C415,P$14-$C415<$C$5),OFFSET(Input!$BJ415,0,P$14-$C415-1),0)","v":0},{"$f":" P415   -    IF(AND(Q$14>$C415,Q$14-$C415<$C$5),OFFSET(Input!$BJ415,0,Q$14-$C415-1),0)","v":0},{"$f":" Q415   -    IF(AND(R$14>$C415,R$14-$C415<$C$5),OFFSET(Input!$BJ415,0,R$14-$C415-1),0)","v":0},{"$f":" R415   -    IF(AND(S$14>$C415,S$14-$C415<$C$5),OFFSET(Input!$BJ415,0,S$14-$C415-1),0)","v":0},{"$f":" S415   -    IF(AND(T$14>$C415,T$14-$C415<$C$5),OFFSET(Input!$BJ415,0,T$14-$C415-1),0)","v":0},{"$f":" T415   -    IF(AND(U$14>$C415,U$14-$C415<$C$5),OFFSET(Input!$BJ415,0,U$14-$C415-1),0)","v":0},{"$f":" U415   -    IF(AND(V$14>$C415,V$14-$C415<$C$5),OFFSET(Input!$BJ415,0,V$14-$C415-1),0)","v":0},{"$f":" V415   -    IF(AND(W$14>$C415,W$14-$C415<$C$5),OFFSET(Input!$BJ415,0,W$14-$C415-1),0)","v":0},{"$f":" W415   -    IF(AND(X$14>$C415,X$14-$C415<$C$5),OFFSET(Input!$BJ415,0,X$14-$C415-1),0)","v":0},{"$f":" X415   -    IF(AND(Y$14>$C415,Y$14-$C415<$C$5),OFFSET(Input!$BJ415,0,Y$14-$C415-1),0)","v":0},{"$f":" Y415   -    IF(AND(Z$14>$C415,Z$14-$C415<$C$5),OFFSET(Input!$BJ415,0,Z$14-$C415-1),0)","v":0},{"$f":" Z415   -    IF(AND(AA$14>$C415,AA$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AA$14-$C415-1),0)","v":0},{"$f":" AA415   -    IF(AND(AB$14>$C415,AB$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AB$14-$C415-1),0)","v":0},{"$f":" AB415   -    IF(AND(AC$14>$C415,AC$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AC$14-$C415-1),0)","v":0},{"$f":" AC415   -    IF(AND(AD$14>$C415,AD$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AD$14-$C415-1),0)","v":0},{"$f":" AD415   -    IF(AND(AE$14>$C415,AE$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AE$14-$C415-1),0)","v":0},{"$f":" AE415   -    IF(AND(AF$14>$C415,AF$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AF$14-$C415-1),0)","v":0},{"$f":" AF415   -    IF(AND(AG$14>$C415,AG$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AG$14-$C415-1),0)","v":0},{"$f":" AG415   -    IF(AND(AH$14>$C415,AH$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AH$14-$C415-1),0)","v":0},{"$f":" AH415   -    IF(AND(AI$14>$C415,AI$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AI$14-$C415-1),0)","v":0},{"$f":" AI415   -    IF(AND(AJ$14>$C415,AJ$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AJ$14-$C415-1),0)","v":0},{"$f":" AJ415   -    IF(AND(AK$14>$C415,AK$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AK$14-$C415-1),0)","v":0},{"$f":" AK415   -    IF(AND(AL$14>$C415,AL$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AL$14-$C415-1),0)","v":0},{"$f":" AL415   -    IF(AND(AM$14>$C415,AM$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AM$14-$C415-1),0)","v":0},{"$f":" AM415   -    IF(AND(AN$14>$C415,AN$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AN$14-$C415-1),0)","v":0},{"$f":" AN415   -    IF(AND(AO$14>$C415,AO$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AO$14-$C415-1),0)","v":0},{"$f":" AO415   -    IF(AND(AP$14>$C415,AP$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AP$14-$C415-1),0)","v":0},{"$f":" AP415   -    IF(AND(AQ$14>$C415,AQ$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AQ$14-$C415-1),0)","v":0},{"$f":" AQ415   -    IF(AND(AR$14>$C415,AR$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AR$14-$C415-1),0)","v":0},{"$f":" AR415   -    IF(AND(AS$14>$C415,AS$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AS$14-$C415-1),0)","v":0},{"$f":" AS415   -    IF(AND(AT$14>$C415,AT$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AT$14-$C415-1),0)","v":0},{"$f":" AT415   -    IF(AND(AU$14>$C415,AU$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AU$14-$C415-1),0)","v":0},{"$f":" AU415   -    IF(AND(AV$14>$C415,AV$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AV$14-$C415-1),0)","v":0},{"$f":" AV415   -    IF(AND(AW$14>$C415,AW$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AW$14-$C415-1),0)","v":0},{"$f":" AW415   -    IF(AND(AX$14>$C415,AX$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AX$14-$C415-1),0)","v":0},{"$f":" AX415   -    IF(AND(AY$14>$C415,AY$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AY$14-$C415-1),0)","v":0},{"$f":" AY415   -    IF(AND(AZ$14>$C415,AZ$14-$C415<$C$5),OFFSET(Input!$BJ415,0,AZ$14-$C415-1),0)","v":0},{"$f":" AZ415   -    IF(AND(BA$14>$C415,BA$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BA$14-$C415-1),0)","v":0},{"$f":" BA415   -    IF(AND(BB$14>$C415,BB$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BB$14-$C415-1),0)","v":0},{"$f":" BB415   -    IF(AND(BC$14>$C415,BC$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BC$14-$C415-1),0)","v":0},{"$f":" BC415   -    IF(AND(BD$14>$C415,BD$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BD$14-$C415-1),0)","v":0},{"$f":" BD415   -    IF(AND(BE$14>$C415,BE$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BE$14-$C415-1),0)","v":0},{"$f":" BE415   -    IF(AND(BF$14>$C415,BF$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BF$14-$C415-1),0)","v":0},{"$f":" BF415   -    IF(AND(BG$14>$C415,BG$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BG$14-$C415-1),0)","v":0},{"$f":" BG415   -    IF(AND(BH$14>$C415,BH$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BH$14-$C415-1),0)","v":0},{"$f":" BH415   -    IF(AND(BI$14>$C415,BI$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BI$14-$C415-1),0)","v":0},{"$f":" BI415   -    IF(AND(BJ$14>$C415,BJ$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BJ$14-$C415-1),0)","v":0},{"$f":" BJ415   -    IF(AND(BK$14>$C415,BK$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BK$14-$C415-1),0)","v":0},{"$f":" BK415   -    IF(AND(BL$14>$C415,BL$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BL$14-$C415-1),0)","v":0},{"$f":" BL415   -    IF(AND(BM$14>$C415,BM$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BM$14-$C415-1),0)","v":0},{"$f":" BM415   -    IF(AND(BN$14>$C415,BN$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BN$14-$C415-1),0)","v":0},{"$f":" BN415   -    IF(AND(BO$14>$C415,BO$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BO$14-$C415-1),0)","v":0},{"$f":" BO415   -    IF(AND(BP$14>$C415,BP$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BP$14-$C415-1),0)","v":0},{"$f":" BP415   -    IF(AND(BQ$14>$C415,BQ$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BQ$14-$C415-1),0)","v":0},{"$f":" BQ415   -    IF(AND(BR$14>$C415,BR$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BR$14-$C415-1),0)","v":0},{"$f":" BR415   -    IF(AND(BS$14>$C415,BS$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BS$14-$C415-1),0)","v":0},{"$f":" BS415   -    IF(AND(BT$14>$C415,BT$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BT$14-$C415-1),0)","v":0},{"$f":" BT415   -    IF(AND(BU$14>$C415,BU$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BU$14-$C415-1),0)","v":0},{"$f":" BU415   -    IF(AND(BV$14>$C415,BV$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BV$14-$C415-1),0)","v":0},{"$f":" BV415   -    IF(AND(BW$14>$C415,BW$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BW$14-$C415-1),0)","v":0},{"$f":" BW415   -    IF(AND(BX$14>$C415,BX$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BX$14-$C415-1),0)","v":0},{"$f":" BX415   -    IF(AND(BY$14>$C415,BY$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BY$14-$C415-1),0)","v":0},{"$f":" BY415   -    IF(AND(BZ$14>$C415,BZ$14-$C415<$C$5),OFFSET(Input!$BJ415,0,BZ$14-$C415-1),0)","v":0},{"$f":" BZ415   -    IF(AND(CA$14>$C415,CA$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CA$14-$C415-1),0)","v":0},{"$f":" CA415   -    IF(AND(CB$14>$C415,CB$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CB$14-$C415-1),0)","v":0},{"$f":" CB415   -    IF(AND(CC$14>$C415,CC$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CC$14-$C415-1),0)","v":0},{"$f":" CC415   -    IF(AND(CD$14>$C415,CD$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CD$14-$C415-1),0)","v":0},{"$f":" CD415   -    IF(AND(CE$14>$C415,CE$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CE$14-$C415-1),0)","v":0},{"$f":" CE415   -    IF(AND(CF$14>$C415,CF$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CF$14-$C415-1),0)","v":0},{"$f":" CF415   -    IF(AND(CG$14>$C415,CG$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CG$14-$C415-1),0)","v":0},{"$f":" CG415   -    IF(AND(CH$14>$C415,CH$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CH$14-$C415-1),0)","v":0},{"$f":" CH415   -    IF(AND(CI$14>$C415,CI$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CI$14-$C415-1),0)","v":0},{"$f":" CI415   -    IF(AND(CJ$14>$C415,CJ$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CJ$14-$C415-1),0)","v":0},{"$f":" CJ415   -    IF(AND(CK$14>$C415,CK$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CK$14-$C415-1),0)","v":0},{"$f":" CK415   -    IF(AND(CL$14>$C415,CL$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CL$14-$C415-1),0)","v":0},{"$f":" CL415   -    IF(AND(CM$14>$C415,CM$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CM$14-$C415-1),0)","v":0},{"$f":" CM415   -    IF(AND(CN$14>$C415,CN$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CN$14-$C415-1),0)","v":0},{"$f":" CN415   -    IF(AND(CO$14>$C415,CO$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CO$14-$C415-1),0)","v":0},{"$f":" CO415   -    IF(AND(CP$14>$C415,CP$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CP$14-$C415-1),0)","v":0},{"$f":" CP415   -    IF(AND(CQ$14>$C415,CQ$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CQ$14-$C415-1),0)","v":0},{"$f":" CQ415   -    IF(AND(CR$14>$C415,CR$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CR$14-$C415-1),0)","v":0},{"$f":" CR415   -    IF(AND(CS$14>$C415,CS$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CS$14-$C415-1),0)","v":0},{"$f":" CS415   -    IF(AND(CT$14>$C415,CT$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CT$14-$C415-1),0)","v":0},{"$f":" CT415   -    IF(AND(CU$14>$C415,CU$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CU$14-$C415-1),0)","v":0},{"$f":" CU415   -    IF(AND(CV$14>$C415,CV$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CV$14-$C415-1),0)","v":0},{"$f":" CV415   -    IF(AND(CW$14>$C415,CW$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CW$14-$C415-1),0)","v":0},{"$f":" CW415   -    IF(AND(CX$14>$C415,CX$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CX$14-$C415-1),0)","v":0},{"$f":" CX415   -    IF(AND(CY$14>$C415,CY$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CY$14-$C415-1),0)","v":0},{"$f":" CY415   -    IF(AND(CZ$14>$C415,CZ$14-$C415<$C$5),OFFSET(Input!$BJ415,0,CZ$14-$C415-1),0)","v":0},{"$f":" CZ415   -    IF(AND(DA$14>$C415,DA$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DA$14-$C415-1),0)","v":0},{"$f":" DA415   -    IF(AND(DB$14>$C415,DB$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DB$14-$C415-1),0)","v":0},{"$f":" DB415   -    IF(AND(DC$14>$C415,DC$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DC$14-$C415-1),0)","v":0},{"$f":" DC415   -    IF(AND(DD$14>$C415,DD$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DD$14-$C415-1),0)","v":0},{"$f":" DD415   -    IF(AND(DE$14>$C415,DE$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DE$14-$C415-1),0)","v":0},{"$f":" DE415   -    IF(AND(DF$14>$C415,DF$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DF$14-$C415-1),0)","v":0},{"$f":" DF415   -    IF(AND(DG$14>$C415,DG$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DG$14-$C415-1),0)","v":0},{"$f":" DG415   -    IF(AND(DH$14>$C415,DH$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DH$14-$C415-1),0)","v":0},{"$f":" DH415   -    IF(AND(DI$14>$C415,DI$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DI$14-$C415-1),0)","v":0},{"$f":" DI415   -    IF(AND(DJ$14>$C415,DJ$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DJ$14-$C415-1),0)","v":0},{"$f":" DJ415   -    IF(AND(DK$14>$C415,DK$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DK$14-$C415-1),0)","v":0},{"$f":" DK415   -    IF(AND(DL$14>$C415,DL$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DL$14-$C415-1),0)","v":0},{"$f":" DL415   -    IF(AND(DM$14>$C415,DM$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DM$14-$C415-1),0)","v":0},{"$f":" DM415   -    IF(AND(DN$14>$C415,DN$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DN$14-$C415-1),0)","v":0},{"$f":" DN415   -    IF(AND(DO$14>$C415,DO$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DO$14-$C415-1),0)","v":0},{"$f":" DO415   -    IF(AND(DP$14>$C415,DP$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DP$14-$C415-1),0)","v":0},{"$f":" DP415   -    IF(AND(DQ$14>$C415,DQ$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DQ$14-$C415-1),0)","v":0},{"$f":" DQ415   -    IF(AND(DR$14>$C415,DR$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DR$14-$C415-1),0)","v":0},{"$f":" DR415   -    IF(AND(DS$14>$C415,DS$14-$C415<$C$5),OFFSET(Input!$BJ415,0,DS$14-$C415-1),0)","v":0}]
[{"$f":"Calcs!A461","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E461),1,Calcs!E461)*Periods,0)","v":0},{"$f":"ROUND(MAX(B461,Input!Z461*Periods),0)","v":0},null,null,0,{"$f":" F461   -    IF(AND(G$14>$C461,G$14-$C461<$C$5),OFFSET(Input!$BJ461,0,G$14-$C461-1),0)","v":0},{"$f":" G461   -    IF(AND(H$14>$C461,H$14-$C461<$C$5),OFFSET(Input!$BJ461,0,H$14-$C461-1),0)","v":0},{"$f":" H461   -    IF(AND(I$14>$C461,I$14-$C461<$C$5),OFFSET(Input!$BJ461,0,I$14-$C461-1),0)","v":0},{"$f":" I461   -    IF(AND(J$14>$C461,J$14-$C461<$C$5),OFFSET(Input!$BJ461,0,J$14-$C461-1),0)","v":0},{"$f":" J461   -    IF(AND(K$14>$C461,K$14-$C461<$C$5),OFFSET(Input!$BJ461,0,K$14-$C461-1),0)","v":0},{"$f":" K461   -    IF(AND(L$14>$C461,L$14-$C461<$C$5),OFFSET(Input!$BJ461,0,L$14-$C461-1),0)","v":0},{"$f":" L461   -    IF(AND(M$14>$C461,M$14-$C461<$C$5),OFFSET(Input!$BJ461,0,M$14-$C461-1),0)","v":0},{"$f":" M461   -    IF(AND(N$14>$C461,N$14-$C461<$C$5),OFFSET(Input!$BJ461,0,N$14-$C461-1),0)","v":0},{"$f":" N461   -    IF(AND(O$14>$C461,O$14-$C461<$C$5),OFFSET(Input!$BJ461,0,O$14-$C461-1),0)","v":0},{"$f":" O461   -    IF(AND(P$14>$C461,P$14-$C461<$C$5),OFFSET(Input!$BJ461,0,P$14-$C461-1),0)","v":0},{"$f":" P461   -    IF(AND(Q$14>$C461,Q$14-$C461<$C$5),OFFSET(Input!$BJ461,0,Q$14-$C461-1),0)","v":0},{"$f":" Q461   -    IF(AND(R$14>$C461,R$14-$C461<$C$5),OFFSET(Input!$BJ461,0,R$14-$C461-1),0)","v":0},{"$f":" R461   -    IF(AND(S$14>$C461,S$14-$C461<$C$5),OFFSET(Input!$BJ461,0,S$14-$C461-1),0)","v":0},{"$f":" S461   -    IF(AND(T$14>$C461,T$14-$C461<$C$5),OFFSET(Input!$BJ461,0,T$14-$C461-1),0)","v":0},{"$f":" T461   -    IF(AND(U$14>$C461,U$14-$C461<$C$5),OFFSET(Input!$BJ461,0,U$14-$C461-1),0)","v":0},{"$f":" U461   -    IF(AND(V$14>$C461,V$14-$C461<$C$5),OFFSET(Input!$BJ461,0,V$14-$C461-1),0)","v":0},{"$f":" V461   -    IF(AND(W$14>$C461,W$14-$C461<$C$5),OFFSET(Input!$BJ461,0,W$14-$C461-1),0)","v":0},{"$f":" W461   -    IF(AND(X$14>$C461,X$14-$C461<$C$5),OFFSET(Input!$BJ461,0,X$14-$C461-1),0)","v":0},{"$f":" X461   -    IF(AND(Y$14>$C461,Y$14-$C461<$C$5),OFFSET(Input!$BJ461,0,Y$14-$C461-1),0)","v":0},{"$f":" Y461   -    IF(AND(Z$14>$C461,Z$14-$C461<$C$5),OFFSET(Input!$BJ461,0,Z$14-$C461-1),0)","v":0},{"$f":" Z461   -    IF(AND(AA$14>$C461,AA$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AA$14-$C461-1),0)","v":0},{"$f":" AA461   -    IF(AND(AB$14>$C461,AB$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AB$14-$C461-1),0)","v":0},{"$f":" AB461   -    IF(AND(AC$14>$C461,AC$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AC$14-$C461-1),0)","v":0},{"$f":" AC461   -    IF(AND(AD$14>$C461,AD$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AD$14-$C461-1),0)","v":0},{"$f":" AD461   -    IF(AND(AE$14>$C461,AE$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AE$14-$C461-1),0)","v":0},{"$f":" AE461   -    IF(AND(AF$14>$C461,AF$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AF$14-$C461-1),0)","v":0},{"$f":" AF461   -    IF(AND(AG$14>$C461,AG$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AG$14-$C461-1),0)","v":0},{"$f":" AG461   -    IF(AND(AH$14>$C461,AH$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AH$14-$C461-1),0)","v":0},{"$f":" AH461   -    IF(AND(AI$14>$C461,AI$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AI$14-$C461-1),0)","v":0},{"$f":" AI461   -    IF(AND(AJ$14>$C461,AJ$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AJ$14-$C461-1),0)","v":0},{"$f":" AJ461   -    IF(AND(AK$14>$C461,AK$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AK$14-$C461-1),0)","v":0},{"$f":" AK461   -    IF(AND(AL$14>$C461,AL$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AL$14-$C461-1),0)","v":0},{"$f":" AL461   -    IF(AND(AM$14>$C461,AM$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AM$14-$C461-1),0)","v":0},{"$f":" AM461   -    IF(AND(AN$14>$C461,AN$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AN$14-$C461-1),0)","v":0},{"$f":" AN461   -    IF(AND(AO$14>$C461,AO$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AO$14-$C461-1),0)","v":0},{"$f":" AO461   -    IF(AND(AP$14>$C461,AP$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AP$14-$C461-1),0)","v":0},{"$f":" AP461   -    IF(AND(AQ$14>$C461,AQ$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AQ$14-$C461-1),0)","v":0},{"$f":" AQ461   -    IF(AND(AR$14>$C461,AR$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AR$14-$C461-1),0)","v":0},{"$f":" AR461   -    IF(AND(AS$14>$C461,AS$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AS$14-$C461-1),0)","v":0},{"$f":" AS461   -    IF(AND(AT$14>$C461,AT$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AT$14-$C461-1),0)","v":0},{"$f":" AT461   -    IF(AND(AU$14>$C461,AU$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AU$14-$C461-1),0)","v":0},{"$f":" AU461   -    IF(AND(AV$14>$C461,AV$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AV$14-$C461-1),0)","v":0},{"$f":" AV461   -    IF(AND(AW$14>$C461,AW$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AW$14-$C461-1),0)","v":0},{"$f":" AW461   -    IF(AND(AX$14>$C461,AX$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AX$14-$C461-1),0)","v":0},{"$f":" AX461   -    IF(AND(AY$14>$C461,AY$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AY$14-$C461-1),0)","v":0},{"$f":" AY461   -    IF(AND(AZ$14>$C461,AZ$14-$C461<$C$5),OFFSET(Input!$BJ461,0,AZ$14-$C461-1),0)","v":0},{"$f":" AZ461   -    IF(AND(BA$14>$C461,BA$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BA$14-$C461-1),0)","v":0},{"$f":" BA461   -    IF(AND(BB$14>$C461,BB$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BB$14-$C461-1),0)","v":0},{"$f":" BB461   -    IF(AND(BC$14>$C461,BC$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BC$14-$C461-1),0)","v":0},{"$f":" BC461   -    IF(AND(BD$14>$C461,BD$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BD$14-$C461-1),0)","v":0},{"$f":" BD461   -    IF(AND(BE$14>$C461,BE$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BE$14-$C461-1),0)","v":0},{"$f":" BE461   -    IF(AND(BF$14>$C461,BF$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BF$14-$C461-1),0)","v":0},{"$f":" BF461   -    IF(AND(BG$14>$C461,BG$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BG$14-$C461-1),0)","v":0},{"$f":" BG461   -    IF(AND(BH$14>$C461,BH$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BH$14-$C461-1),0)","v":0},{"$f":" BH461   -    IF(AND(BI$14>$C461,BI$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BI$14-$C461-1),0)","v":0},{"$f":" BI461   -    IF(AND(BJ$14>$C461,BJ$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BJ$14-$C461-1),0)","v":0},{"$f":" BJ461   -    IF(AND(BK$14>$C461,BK$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BK$14-$C461-1),0)","v":0},{"$f":" BK461   -    IF(AND(BL$14>$C461,BL$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BL$14-$C461-1),0)","v":0},{"$f":" BL461   -    IF(AND(BM$14>$C461,BM$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BM$14-$C461-1),0)","v":0},{"$f":" BM461   -    IF(AND(BN$14>$C461,BN$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BN$14-$C461-1),0)","v":0},{"$f":" BN461   -    IF(AND(BO$14>$C461,BO$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BO$14-$C461-1),0)","v":0},{"$f":" BO461   -    IF(AND(BP$14>$C461,BP$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BP$14-$C461-1),0)","v":0},{"$f":" BP461   -    IF(AND(BQ$14>$C461,BQ$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BQ$14-$C461-1),0)","v":0},{"$f":" BQ461   -    IF(AND(BR$14>$C461,BR$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BR$14-$C461-1),0)","v":0},{"$f":" BR461   -    IF(AND(BS$14>$C461,BS$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BS$14-$C461-1),0)","v":0},{"$f":" BS461   -    IF(AND(BT$14>$C461,BT$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BT$14-$C461-1),0)","v":0},{"$f":" BT461   -    IF(AND(BU$14>$C461,BU$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BU$14-$C461-1),0)","v":0},{"$f":" BU461   -    IF(AND(BV$14>$C461,BV$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BV$14-$C461-1),0)","v":0},{"$f":" BV461   -    IF(AND(BW$14>$C461,BW$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BW$14-$C461-1),0)","v":0},{"$f":" BW461   -    IF(AND(BX$14>$C461,BX$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BX$14-$C461-1),0)","v":0},{"$f":" BX461   -    IF(AND(BY$14>$C461,BY$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BY$14-$C461-1),0)","v":0},{"$f":" BY461   -    IF(AND(BZ$14>$C461,BZ$14-$C461<$C$5),OFFSET(Input!$BJ461,0,BZ$14-$C461-1),0)","v":0},{"$f":" BZ461   -    IF(AND(CA$14>$C461,CA$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CA$14-$C461-1),0)","v":0},{"$f":" CA461   -    IF(AND(CB$14>$C461,CB$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CB$14-$C461-1),0)","v":0},{"$f":" CB461   -    IF(AND(CC$14>$C461,CC$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CC$14-$C461-1),0)","v":0},{"$f":" CC461   -    IF(AND(CD$14>$C461,CD$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CD$14-$C461-1),0)","v":0},{"$f":" CD461   -    IF(AND(CE$14>$C461,CE$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CE$14-$C461-1),0)","v":0},{"$f":" CE461   -    IF(AND(CF$14>$C461,CF$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CF$14-$C461-1),0)","v":0},{"$f":" CF461   -    IF(AND(CG$14>$C461,CG$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CG$14-$C461-1),0)","v":0},{"$f":" CG461   -    IF(AND(CH$14>$C461,CH$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CH$14-$C461-1),0)","v":0},{"$f":" CH461   -    IF(AND(CI$14>$C461,CI$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CI$14-$C461-1),0)","v":0},{"$f":" CI461   -    IF(AND(CJ$14>$C461,CJ$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CJ$14-$C461-1),0)","v":0},{"$f":" CJ461   -    IF(AND(CK$14>$C461,CK$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CK$14-$C461-1),0)","v":0},{"$f":" CK461   -    IF(AND(CL$14>$C461,CL$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CL$14-$C461-1),0)","v":0},{"$f":" CL461   -    IF(AND(CM$14>$C461,CM$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CM$14-$C461-1),0)","v":0},{"$f":" CM461   -    IF(AND(CN$14>$C461,CN$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CN$14-$C461-1),0)","v":0},{"$f":" CN461   -    IF(AND(CO$14>$C461,CO$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CO$14-$C461-1),0)","v":0},{"$f":" CO461   -    IF(AND(CP$14>$C461,CP$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CP$14-$C461-1),0)","v":0},{"$f":" CP461   -    IF(AND(CQ$14>$C461,CQ$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CQ$14-$C461-1),0)","v":0},{"$f":" CQ461   -    IF(AND(CR$14>$C461,CR$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CR$14-$C461-1),0)","v":0},{"$f":" CR461   -    IF(AND(CS$14>$C461,CS$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CS$14-$C461-1),0)","v":0},{"$f":" CS461   -    IF(AND(CT$14>$C461,CT$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CT$14-$C461-1),0)","v":0},{"$f":" CT461   -    IF(AND(CU$14>$C461,CU$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CU$14-$C461-1),0)","v":0},{"$f":" CU461   -    IF(AND(CV$14>$C461,CV$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CV$14-$C461-1),0)","v":0},{"$f":" CV461   -    IF(AND(CW$14>$C461,CW$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CW$14-$C461-1),0)","v":0},{"$f":" CW461   -    IF(AND(CX$14>$C461,CX$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CX$14-$C461-1),0)","v":0},{"$f":" CX461   -    IF(AND(CY$14>$C461,CY$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CY$14-$C461-1),0)","v":0},{"$f":" CY461   -    IF(AND(CZ$14>$C461,CZ$14-$C461<$C$5),OFFSET(Input!$BJ461,0,CZ$14-$C461-1),0)","v":0},{"$f":" CZ461   -    IF(AND(DA$14>$C461,DA$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DA$14-$C461-1),0)","v":0},{"$f":" DA461   -    IF(AND(DB$14>$C461,DB$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DB$14-$C461-1),0)","v":0},{"$f":" DB461   -    IF(AND(DC$14>$C461,DC$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DC$14-$C461-1),0)","v":0},{"$f":" DC461   -    IF(AND(DD$14>$C461,DD$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DD$14-$C461-1),0)","v":0},{"$f":" DD461   -    IF(AND(DE$14>$C461,DE$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DE$14-$C461-1),0)","v":0},{"$f":" DE461   -    IF(AND(DF$14>$C461,DF$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DF$14-$C461-1),0)","v":0},{"$f":" DF461   -    IF(AND(DG$14>$C461,DG$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DG$14-$C461-1),0)","v":0},{"$f":" DG461   -    IF(AND(DH$14>$C461,DH$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DH$14-$C461-1),0)","v":0},{"$f":" DH461   -    IF(AND(DI$14>$C461,DI$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DI$14-$C461-1),0)","v":0},{"$f":" DI461   -    IF(AND(DJ$14>$C461,DJ$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DJ$14-$C461-1),0)","v":0},{"$f":" DJ461   -    IF(AND(DK$14>$C461,DK$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DK$14-$C461-1),0)","v":0},{"$f":" DK461   -    IF(AND(DL$14>$C461,DL$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DL$14-$C461-1),0)","v":0},{"$f":" DL461   -    IF(AND(DM$14>$C461,DM$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DM$14-$C461-1),0)","v":0},{"$f":" DM461   -    IF(AND(DN$14>$C461,DN$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DN$14-$C461-1),0)","v":0},{"$f":" DN461   -    IF(AND(DO$14>$C461,DO$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DO$14-$C461-1),0)","v":0},{"$f":" DO461   -    IF(AND(DP$14>$C461,DP$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DP$14-$C461-1),0)","v":0},{"$f":" DP461   -    IF(AND(DQ$14>$C461,DQ$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DQ$14-$C461-1),0)","v":0},{"$f":" DQ461   -    IF(AND(DR$14>$C461,DR$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DR$14-$C461-1),0)","v":0},{"$f":" DR461   -    IF(AND(DS$14>$C461,DS$14-$C461<$C$5),OFFSET(Input!$BJ461,0,DS$14-$C461-1),0)","v":0}]
[{"$f":"Calcs!A480","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E480),1,Calcs!E480)*Periods,0)","v":0},{"$f":"ROUND(MAX(B480,Input!Z480*Periods),0)","v":0},null,null,0,{"$f":" F480   -    IF(AND(G$14>$C480,G$14-$C480<$C$5),OFFSET(Input!$BJ480,0,G$14-$C480-1),0)","v":0},{"$f":" G480   -    IF(AND(H$14>$C480,H$14-$C480<$C$5),OFFSET(Input!$BJ480,0,H$14-$C480-1),0)","v":0},{"$f":" H480   -    IF(AND(I$14>$C480,I$14-$C480<$C$5),OFFSET(Input!$BJ480,0,I$14-$C480-1),0)","v":0},{"$f":" I480   -    IF(AND(J$14>$C480,J$14-$C480<$C$5),OFFSET(Input!$BJ480,0,J$14-$C480-1),0)","v":0},{"$f":" J480   -    IF(AND(K$14>$C480,K$14-$C480<$C$5),OFFSET(Input!$BJ480,0,K$14-$C480-1),0)","v":0},{"$f":" K480   -    IF(AND(L$14>$C480,L$14-$C480<$C$5),OFFSET(Input!$BJ480,0,L$14-$C480-1),0)","v":0},{"$f":" L480   -    IF(AND(M$14>$C480,M$14-$C480<$C$5),OFFSET(Input!$BJ480,0,M$14-$C480-1),0)","v":0},{"$f":" M480   -    IF(AND(N$14>$C480,N$14-$C480<$C$5),OFFSET(Input!$BJ480,0,N$14-$C480-1),0)","v":0},{"$f":" N480   -    IF(AND(O$14>$C480,O$14-$C480<$C$5),OFFSET(Input!$BJ480,0,O$14-$C480-1),0)","v":0},{"$f":" O480   -    IF(AND(P$14>$C480,P$14-$C480<$C$5),OFFSET(Input!$BJ480,0,P$14-$C480-1),0)","v":0},{"$f":" P480   -    IF(AND(Q$14>$C480,Q$14-$C480<$C$5),OFFSET(Input!$BJ480,0,Q$14-$C480-1),0)","v":0},{"$f":" Q480   -    IF(AND(R$14>$C480,R$14-$C480<$C$5),OFFSET(Input!$BJ480,0,R$14-$C480-1),0)","v":0},{"$f":" R480   -    IF(AND(S$14>$C480,S$14-$C480<$C$5),OFFSET(Input!$BJ480,0,S$14-$C480-1),0)","v":0},{"$f":" S480   -    IF(AND(T$14>$C480,T$14-$C480<$C$5),OFFSET(Input!$BJ480,0,T$14-$C480-1),0)","v":0},{"$f":" T480   -    IF(AND(U$14>$C480,U$14-$C480<$C$5),OFFSET(Input!$BJ480,0,U$14-$C480-1),0)","v":0},{"$f":" U480   -    IF(AND(V$14>$C480,V$14-$C480<$C$5),OFFSET(Input!$BJ480,0,V$14-$C480-1),0)","v":0},{"$f":" V480   -    IF(AND(W$14>$C480,W$14-$C480<$C$5),OFFSET(Input!$BJ480,0,W$14-$C480-1),0)","v":0},{"$f":" W480   -    IF(AND(X$14>$C480,X$14-$C480<$C$5),OFFSET(Input!$BJ480,0,X$14-$C480-1),0)","v":0},{"$f":" X480   -    IF(AND(Y$14>$C480,Y$14-$C480<$C$5),OFFSET(Input!$BJ480,0,Y$14-$C480-1),0)","v":0},{"$f":" Y480   -    IF(AND(Z$14>$C480,Z$14-$C480<$C$5),OFFSET(Input!$BJ480,0,Z$14-$C480-1),0)","v":0},{"$f":" Z480   -    IF(AND(AA$14>$C480,AA$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AA$14-$C480-1),0)","v":0},{"$f":" AA480   -    IF(AND(AB$14>$C480,AB$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AB$14-$C480-1),0)","v":0},{"$f":" AB480   -    IF(AND(AC$14>$C480,AC$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AC$14-$C480-1),0)","v":0},{"$f":" AC480   -    IF(AND(AD$14>$C480,AD$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AD$14-$C480-1),0)","v":0},{"$f":" AD480   -    IF(AND(AE$14>$C480,AE$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AE$14-$C480-1),0)","v":0},{"$f":" AE480   -    IF(AND(AF$14>$C480,AF$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AF$14-$C480-1),0)","v":0},{"$f":" AF480   -    IF(AND(AG$14>$C480,AG$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AG$14-$C480-1),0)","v":0},{"$f":" AG480   -    IF(AND(AH$14>$C480,AH$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AH$14-$C480-1),0)","v":0},{"$f":" AH480   -    IF(AND(AI$14>$C480,AI$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AI$14-$C480-1),0)","v":0},{"$f":" AI480   -    IF(AND(AJ$14>$C480,AJ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AJ$14-$C480-1),0)","v":0},{"$f":" AJ480   -    IF(AND(AK$14>$C480,AK$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AK$14-$C480-1),0)","v":0},{"$f":" AK480   -    IF(AND(AL$14>$C480,AL$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AL$14-$C480-1),0)","v":0},{"$f":" AL480   -    IF(AND(AM$14>$C480,AM$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AM$14-$C480-1),0)","v":0},{"$f":" AM480   -    IF(AND(AN$14>$C480,AN$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AN$14-$C480-1),0)","v":0},{"$f":" AN480   -    IF(AND(AO$14>$C480,AO$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AO$14-$C480-1),0)","v":0},{"$f":" AO480   -    IF(AND(AP$14>$C480,AP$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AP$14-$C480-1),0)","v":0},{"$f":" AP480   -    IF(AND(AQ$14>$C480,AQ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AQ$14-$C480-1),0)","v":0},{"$f":" AQ480   -    IF(AND(AR$14>$C480,AR$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AR$14-$C480-1),0)","v":0},{"$f":" AR480   -    IF(AND(AS$14>$C480,AS$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AS$14-$C480-1),0)","v":0},{"$f":" AS480   -    IF(AND(AT$14>$C480,AT$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AT$14-$C480-1),0)","v":0},{"$f":" AT480   -    IF(AND(AU$14>$C480,AU$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AU$14-$C480-1),0)","v":0},{"$f":" AU480   -    IF(AND(AV$14>$C480,AV$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AV$14-$C480-1),0)","v":0},{"$f":" AV480   -    IF(AND(AW$14>$C480,AW$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AW$14-$C480-1),0)","v":0},{"$f":" AW480   -    IF(AND(AX$14>$C480,AX$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AX$14-$C480-1),0)","v":0},{"$f":" AX480   -    IF(AND(AY$14>$C480,AY$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AY$14-$C480-1),0)","v":0},{"$f":" AY480   -    IF(AND(AZ$14>$C480,AZ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,AZ$14-$C480-1),0)","v":0},{"$f":" AZ480   -    IF(AND(BA$14>$C480,BA$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BA$14-$C480-1),0)","v":0},{"$f":" BA480   -    IF(AND(BB$14>$C480,BB$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BB$14-$C480-1),0)","v":0},{"$f":" BB480   -    IF(AND(BC$14>$C480,BC$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BC$14-$C480-1),0)","v":0},{"$f":" BC480   -    IF(AND(BD$14>$C480,BD$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BD$14-$C480-1),0)","v":0},{"$f":" BD480   -    IF(AND(BE$14>$C480,BE$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BE$14-$C480-1),0)","v":0},{"$f":" BE480   -    IF(AND(BF$14>$C480,BF$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BF$14-$C480-1),0)","v":0},{"$f":" BF480   -    IF(AND(BG$14>$C480,BG$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BG$14-$C480-1),0)","v":0},{"$f":" BG480   -    IF(AND(BH$14>$C480,BH$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BH$14-$C480-1),0)","v":0},{"$f":" BH480   -    IF(AND(BI$14>$C480,BI$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BI$14-$C480-1),0)","v":0},{"$f":" BI480   -    IF(AND(BJ$14>$C480,BJ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BJ$14-$C480-1),0)","v":0},{"$f":" BJ480   -    IF(AND(BK$14>$C480,BK$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BK$14-$C480-1),0)","v":0},{"$f":" BK480   -    IF(AND(BL$14>$C480,BL$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BL$14-$C480-1),0)","v":0},{"$f":" BL480   -    IF(AND(BM$14>$C480,BM$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BM$14-$C480-1),0)","v":0},{"$f":" BM480   -    IF(AND(BN$14>$C480,BN$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BN$14-$C480-1),0)","v":0},{"$f":" BN480   -    IF(AND(BO$14>$C480,BO$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BO$14-$C480-1),0)","v":0},{"$f":" BO480   -    IF(AND(BP$14>$C480,BP$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BP$14-$C480-1),0)","v":0},{"$f":" BP480   -    IF(AND(BQ$14>$C480,BQ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BQ$14-$C480-1),0)","v":0},{"$f":" BQ480   -    IF(AND(BR$14>$C480,BR$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BR$14-$C480-1),0)","v":0},{"$f":" BR480   -    IF(AND(BS$14>$C480,BS$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BS$14-$C480-1),0)","v":0},{"$f":" BS480   -    IF(AND(BT$14>$C480,BT$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BT$14-$C480-1),0)","v":0},{"$f":" BT480   -    IF(AND(BU$14>$C480,BU$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BU$14-$C480-1),0)","v":0},{"$f":" BU480   -    IF(AND(BV$14>$C480,BV$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BV$14-$C480-1),0)","v":0},{"$f":" BV480   -    IF(AND(BW$14>$C480,BW$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BW$14-$C480-1),0)","v":0},{"$f":" BW480   -    IF(AND(BX$14>$C480,BX$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BX$14-$C480-1),0)","v":0},{"$f":" BX480   -    IF(AND(BY$14>$C480,BY$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BY$14-$C480-1),0)","v":0},{"$f":" BY480   -    IF(AND(BZ$14>$C480,BZ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,BZ$14-$C480-1),0)","v":0},{"$f":" BZ480   -    IF(AND(CA$14>$C480,CA$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CA$14-$C480-1),0)","v":0},{"$f":" CA480   -    IF(AND(CB$14>$C480,CB$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CB$14-$C480-1),0)","v":0},{"$f":" CB480   -    IF(AND(CC$14>$C480,CC$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CC$14-$C480-1),0)","v":0},{"$f":" CC480   -    IF(AND(CD$14>$C480,CD$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CD$14-$C480-1),0)","v":0},{"$f":" CD480   -    IF(AND(CE$14>$C480,CE$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CE$14-$C480-1),0)","v":0},{"$f":" CE480   -    IF(AND(CF$14>$C480,CF$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CF$14-$C480-1),0)","v":0},{"$f":" CF480   -    IF(AND(CG$14>$C480,CG$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CG$14-$C480-1),0)","v":0},{"$f":" CG480   -    IF(AND(CH$14>$C480,CH$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CH$14-$C480-1),0)","v":0},{"$f":" CH480   -    IF(AND(CI$14>$C480,CI$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CI$14-$C480-1),0)","v":0},{"$f":" CI480   -    IF(AND(CJ$14>$C480,CJ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CJ$14-$C480-1),0)","v":0},{"$f":" CJ480   -    IF(AND(CK$14>$C480,CK$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CK$14-$C480-1),0)","v":0},{"$f":" CK480   -    IF(AND(CL$14>$C480,CL$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CL$14-$C480-1),0)","v":0},{"$f":" CL480   -    IF(AND(CM$14>$C480,CM$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CM$14-$C480-1),0)","v":0},{"$f":" CM480   -    IF(AND(CN$14>$C480,CN$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CN$14-$C480-1),0)","v":0},{"$f":" CN480   -    IF(AND(CO$14>$C480,CO$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CO$14-$C480-1),0)","v":0},{"$f":" CO480   -    IF(AND(CP$14>$C480,CP$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CP$14-$C480-1),0)","v":0},{"$f":" CP480   -    IF(AND(CQ$14>$C480,CQ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CQ$14-$C480-1),0)","v":0},{"$f":" CQ480   -    IF(AND(CR$14>$C480,CR$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CR$14-$C480-1),0)","v":0},{"$f":" CR480   -    IF(AND(CS$14>$C480,CS$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CS$14-$C480-1),0)","v":0},{"$f":" CS480   -    IF(AND(CT$14>$C480,CT$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CT$14-$C480-1),0)","v":0},{"$f":" CT480   -    IF(AND(CU$14>$C480,CU$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CU$14-$C480-1),0)","v":0},{"$f":" CU480   -    IF(AND(CV$14>$C480,CV$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CV$14-$C480-1),0)","v":0},{"$f":" CV480   -    IF(AND(CW$14>$C480,CW$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CW$14-$C480-1),0)","v":0},{"$f":" CW480   -    IF(AND(CX$14>$C480,CX$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CX$14-$C480-1),0)","v":0},{"$f":" CX480   -    IF(AND(CY$14>$C480,CY$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CY$14-$C480-1),0)","v":0},{"$f":" CY480   -    IF(AND(CZ$14>$C480,CZ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,CZ$14-$C480-1),0)","v":0},{"$f":" CZ480   -    IF(AND(DA$14>$C480,DA$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DA$14-$C480-1),0)","v":0},{"$f":" DA480   -    IF(AND(DB$14>$C480,DB$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DB$14-$C480-1),0)","v":0},{"$f":" DB480   -    IF(AND(DC$14>$C480,DC$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DC$14-$C480-1),0)","v":0},{"$f":" DC480   -    IF(AND(DD$14>$C480,DD$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DD$14-$C480-1),0)","v":0},{"$f":" DD480   -    IF(AND(DE$14>$C480,DE$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DE$14-$C480-1),0)","v":0},{"$f":" DE480   -    IF(AND(DF$14>$C480,DF$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DF$14-$C480-1),0)","v":0},{"$f":" DF480   -    IF(AND(DG$14>$C480,DG$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DG$14-$C480-1),0)","v":0},{"$f":" DG480   -    IF(AND(DH$14>$C480,DH$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DH$14-$C480-1),0)","v":0},{"$f":" DH480   -    IF(AND(DI$14>$C480,DI$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DI$14-$C480-1),0)","v":0},{"$f":" DI480   -    IF(AND(DJ$14>$C480,DJ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DJ$14-$C480-1),0)","v":0},{"$f":" DJ480   -    IF(AND(DK$14>$C480,DK$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DK$14-$C480-1),0)","v":0},{"$f":" DK480   -    IF(AND(DL$14>$C480,DL$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DL$14-$C480-1),0)","v":0},{"$f":" DL480   -    IF(AND(DM$14>$C480,DM$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DM$14-$C480-1),0)","v":0},{"$f":" DM480   -    IF(AND(DN$14>$C480,DN$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DN$14-$C480-1),0)","v":0},{"$f":" DN480   -    IF(AND(DO$14>$C480,DO$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DO$14-$C480-1),0)","v":0},{"$f":" DO480   -    IF(AND(DP$14>$C480,DP$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DP$14-$C480-1),0)","v":0},{"$f":" DP480   -    IF(AND(DQ$14>$C480,DQ$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DQ$14-$C480-1),0)","v":0},{"$f":" DQ480   -    IF(AND(DR$14>$C480,DR$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DR$14-$C480-1),0)","v":0},{"$f":" DR480   -    IF(AND(DS$14>$C480,DS$14-$C480<$C$5),OFFSET(Input!$BJ480,0,DS$14-$C480-1),0)","v":0}]
[{"$f":"Calcs!A522","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E522),1,Calcs!E522)*Periods,0)","v":0},{"$f":"ROUND(MAX(B522,Input!Z522*Periods),0)","v":0},null,null,0,{"$f":" F522   -    IF(AND(G$14>$C522,G$14-$C522<$C$5),OFFSET(Input!$BJ522,0,G$14-$C522-1),0)","v":0},{"$f":" G522   -    IF(AND(H$14>$C522,H$14-$C522<$C$5),OFFSET(Input!$BJ522,0,H$14-$C522-1),0)","v":0},{"$f":" H522   -    IF(AND(I$14>$C522,I$14-$C522<$C$5),OFFSET(Input!$BJ522,0,I$14-$C522-1),0)","v":0},{"$f":" I522   -    IF(AND(J$14>$C522,J$14-$C522<$C$5),OFFSET(Input!$BJ522,0,J$14-$C522-1),0)","v":0},{"$f":" J522   -    IF(AND(K$14>$C522,K$14-$C522<$C$5),OFFSET(Input!$BJ522,0,K$14-$C522-1),0)","v":0},{"$f":" K522   -    IF(AND(L$14>$C522,L$14-$C522<$C$5),OFFSET(Input!$BJ522,0,L$14-$C522-1),0)","v":0},{"$f":" L522   -    IF(AND(M$14>$C522,M$14-$C522<$C$5),OFFSET(Input!$BJ522,0,M$14-$C522-1),0)","v":0},{"$f":" M522   -    IF(AND(N$14>$C522,N$14-$C522<$C$5),OFFSET(Input!$BJ522,0,N$14-$C522-1),0)","v":0},{"$f":" N522   -    IF(AND(O$14>$C522,O$14-$C522<$C$5),OFFSET(Input!$BJ522,0,O$14-$C522-1),0)","v":0},{"$f":" O522   -    IF(AND(P$14>$C522,P$14-$C522<$C$5),OFFSET(Input!$BJ522,0,P$14-$C522-1),0)","v":0},{"$f":" P522   -    IF(AND(Q$14>$C522,Q$14-$C522<$C$5),OFFSET(Input!$BJ522,0,Q$14-$C522-1),0)","v":0},{"$f":" Q522   -    IF(AND(R$14>$C522,R$14-$C522<$C$5),OFFSET(Input!$BJ522,0,R$14-$C522-1),0)","v":0},{"$f":" R522   -    IF(AND(S$14>$C522,S$14-$C522<$C$5),OFFSET(Input!$BJ522,0,S$14-$C522-1),0)","v":0},{"$f":" S522   -    IF(AND(T$14>$C522,T$14-$C522<$C$5),OFFSET(Input!$BJ522,0,T$14-$C522-1),0)","v":0},{"$f":" T522   -    IF(AND(U$14>$C522,U$14-$C522<$C$5),OFFSET(Input!$BJ522,0,U$14-$C522-1),0)","v":0},{"$f":" U522   -    IF(AND(V$14>$C522,V$14-$C522<$C$5),OFFSET(Input!$BJ522,0,V$14-$C522-1),0)","v":0},{"$f":" V522   -    IF(AND(W$14>$C522,W$14-$C522<$C$5),OFFSET(Input!$BJ522,0,W$14-$C522-1),0)","v":0},{"$f":" W522   -    IF(AND(X$14>$C522,X$14-$C522<$C$5),OFFSET(Input!$BJ522,0,X$14-$C522-1),0)","v":0},{"$f":" X522   -    IF(AND(Y$14>$C522,Y$14-$C522<$C$5),OFFSET(Input!$BJ522,0,Y$14-$C522-1),0)","v":0},{"$f":" Y522   -    IF(AND(Z$14>$C522,Z$14-$C522<$C$5),OFFSET(Input!$BJ522,0,Z$14-$C522-1),0)","v":0},{"$f":" Z522   -    IF(AND(AA$14>$C522,AA$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AA$14-$C522-1),0)","v":0},{"$f":" AA522   -    IF(AND(AB$14>$C522,AB$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AB$14-$C522-1),0)","v":0},{"$f":" AB522   -    IF(AND(AC$14>$C522,AC$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AC$14-$C522-1),0)","v":0},{"$f":" AC522   -    IF(AND(AD$14>$C522,AD$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AD$14-$C522-1),0)","v":0},{"$f":" AD522   -    IF(AND(AE$14>$C522,AE$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AE$14-$C522-1),0)","v":0},{"$f":" AE522   -    IF(AND(AF$14>$C522,AF$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AF$14-$C522-1),0)","v":0},{"$f":" AF522   -    IF(AND(AG$14>$C522,AG$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AG$14-$C522-1),0)","v":0},{"$f":" AG522   -    IF(AND(AH$14>$C522,AH$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AH$14-$C522-1),0)","v":0},{"$f":" AH522   -    IF(AND(AI$14>$C522,AI$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AI$14-$C522-1),0)","v":0},{"$f":" AI522   -    IF(AND(AJ$14>$C522,AJ$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AJ$14-$C522-1),0)","v":0},{"$f":" AJ522   -    IF(AND(AK$14>$C522,AK$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AK$14-$C522-1),0)","v":0},{"$f":" AK522   -    IF(AND(AL$14>$C522,AL$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AL$14-$C522-1),0)","v":0},{"$f":" AL522   -    IF(AND(AM$14>$C522,AM$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AM$14-$C522-1),0)","v":0},{"$f":" AM522   -    IF(AND(AN$14>$C522,AN$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AN$14-$C522-1),0)","v":0},{"$f":" AN522   -    IF(AND(AO$14>$C522,AO$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AO$14-$C522-1),0)","v":0},{"$f":" AO522   -    IF(AND(AP$14>$C522,AP$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AP$14-$C522-1),0)","v":0},{"$f":" AP522   -    IF(AND(AQ$14>$C522,AQ$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AQ$14-$C522-1),0)","v":0},{"$f":" AQ522   -    IF(AND(AR$14>$C522,AR$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AR$14-$C522-1),0)","v":0},{"$f":" AR522   -    IF(AND(AS$14>$C522,AS$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AS$14-$C522-1),0)","v":0},{"$f":" AS522   -    IF(AND(AT$14>$C522,AT$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AT$14-$C522-1),0)","v":0},{"$f":" AT522   -    IF(AND(AU$14>$C522,AU$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AU$14-$C522-1),0)","v":0},{"$f":" AU522   -    IF(AND(AV$14>$C522,AV$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AV$14-$C522-1),0)","v":0},{"$f":" AV522   -    IF(AND(AW$14>$C522,AW$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AW$14-$C522-1),0)","v":0},{"$f":" AW522   -    IF(AND(AX$14>$C522,AX$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AX$14-$C522-1),0)","v":0},{"$f":" AX522   -    IF(AND(AY$14>$C522,AY$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AY$14-$C522-1),0)","v":0},{"$f":" AY522   -    IF(AND(AZ$14>$C522,AZ$14-$C522<$C$5),OFFSET(Input!$BJ522,0,AZ$14-$C522-1),0)","v":0},{"$f":" AZ522   -    IF(AND(BA$14>$C522,BA$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BA$14-$C522-1),0)","v":0},{"$f":" BA522   -    IF(AND(BB$14>$C522,BB$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BB$14-$C522-1),0)","v":0},{"$f":" BB522   -    IF(AND(BC$14>$C522,BC$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BC$14-$C522-1),0)","v":0},{"$f":" BC522   -    IF(AND(BD$14>$C522,BD$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BD$14-$C522-1),0)","v":0},{"$f":" BD522   -    IF(AND(BE$14>$C522,BE$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BE$14-$C522-1),0)","v":0},{"$f":" BE522   -    IF(AND(BF$14>$C522,BF$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BF$14-$C522-1),0)","v":0},{"$f":" BF522   -    IF(AND(BG$14>$C522,BG$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BG$14-$C522-1),0)","v":0},{"$f":" BG522   -    IF(AND(BH$14>$C522,BH$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BH$14-$C522-1),0)","v":0},{"$f":" BH522   -    IF(AND(BI$14>$C522,BI$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BI$14-$C522-1),0)","v":0},{"$f":" BI522   -    IF(AND(BJ$14>$C522,BJ$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BJ$14-$C522-1),0)","v":0},{"$f":" BJ522   -    IF(AND(BK$14>$C522,BK$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BK$14-$C522-1),0)","v":0},{"$f":" BK522   -    IF(AND(BL$14>$C522,BL$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BL$14-$C522-1),0)","v":0},{"$f":" BL522   -    IF(AND(BM$14>$C522,BM$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BM$14-$C522-1),0)","v":0},{"$f":" BM522   -    IF(AND(BN$14>$C522,BN$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BN$14-$C522-1),0)","v":0},{"$f":" BN522   -    IF(AND(BO$14>$C522,BO$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BO$14-$C522-1),0)","v":0},{"$f":" BO522   -    IF(AND(BP$14>$C522,BP$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BP$14-$C522-1),0)","v":0},{"$f":" BP522   -    IF(AND(BQ$14>$C522,BQ$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BQ$14-$C522-1),0)","v":0},{"$f":" BQ522   -    IF(AND(BR$14>$C522,BR$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BR$14-$C522-1),0)","v":0},{"$f":" BR522   -    IF(AND(BS$14>$C522,BS$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BS$14-$C522-1),0)","v":0},{"$f":" BS522   -    IF(AND(BT$14>$C522,BT$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BT$14-$C522-1),0)","v":0},{"$f":" BT522   -    IF(AND(BU$14>$C522,BU$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BU$14-$C522-1),0)","v":0},{"$f":" BU522   -    IF(AND(BV$14>$C522,BV$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BV$14-$C522-1),0)","v":0},{"$f":" BV522   -    IF(AND(BW$14>$C522,BW$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BW$14-$C522-1),0)","v":0},{"$f":" BW522   -    IF(AND(BX$14>$C522,BX$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BX$14-$C522-1),0)","v":0},{"$f":" BX522   -    IF(AND(BY$14>$C522,BY$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BY$14-$C522-1),0)","v":0},{"$f":" BY522   -    IF(AND(BZ$14>$C522,BZ$14-$C522<$C$5),OFFSET(Input!$BJ522,0,BZ$14-$C522-1),0)","v":0},{"$f":" BZ522   -    IF(AND(CA$14>$C522,CA$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CA$14-$C522-1),0)","v":0},{"$f":" CA522   -    IF(AND(CB$14>$C522,CB$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CB$14-$C522-1),0)","v":0},{"$f":" CB522   -    IF(AND(CC$14>$C522,CC$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CC$14-$C522-1),0)","v":0},{"$f":" CC522   -    IF(AND(CD$14>$C522,CD$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CD$14-$C522-1),0)","v":0},{"$f":" CD522   -    IF(AND(CE$14>$C522,CE$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CE$14-$C522-1),0)","v":0},{"$f":" CE522   -    IF(AND(CF$14>$C522,CF$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CF$14-$C522-1),0)","v":0},{"$f":" CF522   -    IF(AND(CG$14>$C522,CG$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CG$14-$C522-1),0)","v":0},{"$f":" CG522   -    IF(AND(CH$14>$C522,CH$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CH$14-$C522-1),0)","v":0},{"$f":" CH522   -    IF(AND(CI$14>$C522,CI$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CI$14-$C522-1),0)","v":0},{"$f":" CI522   -    IF(AND(CJ$14>$C522,CJ$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CJ$14-$C522-1),0)","v":0},{"$f":" CJ522   -    IF(AND(CK$14>$C522,CK$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CK$14-$C522-1),0)","v":0},{"$f":" CK522   -    IF(AND(CL$14>$C522,CL$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CL$14-$C522-1),0)","v":0},{"$f":" CL522   -    IF(AND(CM$14>$C522,CM$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CM$14-$C522-1),0)","v":0},{"$f":" CM522   -    IF(AND(CN$14>$C522,CN$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CN$14-$C522-1),0)","v":0},{"$f":" CN522   -    IF(AND(CO$14>$C522,CO$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CO$14-$C522-1),0)","v":0},{"$f":" CO522   -    IF(AND(CP$14>$C522,CP$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CP$14-$C522-1),0)","v":0},{"$f":" CP522   -    IF(AND(CQ$14>$C522,CQ$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CQ$14-$C522-1),0)","v":0},{"$f":" CQ522   -    IF(AND(CR$14>$C522,CR$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CR$14-$C522-1),0)","v":0},{"$f":" CR522   -    IF(AND(CS$14>$C522,CS$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CS$14-$C522-1),0)","v":0},{"$f":" CS522   -    IF(AND(CT$14>$C522,CT$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CT$14-$C522-1),0)","v":0},{"$f":" CT522   -    IF(AND(CU$14>$C522,CU$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CU$14-$C522-1),0)","v":0},{"$f":" CU522   -    IF(AND(CV$14>$C522,CV$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CV$14-$C522-1),0)","v":0},{"$f":" CV522   -    IF(AND(CW$14>$C522,CW$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CW$14-$C522-1),0)","v":0},{"$f":" CW522   -    IF(AND(CX$14>$C522,CX$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CX$14-$C522-1),0)","v":0},{"$f":" CX522   -    IF(AND(CY$14>$C522,CY$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CY$14-$C522-1),0)","v":0},{"$f":" CY522   -    IF(AND(CZ$14>$C522,CZ$14-$C522<$C$5),OFFSET(Input!$BJ522,0,CZ$14-$C522-1),0)","v":0},{"$f":" CZ522   -    IF(AND(DA$14>$C522,DA$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DA$14-$C522-1),0)","v":0},{"$f":" DA522   -    IF(AND(DB$14>$C522,DB$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DB$14-$C522-1),0)","v":0},{"$f":" DB522   -    IF(AND(DC$14>$C522,DC$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DC$14-$C522-1),0)","v":0},{"$f":" DC522   -    IF(AND(DD$14>$C522,DD$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DD$14-$C522-1),0)","v":0},{"$f":" DD522   -    IF(AND(DE$14>$C522,DE$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DE$14-$C522-1),0)","v":0},{"$f":" DE522   -    IF(AND(DF$14>$C522,DF$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DF$14-$C522-1),0)","v":0},{"$f":" DF522   -    IF(AND(DG$14>$C522,DG$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DG$14-$C522-1),0)","v":0},{"$f":" DG522   -    IF(AND(DH$14>$C522,DH$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DH$14-$C522-1),0)","v":0},{"$f":" DH522   -    IF(AND(DI$14>$C522,DI$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DI$14-$C522-1),0)","v":0},{"$f":" DI522   -    IF(AND(DJ$14>$C522,DJ$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DJ$14-$C522-1),0)","v":0},{"$f":" DJ522   -    IF(AND(DK$14>$C522,DK$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DK$14-$C522-1),0)","v":0},{"$f":" DK522   -    IF(AND(DL$14>$C522,DL$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DL$14-$C522-1),0)","v":0},{"$f":" DL522   -    IF(AND(DM$14>$C522,DM$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DM$14-$C522-1),0)","v":0},{"$f":" DM522   -    IF(AND(DN$14>$C522,DN$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DN$14-$C522-1),0)","v":0},{"$f":" DN522   -    IF(AND(DO$14>$C522,DO$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DO$14-$C522-1),0)","v":0},{"$f":" DO522   -    IF(AND(DP$14>$C522,DP$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DP$14-$C522-1),0)","v":0},{"$f":" DP522   -    IF(AND(DQ$14>$C522,DQ$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DQ$14-$C522-1),0)","v":0},{"$f":" DQ522   -    IF(AND(DR$14>$C522,DR$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DR$14-$C522-1),0)","v":0},{"$f":" DR522   -    IF(AND(DS$14>$C522,DS$14-$C522<$C$5),OFFSET(Input!$BJ522,0,DS$14-$C522-1),0)","v":0}]
[{"$f":"Calcs!A545","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E545),1,Calcs!E545)*Periods,0)","v":0},{"$f":"ROUND(MAX(B545,Input!Z545*Periods),0)","v":0},null,null,0,{"$f":" F545   -    IF(AND(G$14>$C545,G$14-$C545<$C$5),OFFSET(Input!$BJ545,0,G$14-$C545-1),0)","v":0},{"$f":" G545   -    IF(AND(H$14>$C545,H$14-$C545<$C$5),OFFSET(Input!$BJ545,0,H$14-$C545-1),0)","v":0},{"$f":" H545   -    IF(AND(I$14>$C545,I$14-$C545<$C$5),OFFSET(Input!$BJ545,0,I$14-$C545-1),0)","v":0},{"$f":" I545   -    IF(AND(J$14>$C545,J$14-$C545<$C$5),OFFSET(Input!$BJ545,0,J$14-$C545-1),0)","v":0},{"$f":" J545   -    IF(AND(K$14>$C545,K$14-$C545<$C$5),OFFSET(Input!$BJ545,0,K$14-$C545-1),0)","v":0},{"$f":" K545   -    IF(AND(L$14>$C545,L$14-$C545<$C$5),OFFSET(Input!$BJ545,0,L$14-$C545-1),0)","v":0},{"$f":" L545   -    IF(AND(M$14>$C545,M$14-$C545<$C$5),OFFSET(Input!$BJ545,0,M$14-$C545-1),0)","v":0},{"$f":" M545   -    IF(AND(N$14>$C545,N$14-$C545<$C$5),OFFSET(Input!$BJ545,0,N$14-$C545-1),0)","v":0},{"$f":" N545   -    IF(AND(O$14>$C545,O$14-$C545<$C$5),OFFSET(Input!$BJ545,0,O$14-$C545-1),0)","v":0},{"$f":" O545   -    IF(AND(P$14>$C545,P$14-$C545<$C$5),OFFSET(Input!$BJ545,0,P$14-$C545-1),0)","v":0},{"$f":" P545   -    IF(AND(Q$14>$C545,Q$14-$C545<$C$5),OFFSET(Input!$BJ545,0,Q$14-$C545-1),0)","v":0},{"$f":" Q545   -    IF(AND(R$14>$C545,R$14-$C545<$C$5),OFFSET(Input!$BJ545,0,R$14-$C545-1),0)","v":0},{"$f":" R545   -    IF(AND(S$14>$C545,S$14-$C545<$C$5),OFFSET(Input!$BJ545,0,S$14-$C545-1),0)","v":0},{"$f":" S545   -    IF(AND(T$14>$C545,T$14-$C545<$C$5),OFFSET(Input!$BJ545,0,T$14-$C545-1),0)","v":0},{"$f":" T545   -    IF(AND(U$14>$C545,U$14-$C545<$C$5),OFFSET(Input!$BJ545,0,U$14-$C545-1),0)","v":0},{"$f":" U545   -    IF(AND(V$14>$C545,V$14-$C545<$C$5),OFFSET(Input!$BJ545,0,V$14-$C545-1),0)","v":0},{"$f":" V545   -    IF(AND(W$14>$C545,W$14-$C545<$C$5),OFFSET(Input!$BJ545,0,W$14-$C545-1),0)","v":0},{"$f":" W545   -    IF(AND(X$14>$C545,X$14-$C545<$C$5),OFFSET(Input!$BJ545,0,X$14-$C545-1),0)","v":0},{"$f":" X545   -    IF(AND(Y$14>$C545,Y$14-$C545<$C$5),OFFSET(Input!$BJ545,0,Y$14-$C545-1),0)","v":0},{"$f":" Y545   -    IF(AND(Z$14>$C545,Z$14-$C545<$C$5),OFFSET(Input!$BJ545,0,Z$14-$C545-1),0)","v":0},{"$f":" Z545   -    IF(AND(AA$14>$C545,AA$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AA$14-$C545-1),0)","v":0},{"$f":" AA545   -    IF(AND(AB$14>$C545,AB$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AB$14-$C545-1),0)","v":0},{"$f":" AB545   -    IF(AND(AC$14>$C545,AC$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AC$14-$C545-1),0)","v":0},{"$f":" AC545   -    IF(AND(AD$14>$C545,AD$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AD$14-$C545-1),0)","v":0},{"$f":" AD545   -    IF(AND(AE$14>$C545,AE$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AE$14-$C545-1),0)","v":0},{"$f":" AE545   -    IF(AND(AF$14>$C545,AF$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AF$14-$C545-1),0)","v":0},{"$f":" AF545   -    IF(AND(AG$14>$C545,AG$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AG$14-$C545-1),0)","v":0},{"$f":" AG545   -    IF(AND(AH$14>$C545,AH$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AH$14-$C545-1),0)","v":0},{"$f":" AH545   -    IF(AND(AI$14>$C545,AI$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AI$14-$C545-1),0)","v":0},{"$f":" AI545   -    IF(AND(AJ$14>$C545,AJ$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AJ$14-$C545-1),0)","v":0},{"$f":" AJ545   -    IF(AND(AK$14>$C545,AK$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AK$14-$C545-1),0)","v":0},{"$f":" AK545   -    IF(AND(AL$14>$C545,AL$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AL$14-$C545-1),0)","v":0},{"$f":" AL545   -    IF(AND(AM$14>$C545,AM$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AM$14-$C545-1),0)","v":0},{"$f":" AM545   -    IF(AND(AN$14>$C545,AN$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AN$14-$C545-1),0)","v":0},{"$f":" AN545   -    IF(AND(AO$14>$C545,AO$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AO$14-$C545-1),0)","v":0},{"$f":" AO545   -    IF(AND(AP$14>$C545,AP$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AP$14-$C545-1),0)","v":0},{"$f":" AP545   -    IF(AND(AQ$14>$C545,AQ$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AQ$14-$C545-1),0)","v":0},{"$f":" AQ545   -    IF(AND(AR$14>$C545,AR$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AR$14-$C545-1),0)","v":0},{"$f":" AR545   -    IF(AND(AS$14>$C545,AS$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AS$14-$C545-1),0)","v":0},{"$f":" AS545   -    IF(AND(AT$14>$C545,AT$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AT$14-$C545-1),0)","v":0},{"$f":" AT545   -    IF(AND(AU$14>$C545,AU$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AU$14-$C545-1),0)","v":0},{"$f":" AU545   -    IF(AND(AV$14>$C545,AV$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AV$14-$C545-1),0)","v":0},{"$f":" AV545   -    IF(AND(AW$14>$C545,AW$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AW$14-$C545-1),0)","v":0},{"$f":" AW545   -    IF(AND(AX$14>$C545,AX$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AX$14-$C545-1),0)","v":0},{"$f":" AX545   -    IF(AND(AY$14>$C545,AY$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AY$14-$C545-1),0)","v":0},{"$f":" AY545   -    IF(AND(AZ$14>$C545,AZ$14-$C545<$C$5),OFFSET(Input!$BJ545,0,AZ$14-$C545-1),0)","v":0},{"$f":" AZ545   -    IF(AND(BA$14>$C545,BA$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BA$14-$C545-1),0)","v":0},{"$f":" BA545   -    IF(AND(BB$14>$C545,BB$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BB$14-$C545-1),0)","v":0},{"$f":" BB545   -    IF(AND(BC$14>$C545,BC$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BC$14-$C545-1),0)","v":0},{"$f":" BC545   -    IF(AND(BD$14>$C545,BD$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BD$14-$C545-1),0)","v":0},{"$f":" BD545   -    IF(AND(BE$14>$C545,BE$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BE$14-$C545-1),0)","v":0},{"$f":" BE545   -    IF(AND(BF$14>$C545,BF$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BF$14-$C545-1),0)","v":0},{"$f":" BF545   -    IF(AND(BG$14>$C545,BG$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BG$14-$C545-1),0)","v":0},{"$f":" BG545   -    IF(AND(BH$14>$C545,BH$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BH$14-$C545-1),0)","v":0},{"$f":" BH545   -    IF(AND(BI$14>$C545,BI$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BI$14-$C545-1),0)","v":0},{"$f":" BI545   -    IF(AND(BJ$14>$C545,BJ$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BJ$14-$C545-1),0)","v":0},{"$f":" BJ545   -    IF(AND(BK$14>$C545,BK$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BK$14-$C545-1),0)","v":0},{"$f":" BK545   -    IF(AND(BL$14>$C545,BL$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BL$14-$C545-1),0)","v":0},{"$f":" BL545   -    IF(AND(BM$14>$C545,BM$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BM$14-$C545-1),0)","v":0},{"$f":" BM545   -    IF(AND(BN$14>$C545,BN$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BN$14-$C545-1),0)","v":0},{"$f":" BN545   -    IF(AND(BO$14>$C545,BO$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BO$14-$C545-1),0)","v":0},{"$f":" BO545   -    IF(AND(BP$14>$C545,BP$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BP$14-$C545-1),0)","v":0},{"$f":" BP545   -    IF(AND(BQ$14>$C545,BQ$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BQ$14-$C545-1),0)","v":0},{"$f":" BQ545   -    IF(AND(BR$14>$C545,BR$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BR$14-$C545-1),0)","v":0},{"$f":" BR545   -    IF(AND(BS$14>$C545,BS$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BS$14-$C545-1),0)","v":0},{"$f":" BS545   -    IF(AND(BT$14>$C545,BT$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BT$14-$C545-1),0)","v":0},{"$f":" BT545   -    IF(AND(BU$14>$C545,BU$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BU$14-$C545-1),0)","v":0},{"$f":" BU545   -    IF(AND(BV$14>$C545,BV$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BV$14-$C545-1),0)","v":0},{"$f":" BV545   -    IF(AND(BW$14>$C545,BW$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BW$14-$C545-1),0)","v":0},{"$f":" BW545   -    IF(AND(BX$14>$C545,BX$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BX$14-$C545-1),0)","v":0},{"$f":" BX545   -    IF(AND(BY$14>$C545,BY$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BY$14-$C545-1),0)","v":0},{"$f":" BY545   -    IF(AND(BZ$14>$C545,BZ$14-$C545<$C$5),OFFSET(Input!$BJ545,0,BZ$14-$C545-1),0)","v":0},{"$f":" BZ545   -    IF(AND(CA$14>$C545,CA$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CA$14-$C545-1),0)","v":0},{"$f":" CA545   -    IF(AND(CB$14>$C545,CB$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CB$14-$C545-1),0)","v":0},{"$f":" CB545   -    IF(AND(CC$14>$C545,CC$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CC$14-$C545-1),0)","v":0},{"$f":" CC545   -    IF(AND(CD$14>$C545,CD$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CD$14-$C545-1),0)","v":0},{"$f":" CD545   -    IF(AND(CE$14>$C545,CE$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CE$14-$C545-1),0)","v":0},{"$f":" CE545   -    IF(AND(CF$14>$C545,CF$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CF$14-$C545-1),0)","v":0},{"$f":" CF545   -    IF(AND(CG$14>$C545,CG$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CG$14-$C545-1),0)","v":0},{"$f":" CG545   -    IF(AND(CH$14>$C545,CH$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CH$14-$C545-1),0)","v":0},{"$f":" CH545   -    IF(AND(CI$14>$C545,CI$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CI$14-$C545-1),0)","v":0},{"$f":" CI545   -    IF(AND(CJ$14>$C545,CJ$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CJ$14-$C545-1),0)","v":0},{"$f":" CJ545   -    IF(AND(CK$14>$C545,CK$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CK$14-$C545-1),0)","v":0},{"$f":" CK545   -    IF(AND(CL$14>$C545,CL$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CL$14-$C545-1),0)","v":0},{"$f":" CL545   -    IF(AND(CM$14>$C545,CM$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CM$14-$C545-1),0)","v":0},{"$f":" CM545   -    IF(AND(CN$14>$C545,CN$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CN$14-$C545-1),0)","v":0},{"$f":" CN545   -    IF(AND(CO$14>$C545,CO$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CO$14-$C545-1),0)","v":0},{"$f":" CO545   -    IF(AND(CP$14>$C545,CP$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CP$14-$C545-1),0)","v":0},{"$f":" CP545   -    IF(AND(CQ$14>$C545,CQ$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CQ$14-$C545-1),0)","v":0},{"$f":" CQ545   -    IF(AND(CR$14>$C545,CR$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CR$14-$C545-1),0)","v":0},{"$f":" CR545   -    IF(AND(CS$14>$C545,CS$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CS$14-$C545-1),0)","v":0},{"$f":" CS545   -    IF(AND(CT$14>$C545,CT$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CT$14-$C545-1),0)","v":0},{"$f":" CT545   -    IF(AND(CU$14>$C545,CU$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CU$14-$C545-1),0)","v":0},{"$f":" CU545   -    IF(AND(CV$14>$C545,CV$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CV$14-$C545-1),0)","v":0},{"$f":" CV545   -    IF(AND(CW$14>$C545,CW$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CW$14-$C545-1),0)","v":0},{"$f":" CW545   -    IF(AND(CX$14>$C545,CX$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CX$14-$C545-1),0)","v":0},{"$f":" CX545   -    IF(AND(CY$14>$C545,CY$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CY$14-$C545-1),0)","v":0},{"$f":" CY545   -    IF(AND(CZ$14>$C545,CZ$14-$C545<$C$5),OFFSET(Input!$BJ545,0,CZ$14-$C545-1),0)","v":0},{"$f":" CZ545   -    IF(AND(DA$14>$C545,DA$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DA$14-$C545-1),0)","v":0},{"$f":" DA545   -    IF(AND(DB$14>$C545,DB$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DB$14-$C545-1),0)","v":0},{"$f":" DB545   -    IF(AND(DC$14>$C545,DC$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DC$14-$C545-1),0)","v":0},{"$f":" DC545   -    IF(AND(DD$14>$C545,DD$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DD$14-$C545-1),0)","v":0},{"$f":" DD545   -    IF(AND(DE$14>$C545,DE$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DE$14-$C545-1),0)","v":0},{"$f":" DE545   -    IF(AND(DF$14>$C545,DF$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DF$14-$C545-1),0)","v":0},{"$f":" DF545   -    IF(AND(DG$14>$C545,DG$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DG$14-$C545-1),0)","v":0},{"$f":" DG545   -    IF(AND(DH$14>$C545,DH$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DH$14-$C545-1),0)","v":0},{"$f":" DH545   -    IF(AND(DI$14>$C545,DI$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DI$14-$C545-1),0)","v":0},{"$f":" DI545   -    IF(AND(DJ$14>$C545,DJ$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DJ$14-$C545-1),0)","v":0},{"$f":" DJ545   -    IF(AND(DK$14>$C545,DK$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DK$14-$C545-1),0)","v":0},{"$f":" DK545   -    IF(AND(DL$14>$C545,DL$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DL$14-$C545-1),0)","v":0},{"$f":" DL545   -    IF(AND(DM$14>$C545,DM$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DM$14-$C545-1),0)","v":0},{"$f":" DM545   -    IF(AND(DN$14>$C545,DN$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DN$14-$C545-1),0)","v":0},{"$f":" DN545   -    IF(AND(DO$14>$C545,DO$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DO$14-$C545-1),0)","v":0},{"$f":" DO545   -    IF(AND(DP$14>$C545,DP$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DP$14-$C545-1),0)","v":0},{"$f":" DP545   -    IF(AND(DQ$14>$C545,DQ$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DQ$14-$C545-1),0)","v":0},{"$f":" DQ545   -    IF(AND(DR$14>$C545,DR$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DR$14-$C545-1),0)","v":0},{"$f":" DR545   -    IF(AND(DS$14>$C545,DS$14-$C545<$C$5),OFFSET(Input!$BJ545,0,DS$14-$C545-1),0)","v":0}]
[{"$f":"Calcs!A583","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E583),1,Calcs!E583)*Periods,0)","v":0},{"$f":"ROUND(MAX(B583,Input!Z583*Periods),0)","v":0},null,null,0,{"$f":" F583   -    IF(AND(G$14>$C583,G$14-$C583<$C$5),OFFSET(Input!$BJ583,0,G$14-$C583-1),0)","v":0},{"$f":" G583   -    IF(AND(H$14>$C583,H$14-$C583<$C$5),OFFSET(Input!$BJ583,0,H$14-$C583-1),0)","v":0},{"$f":" H583   -    IF(AND(I$14>$C583,I$14-$C583<$C$5),OFFSET(Input!$BJ583,0,I$14-$C583-1),0)","v":0},{"$f":" I583   -    IF(AND(J$14>$C583,J$14-$C583<$C$5),OFFSET(Input!$BJ583,0,J$14-$C583-1),0)","v":0},{"$f":" J583   -    IF(AND(K$14>$C583,K$14-$C583<$C$5),OFFSET(Input!$BJ583,0,K$14-$C583-1),0)","v":0},{"$f":" K583   -    IF(AND(L$14>$C583,L$14-$C583<$C$5),OFFSET(Input!$BJ583,0,L$14-$C583-1),0)","v":0},{"$f":" L583   -    IF(AND(M$14>$C583,M$14-$C583<$C$5),OFFSET(Input!$BJ583,0,M$14-$C583-1),0)","v":0},{"$f":" M583   -    IF(AND(N$14>$C583,N$14-$C583<$C$5),OFFSET(Input!$BJ583,0,N$14-$C583-1),0)","v":0},{"$f":" N583   -    IF(AND(O$14>$C583,O$14-$C583<$C$5),OFFSET(Input!$BJ583,0,O$14-$C583-1),0)","v":0},{"$f":" O583   -    IF(AND(P$14>$C583,P$14-$C583<$C$5),OFFSET(Input!$BJ583,0,P$14-$C583-1),0)","v":0},{"$f":" P583   -    IF(AND(Q$14>$C583,Q$14-$C583<$C$5),OFFSET(Input!$BJ583,0,Q$14-$C583-1),0)","v":0},{"$f":" Q583   -    IF(AND(R$14>$C583,R$14-$C583<$C$5),OFFSET(Input!$BJ583,0,R$14-$C583-1),0)","v":0},{"$f":" R583   -    IF(AND(S$14>$C583,S$14-$C583<$C$5),OFFSET(Input!$BJ583,0,S$14-$C583-1),0)","v":0},{"$f":" S583   -    IF(AND(T$14>$C583,T$14-$C583<$C$5),OFFSET(Input!$BJ583,0,T$14-$C583-1),0)","v":0},{"$f":" T583   -    IF(AND(U$14>$C583,U$14-$C583<$C$5),OFFSET(Input!$BJ583,0,U$14-$C583-1),0)","v":0},{"$f":" U583   -    IF(AND(V$14>$C583,V$14-$C583<$C$5),OFFSET(Input!$BJ583,0,V$14-$C583-1),0)","v":0},{"$f":" V583   -    IF(AND(W$14>$C583,W$14-$C583<$C$5),OFFSET(Input!$BJ583,0,W$14-$C583-1),0)","v":0},{"$f":" W583   -    IF(AND(X$14>$C583,X$14-$C583<$C$5),OFFSET(Input!$BJ583,0,X$14-$C583-1),0)","v":0},{"$f":" X583   -    IF(AND(Y$14>$C583,Y$14-$C583<$C$5),OFFSET(Input!$BJ583,0,Y$14-$C583-1),0)","v":0},{"$f":" Y583   -    IF(AND(Z$14>$C583,Z$14-$C583<$C$5),OFFSET(Input!$BJ583,0,Z$14-$C583-1),0)","v":0},{"$f":" Z583   -    IF(AND(AA$14>$C583,AA$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AA$14-$C583-1),0)","v":0},{"$f":" AA583   -    IF(AND(AB$14>$C583,AB$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AB$14-$C583-1),0)","v":0},{"$f":" AB583   -    IF(AND(AC$14>$C583,AC$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AC$14-$C583-1),0)","v":0},{"$f":" AC583   -    IF(AND(AD$14>$C583,AD$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AD$14-$C583-1),0)","v":0},{"$f":" AD583   -    IF(AND(AE$14>$C583,AE$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AE$14-$C583-1),0)","v":0},{"$f":" AE583   -    IF(AND(AF$14>$C583,AF$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AF$14-$C583-1),0)","v":0},{"$f":" AF583   -    IF(AND(AG$14>$C583,AG$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AG$14-$C583-1),0)","v":0},{"$f":" AG583   -    IF(AND(AH$14>$C583,AH$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AH$14-$C583-1),0)","v":0},{"$f":" AH583   -    IF(AND(AI$14>$C583,AI$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AI$14-$C583-1),0)","v":0},{"$f":" AI583   -    IF(AND(AJ$14>$C583,AJ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AJ$14-$C583-1),0)","v":0},{"$f":" AJ583   -    IF(AND(AK$14>$C583,AK$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AK$14-$C583-1),0)","v":0},{"$f":" AK583   -    IF(AND(AL$14>$C583,AL$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AL$14-$C583-1),0)","v":0},{"$f":" AL583   -    IF(AND(AM$14>$C583,AM$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AM$14-$C583-1),0)","v":0},{"$f":" AM583   -    IF(AND(AN$14>$C583,AN$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AN$14-$C583-1),0)","v":0},{"$f":" AN583   -    IF(AND(AO$14>$C583,AO$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AO$14-$C583-1),0)","v":0},{"$f":" AO583   -    IF(AND(AP$14>$C583,AP$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AP$14-$C583-1),0)","v":0},{"$f":" AP583   -    IF(AND(AQ$14>$C583,AQ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AQ$14-$C583-1),0)","v":0},{"$f":" AQ583   -    IF(AND(AR$14>$C583,AR$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AR$14-$C583-1),0)","v":0},{"$f":" AR583   -    IF(AND(AS$14>$C583,AS$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AS$14-$C583-1),0)","v":0},{"$f":" AS583   -    IF(AND(AT$14>$C583,AT$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AT$14-$C583-1),0)","v":0},{"$f":" AT583   -    IF(AND(AU$14>$C583,AU$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AU$14-$C583-1),0)","v":0},{"$f":" AU583   -    IF(AND(AV$14>$C583,AV$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AV$14-$C583-1),0)","v":0},{"$f":" AV583   -    IF(AND(AW$14>$C583,AW$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AW$14-$C583-1),0)","v":0},{"$f":" AW583   -    IF(AND(AX$14>$C583,AX$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AX$14-$C583-1),0)","v":0},{"$f":" AX583   -    IF(AND(AY$14>$C583,AY$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AY$14-$C583-1),0)","v":0},{"$f":" AY583   -    IF(AND(AZ$14>$C583,AZ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,AZ$14-$C583-1),0)","v":0},{"$f":" AZ583   -    IF(AND(BA$14>$C583,BA$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BA$14-$C583-1),0)","v":0},{"$f":" BA583   -    IF(AND(BB$14>$C583,BB$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BB$14-$C583-1),0)","v":0},{"$f":" BB583   -    IF(AND(BC$14>$C583,BC$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BC$14-$C583-1),0)","v":0},{"$f":" BC583   -    IF(AND(BD$14>$C583,BD$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BD$14-$C583-1),0)","v":0},{"$f":" BD583   -    IF(AND(BE$14>$C583,BE$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BE$14-$C583-1),0)","v":0},{"$f":" BE583   -    IF(AND(BF$14>$C583,BF$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BF$14-$C583-1),0)","v":0},{"$f":" BF583   -    IF(AND(BG$14>$C583,BG$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BG$14-$C583-1),0)","v":0},{"$f":" BG583   -    IF(AND(BH$14>$C583,BH$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BH$14-$C583-1),0)","v":0},{"$f":" BH583   -    IF(AND(BI$14>$C583,BI$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BI$14-$C583-1),0)","v":0},{"$f":" BI583   -    IF(AND(BJ$14>$C583,BJ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BJ$14-$C583-1),0)","v":0},{"$f":" BJ583   -    IF(AND(BK$14>$C583,BK$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BK$14-$C583-1),0)","v":0},{"$f":" BK583   -    IF(AND(BL$14>$C583,BL$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BL$14-$C583-1),0)","v":0},{"$f":" BL583   -    IF(AND(BM$14>$C583,BM$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BM$14-$C583-1),0)","v":0},{"$f":" BM583   -    IF(AND(BN$14>$C583,BN$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BN$14-$C583-1),0)","v":0},{"$f":" BN583   -    IF(AND(BO$14>$C583,BO$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BO$14-$C583-1),0)","v":0},{"$f":" BO583   -    IF(AND(BP$14>$C583,BP$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BP$14-$C583-1),0)","v":0},{"$f":" BP583   -    IF(AND(BQ$14>$C583,BQ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BQ$14-$C583-1),0)","v":0},{"$f":" BQ583   -    IF(AND(BR$14>$C583,BR$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BR$14-$C583-1),0)","v":0},{"$f":" BR583   -    IF(AND(BS$14>$C583,BS$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BS$14-$C583-1),0)","v":0},{"$f":" BS583   -    IF(AND(BT$14>$C583,BT$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BT$14-$C583-1),0)","v":0},{"$f":" BT583   -    IF(AND(BU$14>$C583,BU$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BU$14-$C583-1),0)","v":0},{"$f":" BU583   -    IF(AND(BV$14>$C583,BV$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BV$14-$C583-1),0)","v":0},{"$f":" BV583   -    IF(AND(BW$14>$C583,BW$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BW$14-$C583-1),0)","v":0},{"$f":" BW583   -    IF(AND(BX$14>$C583,BX$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BX$14-$C583-1),0)","v":0},{"$f":" BX583   -    IF(AND(BY$14>$C583,BY$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BY$14-$C583-1),0)","v":0},{"$f":" BY583   -    IF(AND(BZ$14>$C583,BZ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,BZ$14-$C583-1),0)","v":0},{"$f":" BZ583   -    IF(AND(CA$14>$C583,CA$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CA$14-$C583-1),0)","v":0},{"$f":" CA583   -    IF(AND(CB$14>$C583,CB$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CB$14-$C583-1),0)","v":0},{"$f":" CB583   -    IF(AND(CC$14>$C583,CC$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CC$14-$C583-1),0)","v":0},{"$f":" CC583   -    IF(AND(CD$14>$C583,CD$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CD$14-$C583-1),0)","v":0},{"$f":" CD583   -    IF(AND(CE$14>$C583,CE$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CE$14-$C583-1),0)","v":0},{"$f":" CE583   -    IF(AND(CF$14>$C583,CF$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CF$14-$C583-1),0)","v":0},{"$f":" CF583   -    IF(AND(CG$14>$C583,CG$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CG$14-$C583-1),0)","v":0},{"$f":" CG583   -    IF(AND(CH$14>$C583,CH$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CH$14-$C583-1),0)","v":0},{"$f":" CH583   -    IF(AND(CI$14>$C583,CI$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CI$14-$C583-1),0)","v":0},{"$f":" CI583   -    IF(AND(CJ$14>$C583,CJ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CJ$14-$C583-1),0)","v":0},{"$f":" CJ583   -    IF(AND(CK$14>$C583,CK$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CK$14-$C583-1),0)","v":0},{"$f":" CK583   -    IF(AND(CL$14>$C583,CL$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CL$14-$C583-1),0)","v":0},{"$f":" CL583   -    IF(AND(CM$14>$C583,CM$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CM$14-$C583-1),0)","v":0},{"$f":" CM583   -    IF(AND(CN$14>$C583,CN$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CN$14-$C583-1),0)","v":0},{"$f":" CN583   -    IF(AND(CO$14>$C583,CO$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CO$14-$C583-1),0)","v":0},{"$f":" CO583   -    IF(AND(CP$14>$C583,CP$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CP$14-$C583-1),0)","v":0},{"$f":" CP583   -    IF(AND(CQ$14>$C583,CQ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CQ$14-$C583-1),0)","v":0},{"$f":" CQ583   -    IF(AND(CR$14>$C583,CR$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CR$14-$C583-1),0)","v":0},{"$f":" CR583   -    IF(AND(CS$14>$C583,CS$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CS$14-$C583-1),0)","v":0},{"$f":" CS583   -    IF(AND(CT$14>$C583,CT$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CT$14-$C583-1),0)","v":0},{"$f":" CT583   -    IF(AND(CU$14>$C583,CU$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CU$14-$C583-1),0)","v":0},{"$f":" CU583   -    IF(AND(CV$14>$C583,CV$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CV$14-$C583-1),0)","v":0},{"$f":" CV583   -    IF(AND(CW$14>$C583,CW$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CW$14-$C583-1),0)","v":0},{"$f":" CW583   -    IF(AND(CX$14>$C583,CX$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CX$14-$C583-1),0)","v":0},{"$f":" CX583   -    IF(AND(CY$14>$C583,CY$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CY$14-$C583-1),0)","v":0},{"$f":" CY583   -    IF(AND(CZ$14>$C583,CZ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,CZ$14-$C583-1),0)","v":0},{"$f":" CZ583   -    IF(AND(DA$14>$C583,DA$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DA$14-$C583-1),0)","v":0},{"$f":" DA583   -    IF(AND(DB$14>$C583,DB$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DB$14-$C583-1),0)","v":0},{"$f":" DB583   -    IF(AND(DC$14>$C583,DC$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DC$14-$C583-1),0)","v":0},{"$f":" DC583   -    IF(AND(DD$14>$C583,DD$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DD$14-$C583-1),0)","v":0},{"$f":" DD583   -    IF(AND(DE$14>$C583,DE$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DE$14-$C583-1),0)","v":0},{"$f":" DE583   -    IF(AND(DF$14>$C583,DF$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DF$14-$C583-1),0)","v":0},{"$f":" DF583   -    IF(AND(DG$14>$C583,DG$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DG$14-$C583-1),0)","v":0},{"$f":" DG583   -    IF(AND(DH$14>$C583,DH$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DH$14-$C583-1),0)","v":0},{"$f":" DH583   -    IF(AND(DI$14>$C583,DI$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DI$14-$C583-1),0)","v":0},{"$f":" DI583   -    IF(AND(DJ$14>$C583,DJ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DJ$14-$C583-1),0)","v":0},{"$f":" DJ583   -    IF(AND(DK$14>$C583,DK$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DK$14-$C583-1),0)","v":0},{"$f":" DK583   -    IF(AND(DL$14>$C583,DL$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DL$14-$C583-1),0)","v":0},{"$f":" DL583   -    IF(AND(DM$14>$C583,DM$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DM$14-$C583-1),0)","v":0},{"$f":" DM583   -    IF(AND(DN$14>$C583,DN$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DN$14-$C583-1),0)","v":0},{"$f":" DN583   -    IF(AND(DO$14>$C583,DO$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DO$14-$C583-1),0)","v":0},{"$f":" DO583   -    IF(AND(DP$14>$C583,DP$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DP$14-$C583-1),0)","v":0},{"$f":" DP583   -    IF(AND(DQ$14>$C583,DQ$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DQ$14-$C583-1),0)","v":0},{"$f":" DQ583   -    IF(AND(DR$14>$C583,DR$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DR$14-$C583-1),0)","v":0},{"$f":" DR583   -    IF(AND(DS$14>$C583,DS$14-$C583<$C$5),OFFSET(Input!$BJ583,0,DS$14-$C583-1),0)","v":0}]
[{"$f":"Calcs!A610","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E610),1,Calcs!E610)*Periods,0)","v":0},{"$f":"ROUND(MAX(B610,Input!Z610*Periods),0)","v":0},null,null,0,{"$f":" F610   -    IF(AND(G$14>$C610,G$14-$C610<$C$5),OFFSET(Input!$BJ610,0,G$14-$C610-1),0)","v":0},{"$f":" G610   -    IF(AND(H$14>$C610,H$14-$C610<$C$5),OFFSET(Input!$BJ610,0,H$14-$C610-1),0)","v":0},{"$f":" H610   -    IF(AND(I$14>$C610,I$14-$C610<$C$5),OFFSET(Input!$BJ610,0,I$14-$C610-1),0)","v":0},{"$f":" I610   -    IF(AND(J$14>$C610,J$14-$C610<$C$5),OFFSET(Input!$BJ610,0,J$14-$C610-1),0)","v":0},{"$f":" J610   -    IF(AND(K$14>$C610,K$14-$C610<$C$5),OFFSET(Input!$BJ610,0,K$14-$C610-1),0)","v":0},{"$f":" K610   -    IF(AND(L$14>$C610,L$14-$C610<$C$5),OFFSET(Input!$BJ610,0,L$14-$C610-1),0)","v":0},{"$f":" L610   -    IF(AND(M$14>$C610,M$14-$C610<$C$5),OFFSET(Input!$BJ610,0,M$14-$C610-1),0)","v":0},{"$f":" M610   -    IF(AND(N$14>$C610,N$14-$C610<$C$5),OFFSET(Input!$BJ610,0,N$14-$C610-1),0)","v":0},{"$f":" N610   -    IF(AND(O$14>$C610,O$14-$C610<$C$5),OFFSET(Input!$BJ610,0,O$14-$C610-1),0)","v":0},{"$f":" O610   -    IF(AND(P$14>$C610,P$14-$C610<$C$5),OFFSET(Input!$BJ610,0,P$14-$C610-1),0)","v":0},{"$f":" P610   -    IF(AND(Q$14>$C610,Q$14-$C610<$C$5),OFFSET(Input!$BJ610,0,Q$14-$C610-1),0)","v":0},{"$f":" Q610   -    IF(AND(R$14>$C610,R$14-$C610<$C$5),OFFSET(Input!$BJ610,0,R$14-$C610-1),0)","v":0},{"$f":" R610   -    IF(AND(S$14>$C610,S$14-$C610<$C$5),OFFSET(Input!$BJ610,0,S$14-$C610-1),0)","v":0},{"$f":" S610   -    IF(AND(T$14>$C610,T$14-$C610<$C$5),OFFSET(Input!$BJ610,0,T$14-$C610-1),0)","v":0},{"$f":" T610   -    IF(AND(U$14>$C610,U$14-$C610<$C$5),OFFSET(Input!$BJ610,0,U$14-$C610-1),0)","v":0},{"$f":" U610   -    IF(AND(V$14>$C610,V$14-$C610<$C$5),OFFSET(Input!$BJ610,0,V$14-$C610-1),0)","v":0},{"$f":" V610   -    IF(AND(W$14>$C610,W$14-$C610<$C$5),OFFSET(Input!$BJ610,0,W$14-$C610-1),0)","v":0},{"$f":" W610   -    IF(AND(X$14>$C610,X$14-$C610<$C$5),OFFSET(Input!$BJ610,0,X$14-$C610-1),0)","v":0},{"$f":" X610   -    IF(AND(Y$14>$C610,Y$14-$C610<$C$5),OFFSET(Input!$BJ610,0,Y$14-$C610-1),0)","v":0},{"$f":" Y610   -    IF(AND(Z$14>$C610,Z$14-$C610<$C$5),OFFSET(Input!$BJ610,0,Z$14-$C610-1),0)","v":0},{"$f":" Z610   -    IF(AND(AA$14>$C610,AA$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AA$14-$C610-1),0)","v":0},{"$f":" AA610   -    IF(AND(AB$14>$C610,AB$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AB$14-$C610-1),0)","v":0},{"$f":" AB610   -    IF(AND(AC$14>$C610,AC$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AC$14-$C610-1),0)","v":0},{"$f":" AC610   -    IF(AND(AD$14>$C610,AD$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AD$14-$C610-1),0)","v":0},{"$f":" AD610   -    IF(AND(AE$14>$C610,AE$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AE$14-$C610-1),0)","v":0},{"$f":" AE610   -    IF(AND(AF$14>$C610,AF$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AF$14-$C610-1),0)","v":0},{"$f":" AF610   -    IF(AND(AG$14>$C610,AG$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AG$14-$C610-1),0)","v":0},{"$f":" AG610   -    IF(AND(AH$14>$C610,AH$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AH$14-$C610-1),0)","v":0},{"$f":" AH610   -    IF(AND(AI$14>$C610,AI$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AI$14-$C610-1),0)","v":0},{"$f":" AI610   -    IF(AND(AJ$14>$C610,AJ$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AJ$14-$C610-1),0)","v":0},{"$f":" AJ610   -    IF(AND(AK$14>$C610,AK$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AK$14-$C610-1),0)","v":0},{"$f":" AK610   -    IF(AND(AL$14>$C610,AL$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AL$14-$C610-1),0)","v":0},{"$f":" AL610   -    IF(AND(AM$14>$C610,AM$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AM$14-$C610-1),0)","v":0},{"$f":" AM610   -    IF(AND(AN$14>$C610,AN$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AN$14-$C610-1),0)","v":0},{"$f":" AN610   -    IF(AND(AO$14>$C610,AO$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AO$14-$C610-1),0)","v":0},{"$f":" AO610   -    IF(AND(AP$14>$C610,AP$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AP$14-$C610-1),0)","v":0},{"$f":" AP610   -    IF(AND(AQ$14>$C610,AQ$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AQ$14-$C610-1),0)","v":0},{"$f":" AQ610   -    IF(AND(AR$14>$C610,AR$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AR$14-$C610-1),0)","v":0},{"$f":" AR610   -    IF(AND(AS$14>$C610,AS$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AS$14-$C610-1),0)","v":0},{"$f":" AS610   -    IF(AND(AT$14>$C610,AT$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AT$14-$C610-1),0)","v":0},{"$f":" AT610   -    IF(AND(AU$14>$C610,AU$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AU$14-$C610-1),0)","v":0},{"$f":" AU610   -    IF(AND(AV$14>$C610,AV$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AV$14-$C610-1),0)","v":0},{"$f":" AV610   -    IF(AND(AW$14>$C610,AW$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AW$14-$C610-1),0)","v":0},{"$f":" AW610   -    IF(AND(AX$14>$C610,AX$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AX$14-$C610-1),0)","v":0},{"$f":" AX610   -    IF(AND(AY$14>$C610,AY$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AY$14-$C610-1),0)","v":0},{"$f":" AY610   -    IF(AND(AZ$14>$C610,AZ$14-$C610<$C$5),OFFSET(Input!$BJ610,0,AZ$14-$C610-1),0)","v":0},{"$f":" AZ610   -    IF(AND(BA$14>$C610,BA$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BA$14-$C610-1),0)","v":0},{"$f":" BA610   -    IF(AND(BB$14>$C610,BB$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BB$14-$C610-1),0)","v":0},{"$f":" BB610   -    IF(AND(BC$14>$C610,BC$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BC$14-$C610-1),0)","v":0},{"$f":" BC610   -    IF(AND(BD$14>$C610,BD$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BD$14-$C610-1),0)","v":0},{"$f":" BD610   -    IF(AND(BE$14>$C610,BE$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BE$14-$C610-1),0)","v":0},{"$f":" BE610   -    IF(AND(BF$14>$C610,BF$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BF$14-$C610-1),0)","v":0},{"$f":" BF610   -    IF(AND(BG$14>$C610,BG$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BG$14-$C610-1),0)","v":0},{"$f":" BG610   -    IF(AND(BH$14>$C610,BH$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BH$14-$C610-1),0)","v":0},{"$f":" BH610   -    IF(AND(BI$14>$C610,BI$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BI$14-$C610-1),0)","v":0},{"$f":" BI610   -    IF(AND(BJ$14>$C610,BJ$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BJ$14-$C610-1),0)","v":0},{"$f":" BJ610   -    IF(AND(BK$14>$C610,BK$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BK$14-$C610-1),0)","v":0},{"$f":" BK610   -    IF(AND(BL$14>$C610,BL$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BL$14-$C610-1),0)","v":0},{"$f":" BL610   -    IF(AND(BM$14>$C610,BM$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BM$14-$C610-1),0)","v":0},{"$f":" BM610   -    IF(AND(BN$14>$C610,BN$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BN$14-$C610-1),0)","v":0},{"$f":" BN610   -    IF(AND(BO$14>$C610,BO$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BO$14-$C610-1),0)","v":0},{"$f":" BO610   -    IF(AND(BP$14>$C610,BP$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BP$14-$C610-1),0)","v":0},{"$f":" BP610   -    IF(AND(BQ$14>$C610,BQ$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BQ$14-$C610-1),0)","v":0},{"$f":" BQ610   -    IF(AND(BR$14>$C610,BR$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BR$14-$C610-1),0)","v":0},{"$f":" BR610   -    IF(AND(BS$14>$C610,BS$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BS$14-$C610-1),0)","v":0},{"$f":" BS610   -    IF(AND(BT$14>$C610,BT$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BT$14-$C610-1),0)","v":0},{"$f":" BT610   -    IF(AND(BU$14>$C610,BU$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BU$14-$C610-1),0)","v":0},{"$f":" BU610   -    IF(AND(BV$14>$C610,BV$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BV$14-$C610-1),0)","v":0},{"$f":" BV610   -    IF(AND(BW$14>$C610,BW$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BW$14-$C610-1),0)","v":0},{"$f":" BW610   -    IF(AND(BX$14>$C610,BX$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BX$14-$C610-1),0)","v":0},{"$f":" BX610   -    IF(AND(BY$14>$C610,BY$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BY$14-$C610-1),0)","v":0},{"$f":" BY610   -    IF(AND(BZ$14>$C610,BZ$14-$C610<$C$5),OFFSET(Input!$BJ610,0,BZ$14-$C610-1),0)","v":0},{"$f":" BZ610   -    IF(AND(CA$14>$C610,CA$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CA$14-$C610-1),0)","v":0},{"$f":" CA610   -    IF(AND(CB$14>$C610,CB$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CB$14-$C610-1),0)","v":0},{"$f":" CB610   -    IF(AND(CC$14>$C610,CC$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CC$14-$C610-1),0)","v":0},{"$f":" CC610   -    IF(AND(CD$14>$C610,CD$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CD$14-$C610-1),0)","v":0},{"$f":" CD610   -    IF(AND(CE$14>$C610,CE$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CE$14-$C610-1),0)","v":0},{"$f":" CE610   -    IF(AND(CF$14>$C610,CF$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CF$14-$C610-1),0)","v":0},{"$f":" CF610   -    IF(AND(CG$14>$C610,CG$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CG$14-$C610-1),0)","v":0},{"$f":" CG610   -    IF(AND(CH$14>$C610,CH$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CH$14-$C610-1),0)","v":0},{"$f":" CH610   -    IF(AND(CI$14>$C610,CI$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CI$14-$C610-1),0)","v":0},{"$f":" CI610   -    IF(AND(CJ$14>$C610,CJ$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CJ$14-$C610-1),0)","v":0},{"$f":" CJ610   -    IF(AND(CK$14>$C610,CK$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CK$14-$C610-1),0)","v":0},{"$f":" CK610   -    IF(AND(CL$14>$C610,CL$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CL$14-$C610-1),0)","v":0},{"$f":" CL610   -    IF(AND(CM$14>$C610,CM$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CM$14-$C610-1),0)","v":0},{"$f":" CM610   -    IF(AND(CN$14>$C610,CN$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CN$14-$C610-1),0)","v":0},{"$f":" CN610   -    IF(AND(CO$14>$C610,CO$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CO$14-$C610-1),0)","v":0},{"$f":" CO610   -    IF(AND(CP$14>$C610,CP$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CP$14-$C610-1),0)","v":0},{"$f":" CP610   -    IF(AND(CQ$14>$C610,CQ$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CQ$14-$C610-1),0)","v":0},{"$f":" CQ610   -    IF(AND(CR$14>$C610,CR$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CR$14-$C610-1),0)","v":0},{"$f":" CR610   -    IF(AND(CS$14>$C610,CS$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CS$14-$C610-1),0)","v":0},{"$f":" CS610   -    IF(AND(CT$14>$C610,CT$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CT$14-$C610-1),0)","v":0},{"$f":" CT610   -    IF(AND(CU$14>$C610,CU$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CU$14-$C610-1),0)","v":0},{"$f":" CU610   -    IF(AND(CV$14>$C610,CV$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CV$14-$C610-1),0)","v":0},{"$f":" CV610   -    IF(AND(CW$14>$C610,CW$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CW$14-$C610-1),0)","v":0},{"$f":" CW610   -    IF(AND(CX$14>$C610,CX$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CX$14-$C610-1),0)","v":0},{"$f":" CX610   -    IF(AND(CY$14>$C610,CY$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CY$14-$C610-1),0)","v":0},{"$f":" CY610   -    IF(AND(CZ$14>$C610,CZ$14-$C610<$C$5),OFFSET(Input!$BJ610,0,CZ$14-$C610-1),0)","v":0},{"$f":" CZ610   -    IF(AND(DA$14>$C610,DA$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DA$14-$C610-1),0)","v":0},{"$f":" DA610   -    IF(AND(DB$14>$C610,DB$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DB$14-$C610-1),0)","v":0},{"$f":" DB610   -    IF(AND(DC$14>$C610,DC$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DC$14-$C610-1),0)","v":0},{"$f":" DC610   -    IF(AND(DD$14>$C610,DD$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DD$14-$C610-1),0)","v":0},{"$f":" DD610   -    IF(AND(DE$14>$C610,DE$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DE$14-$C610-1),0)","v":0},{"$f":" DE610   -    IF(AND(DF$14>$C610,DF$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DF$14-$C610-1),0)","v":0},{"$f":" DF610   -    IF(AND(DG$14>$C610,DG$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DG$14-$C610-1),0)","v":0},{"$f":" DG610   -    IF(AND(DH$14>$C610,DH$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DH$14-$C610-1),0)","v":0},{"$f":" DH610   -    IF(AND(DI$14>$C610,DI$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DI$14-$C610-1),0)","v":0},{"$f":" DI610   -    IF(AND(DJ$14>$C610,DJ$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DJ$14-$C610-1),0)","v":0},{"$f":" DJ610   -    IF(AND(DK$14>$C610,DK$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DK$14-$C610-1),0)","v":0},{"$f":" DK610   -    IF(AND(DL$14>$C610,DL$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DL$14-$C610-1),0)","v":0},{"$f":" DL610   -    IF(AND(DM$14>$C610,DM$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DM$14-$C610-1),0)","v":0},{"$f":" DM610   -    IF(AND(DN$14>$C610,DN$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DN$14-$C610-1),0)","v":0},{"$f":" DN610   -    IF(AND(DO$14>$C610,DO$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DO$14-$C610-1),0)","v":0},{"$f":" DO610   -    IF(AND(DP$14>$C610,DP$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DP$14-$C610-1),0)","v":0},{"$f":" DP610   -    IF(AND(DQ$14>$C610,DQ$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DQ$14-$C610-1),0)","v":0},{"$f":" DQ610   -    IF(AND(DR$14>$C610,DR$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DR$14-$C610-1),0)","v":0},{"$f":" DR610   -    IF(AND(DS$14>$C610,DS$14-$C610<$C$5),OFFSET(Input!$BJ610,0,DS$14-$C610-1),0)","v":0}]
[{"$f":"Calcs!A644","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E644),1,Calcs!E644)*Periods,0)","v":0},{"$f":"ROUND(MAX(B644,Input!Z644*Periods),0)","v":0},null,null,0,{"$f":" F644   -    IF(AND(G$14>$C644,G$14-$C644<$C$5),OFFSET(Input!$BJ644,0,G$14-$C644-1),0)","v":0},{"$f":" G644   -    IF(AND(H$14>$C644,H$14-$C644<$C$5),OFFSET(Input!$BJ644,0,H$14-$C644-1),0)","v":0},{"$f":" H644   -    IF(AND(I$14>$C644,I$14-$C644<$C$5),OFFSET(Input!$BJ644,0,I$14-$C644-1),0)","v":0},{"$f":" I644   -    IF(AND(J$14>$C644,J$14-$C644<$C$5),OFFSET(Input!$BJ644,0,J$14-$C644-1),0)","v":0},{"$f":" J644   -    IF(AND(K$14>$C644,K$14-$C644<$C$5),OFFSET(Input!$BJ644,0,K$14-$C644-1),0)","v":0},{"$f":" K644   -    IF(AND(L$14>$C644,L$14-$C644<$C$5),OFFSET(Input!$BJ644,0,L$14-$C644-1),0)","v":0},{"$f":" L644   -    IF(AND(M$14>$C644,M$14-$C644<$C$5),OFFSET(Input!$BJ644,0,M$14-$C644-1),0)","v":0},{"$f":" M644   -    IF(AND(N$14>$C644,N$14-$C644<$C$5),OFFSET(Input!$BJ644,0,N$14-$C644-1),0)","v":0},{"$f":" N644   -    IF(AND(O$14>$C644,O$14-$C644<$C$5),OFFSET(Input!$BJ644,0,O$14-$C644-1),0)","v":0},{"$f":" O644   -    IF(AND(P$14>$C644,P$14-$C644<$C$5),OFFSET(Input!$BJ644,0,P$14-$C644-1),0)","v":0},{"$f":" P644   -    IF(AND(Q$14>$C644,Q$14-$C644<$C$5),OFFSET(Input!$BJ644,0,Q$14-$C644-1),0)","v":0},{"$f":" Q644   -    IF(AND(R$14>$C644,R$14-$C644<$C$5),OFFSET(Input!$BJ644,0,R$14-$C644-1),0)","v":0},{"$f":" R644   -    IF(AND(S$14>$C644,S$14-$C644<$C$5),OFFSET(Input!$BJ644,0,S$14-$C644-1),0)","v":0},{"$f":" S644   -    IF(AND(T$14>$C644,T$14-$C644<$C$5),OFFSET(Input!$BJ644,0,T$14-$C644-1),0)","v":0},{"$f":" T644   -    IF(AND(U$14>$C644,U$14-$C644<$C$5),OFFSET(Input!$BJ644,0,U$14-$C644-1),0)","v":0},{"$f":" U644   -    IF(AND(V$14>$C644,V$14-$C644<$C$5),OFFSET(Input!$BJ644,0,V$14-$C644-1),0)","v":0},{"$f":" V644   -    IF(AND(W$14>$C644,W$14-$C644<$C$5),OFFSET(Input!$BJ644,0,W$14-$C644-1),0)","v":0},{"$f":" W644   -    IF(AND(X$14>$C644,X$14-$C644<$C$5),OFFSET(Input!$BJ644,0,X$14-$C644-1),0)","v":0},{"$f":" X644   -    IF(AND(Y$14>$C644,Y$14-$C644<$C$5),OFFSET(Input!$BJ644,0,Y$14-$C644-1),0)","v":0},{"$f":" Y644   -    IF(AND(Z$14>$C644,Z$14-$C644<$C$5),OFFSET(Input!$BJ644,0,Z$14-$C644-1),0)","v":0},{"$f":" Z644   -    IF(AND(AA$14>$C644,AA$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AA$14-$C644-1),0)","v":0},{"$f":" AA644   -    IF(AND(AB$14>$C644,AB$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AB$14-$C644-1),0)","v":0},{"$f":" AB644   -    IF(AND(AC$14>$C644,AC$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AC$14-$C644-1),0)","v":0},{"$f":" AC644   -    IF(AND(AD$14>$C644,AD$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AD$14-$C644-1),0)","v":0},{"$f":" AD644   -    IF(AND(AE$14>$C644,AE$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AE$14-$C644-1),0)","v":0},{"$f":" AE644   -    IF(AND(AF$14>$C644,AF$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AF$14-$C644-1),0)","v":0},{"$f":" AF644   -    IF(AND(AG$14>$C644,AG$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AG$14-$C644-1),0)","v":0},{"$f":" AG644   -    IF(AND(AH$14>$C644,AH$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AH$14-$C644-1),0)","v":0},{"$f":" AH644   -    IF(AND(AI$14>$C644,AI$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AI$14-$C644-1),0)","v":0},{"$f":" AI644   -    IF(AND(AJ$14>$C644,AJ$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AJ$14-$C644-1),0)","v":0},{"$f":" AJ644   -    IF(AND(AK$14>$C644,AK$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AK$14-$C644-1),0)","v":0},{"$f":" AK644   -    IF(AND(AL$14>$C644,AL$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AL$14-$C644-1),0)","v":0},{"$f":" AL644   -    IF(AND(AM$14>$C644,AM$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AM$14-$C644-1),0)","v":0},{"$f":" AM644   -    IF(AND(AN$14>$C644,AN$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AN$14-$C644-1),0)","v":0},{"$f":" AN644   -    IF(AND(AO$14>$C644,AO$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AO$14-$C644-1),0)","v":0},{"$f":" AO644   -    IF(AND(AP$14>$C644,AP$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AP$14-$C644-1),0)","v":0},{"$f":" AP644   -    IF(AND(AQ$14>$C644,AQ$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AQ$14-$C644-1),0)","v":0},{"$f":" AQ644   -    IF(AND(AR$14>$C644,AR$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AR$14-$C644-1),0)","v":0},{"$f":" AR644   -    IF(AND(AS$14>$C644,AS$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AS$14-$C644-1),0)","v":0},{"$f":" AS644   -    IF(AND(AT$14>$C644,AT$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AT$14-$C644-1),0)","v":0},{"$f":" AT644   -    IF(AND(AU$14>$C644,AU$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AU$14-$C644-1),0)","v":0},{"$f":" AU644   -    IF(AND(AV$14>$C644,AV$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AV$14-$C644-1),0)","v":0},{"$f":" AV644   -    IF(AND(AW$14>$C644,AW$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AW$14-$C644-1),0)","v":0},{"$f":" AW644   -    IF(AND(AX$14>$C644,AX$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AX$14-$C644-1),0)","v":0},{"$f":" AX644   -    IF(AND(AY$14>$C644,AY$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AY$14-$C644-1),0)","v":0},{"$f":" AY644   -    IF(AND(AZ$14>$C644,AZ$14-$C644<$C$5),OFFSET(Input!$BJ644,0,AZ$14-$C644-1),0)","v":0},{"$f":" AZ644   -    IF(AND(BA$14>$C644,BA$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BA$14-$C644-1),0)","v":0},{"$f":" BA644   -    IF(AND(BB$14>$C644,BB$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BB$14-$C644-1),0)","v":0},{"$f":" BB644   -    IF(AND(BC$14>$C644,BC$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BC$14-$C644-1),0)","v":0},{"$f":" BC644   -    IF(AND(BD$14>$C644,BD$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BD$14-$C644-1),0)","v":0},{"$f":" BD644   -    IF(AND(BE$14>$C644,BE$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BE$14-$C644-1),0)","v":0},{"$f":" BE644   -    IF(AND(BF$14>$C644,BF$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BF$14-$C644-1),0)","v":0},{"$f":" BF644   -    IF(AND(BG$14>$C644,BG$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BG$14-$C644-1),0)","v":0},{"$f":" BG644   -    IF(AND(BH$14>$C644,BH$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BH$14-$C644-1),0)","v":0},{"$f":" BH644   -    IF(AND(BI$14>$C644,BI$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BI$14-$C644-1),0)","v":0},{"$f":" BI644   -    IF(AND(BJ$14>$C644,BJ$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BJ$14-$C644-1),0)","v":0},{"$f":" BJ644   -    IF(AND(BK$14>$C644,BK$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BK$14-$C644-1),0)","v":0},{"$f":" BK644   -    IF(AND(BL$14>$C644,BL$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BL$14-$C644-1),0)","v":0},{"$f":" BL644   -    IF(AND(BM$14>$C644,BM$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BM$14-$C644-1),0)","v":0},{"$f":" BM644   -    IF(AND(BN$14>$C644,BN$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BN$14-$C644-1),0)","v":0},{"$f":" BN644   -    IF(AND(BO$14>$C644,BO$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BO$14-$C644-1),0)","v":0},{"$f":" BO644   -    IF(AND(BP$14>$C644,BP$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BP$14-$C644-1),0)","v":0},{"$f":" BP644   -    IF(AND(BQ$14>$C644,BQ$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BQ$14-$C644-1),0)","v":0},{"$f":" BQ644   -    IF(AND(BR$14>$C644,BR$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BR$14-$C644-1),0)","v":0},{"$f":" BR644   -    IF(AND(BS$14>$C644,BS$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BS$14-$C644-1),0)","v":0},{"$f":" BS644   -    IF(AND(BT$14>$C644,BT$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BT$14-$C644-1),0)","v":0},{"$f":" BT644   -    IF(AND(BU$14>$C644,BU$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BU$14-$C644-1),0)","v":0},{"$f":" BU644   -    IF(AND(BV$14>$C644,BV$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BV$14-$C644-1),0)","v":0},{"$f":" BV644   -    IF(AND(BW$14>$C644,BW$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BW$14-$C644-1),0)","v":0},{"$f":" BW644   -    IF(AND(BX$14>$C644,BX$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BX$14-$C644-1),0)","v":0},{"$f":" BX644   -    IF(AND(BY$14>$C644,BY$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BY$14-$C644-1),0)","v":0},{"$f":" BY644   -    IF(AND(BZ$14>$C644,BZ$14-$C644<$C$5),OFFSET(Input!$BJ644,0,BZ$14-$C644-1),0)","v":0},{"$f":" BZ644   -    IF(AND(CA$14>$C644,CA$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CA$14-$C644-1),0)","v":0},{"$f":" CA644   -    IF(AND(CB$14>$C644,CB$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CB$14-$C644-1),0)","v":0},{"$f":" CB644   -    IF(AND(CC$14>$C644,CC$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CC$14-$C644-1),0)","v":0},{"$f":" CC644   -    IF(AND(CD$14>$C644,CD$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CD$14-$C644-1),0)","v":0},{"$f":" CD644   -    IF(AND(CE$14>$C644,CE$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CE$14-$C644-1),0)","v":0},{"$f":" CE644   -    IF(AND(CF$14>$C644,CF$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CF$14-$C644-1),0)","v":0},{"$f":" CF644   -    IF(AND(CG$14>$C644,CG$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CG$14-$C644-1),0)","v":0},{"$f":" CG644   -    IF(AND(CH$14>$C644,CH$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CH$14-$C644-1),0)","v":0},{"$f":" CH644   -    IF(AND(CI$14>$C644,CI$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CI$14-$C644-1),0)","v":0},{"$f":" CI644   -    IF(AND(CJ$14>$C644,CJ$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CJ$14-$C644-1),0)","v":0},{"$f":" CJ644   -    IF(AND(CK$14>$C644,CK$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CK$14-$C644-1),0)","v":0},{"$f":" CK644   -    IF(AND(CL$14>$C644,CL$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CL$14-$C644-1),0)","v":0},{"$f":" CL644   -    IF(AND(CM$14>$C644,CM$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CM$14-$C644-1),0)","v":0},{"$f":" CM644   -    IF(AND(CN$14>$C644,CN$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CN$14-$C644-1),0)","v":0},{"$f":" CN644   -    IF(AND(CO$14>$C644,CO$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CO$14-$C644-1),0)","v":0},{"$f":" CO644   -    IF(AND(CP$14>$C644,CP$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CP$14-$C644-1),0)","v":0},{"$f":" CP644   -    IF(AND(CQ$14>$C644,CQ$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CQ$14-$C644-1),0)","v":0},{"$f":" CQ644   -    IF(AND(CR$14>$C644,CR$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CR$14-$C644-1),0)","v":0},{"$f":" CR644   -    IF(AND(CS$14>$C644,CS$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CS$14-$C644-1),0)","v":0},{"$f":" CS644   -    IF(AND(CT$14>$C644,CT$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CT$14-$C644-1),0)","v":0},{"$f":" CT644   -    IF(AND(CU$14>$C644,CU$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CU$14-$C644-1),0)","v":0},{"$f":" CU644   -    IF(AND(CV$14>$C644,CV$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CV$14-$C644-1),0)","v":0},{"$f":" CV644   -    IF(AND(CW$14>$C644,CW$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CW$14-$C644-1),0)","v":0},{"$f":" CW644   -    IF(AND(CX$14>$C644,CX$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CX$14-$C644-1),0)","v":0},{"$f":" CX644   -    IF(AND(CY$14>$C644,CY$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CY$14-$C644-1),0)","v":0},{"$f":" CY644   -    IF(AND(CZ$14>$C644,CZ$14-$C644<$C$5),OFFSET(Input!$BJ644,0,CZ$14-$C644-1),0)","v":0},{"$f":" CZ644   -    IF(AND(DA$14>$C644,DA$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DA$14-$C644-1),0)","v":0},{"$f":" DA644   -    IF(AND(DB$14>$C644,DB$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DB$14-$C644-1),0)","v":0},{"$f":" DB644   -    IF(AND(DC$14>$C644,DC$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DC$14-$C644-1),0)","v":0},{"$f":" DC644   -    IF(AND(DD$14>$C644,DD$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DD$14-$C644-1),0)","v":0},{"$f":" DD644   -    IF(AND(DE$14>$C644,DE$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DE$14-$C644-1),0)","v":0},{"$f":" DE644   -    IF(AND(DF$14>$C644,DF$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DF$14-$C644-1),0)","v":0},{"$f":" DF644   -    IF(AND(DG$14>$C644,DG$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DG$14-$C644-1),0)","v":0},{"$f":" DG644   -    IF(AND(DH$14>$C644,DH$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DH$14-$C644-1),0)","v":0},{"$f":" DH644   -    IF(AND(DI$14>$C644,DI$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DI$14-$C644-1),0)","v":0},{"$f":" DI644   -    IF(AND(DJ$14>$C644,DJ$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DJ$14-$C644-1),0)","v":0},{"$f":" DJ644   -    IF(AND(DK$14>$C644,DK$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DK$14-$C644-1),0)","v":0},{"$f":" DK644   -    IF(AND(DL$14>$C644,DL$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DL$14-$C644-1),0)","v":0},{"$f":" DL644   -    IF(AND(DM$14>$C644,DM$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DM$14-$C644-1),0)","v":0},{"$f":" DM644   -    IF(AND(DN$14>$C644,DN$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DN$14-$C644-1),0)","v":0},{"$f":" DN644   -    IF(AND(DO$14>$C644,DO$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DO$14-$C644-1),0)","v":0},{"$f":" DO644   -    IF(AND(DP$14>$C644,DP$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DP$14-$C644-1),0)","v":0},{"$f":" DP644   -    IF(AND(DQ$14>$C644,DQ$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DQ$14-$C644-1),0)","v":0},{"$f":" DQ644   -    IF(AND(DR$14>$C644,DR$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DR$14-$C644-1),0)","v":0},{"$f":" DR644   -    IF(AND(DS$14>$C644,DS$14-$C644<$C$5),OFFSET(Input!$BJ644,0,DS$14-$C644-1),0)","v":0}]
[{"$f":"Calcs!A675","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E675),1,Calcs!E675)*Periods,0)","v":0},{"$f":"ROUND(MAX(B675,Input!Z675*Periods),0)","v":0},null,null,0,{"$f":" F675   -    IF(AND(G$14>$C675,G$14-$C675<$C$5),OFFSET(Input!$BJ675,0,G$14-$C675-1),0)","v":0},{"$f":" G675   -    IF(AND(H$14>$C675,H$14-$C675<$C$5),OFFSET(Input!$BJ675,0,H$14-$C675-1),0)","v":0},{"$f":" H675   -    IF(AND(I$14>$C675,I$14-$C675<$C$5),OFFSET(Input!$BJ675,0,I$14-$C675-1),0)","v":0},{"$f":" I675   -    IF(AND(J$14>$C675,J$14-$C675<$C$5),OFFSET(Input!$BJ675,0,J$14-$C675-1),0)","v":0},{"$f":" J675   -    IF(AND(K$14>$C675,K$14-$C675<$C$5),OFFSET(Input!$BJ675,0,K$14-$C675-1),0)","v":0},{"$f":" K675   -    IF(AND(L$14>$C675,L$14-$C675<$C$5),OFFSET(Input!$BJ675,0,L$14-$C675-1),0)","v":0},{"$f":" L675   -    IF(AND(M$14>$C675,M$14-$C675<$C$5),OFFSET(Input!$BJ675,0,M$14-$C675-1),0)","v":0},{"$f":" M675   -    IF(AND(N$14>$C675,N$14-$C675<$C$5),OFFSET(Input!$BJ675,0,N$14-$C675-1),0)","v":0},{"$f":" N675   -    IF(AND(O$14>$C675,O$14-$C675<$C$5),OFFSET(Input!$BJ675,0,O$14-$C675-1),0)","v":0},{"$f":" O675   -    IF(AND(P$14>$C675,P$14-$C675<$C$5),OFFSET(Input!$BJ675,0,P$14-$C675-1),0)","v":0},{"$f":" P675   -    IF(AND(Q$14>$C675,Q$14-$C675<$C$5),OFFSET(Input!$BJ675,0,Q$14-$C675-1),0)","v":0},{"$f":" Q675   -    IF(AND(R$14>$C675,R$14-$C675<$C$5),OFFSET(Input!$BJ675,0,R$14-$C675-1),0)","v":0},{"$f":" R675   -    IF(AND(S$14>$C675,S$14-$C675<$C$5),OFFSET(Input!$BJ675,0,S$14-$C675-1),0)","v":0},{"$f":" S675   -    IF(AND(T$14>$C675,T$14-$C675<$C$5),OFFSET(Input!$BJ675,0,T$14-$C675-1),0)","v":0},{"$f":" T675   -    IF(AND(U$14>$C675,U$14-$C675<$C$5),OFFSET(Input!$BJ675,0,U$14-$C675-1),0)","v":0},{"$f":" U675   -    IF(AND(V$14>$C675,V$14-$C675<$C$5),OFFSET(Input!$BJ675,0,V$14-$C675-1),0)","v":0},{"$f":" V675   -    IF(AND(W$14>$C675,W$14-$C675<$C$5),OFFSET(Input!$BJ675,0,W$14-$C675-1),0)","v":0},{"$f":" W675   -    IF(AND(X$14>$C675,X$14-$C675<$C$5),OFFSET(Input!$BJ675,0,X$14-$C675-1),0)","v":0},{"$f":" X675   -    IF(AND(Y$14>$C675,Y$14-$C675<$C$5),OFFSET(Input!$BJ675,0,Y$14-$C675-1),0)","v":0},{"$f":" Y675   -    IF(AND(Z$14>$C675,Z$14-$C675<$C$5),OFFSET(Input!$BJ675,0,Z$14-$C675-1),0)","v":0},{"$f":" Z675   -    IF(AND(AA$14>$C675,AA$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AA$14-$C675-1),0)","v":0},{"$f":" AA675   -    IF(AND(AB$14>$C675,AB$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AB$14-$C675-1),0)","v":0},{"$f":" AB675   -    IF(AND(AC$14>$C675,AC$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AC$14-$C675-1),0)","v":0},{"$f":" AC675   -    IF(AND(AD$14>$C675,AD$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AD$14-$C675-1),0)","v":0},{"$f":" AD675   -    IF(AND(AE$14>$C675,AE$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AE$14-$C675-1),0)","v":0},{"$f":" AE675   -    IF(AND(AF$14>$C675,AF$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AF$14-$C675-1),0)","v":0},{"$f":" AF675   -    IF(AND(AG$14>$C675,AG$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AG$14-$C675-1),0)","v":0},{"$f":" AG675   -    IF(AND(AH$14>$C675,AH$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AH$14-$C675-1),0)","v":0},{"$f":" AH675   -    IF(AND(AI$14>$C675,AI$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AI$14-$C675-1),0)","v":0},{"$f":" AI675   -    IF(AND(AJ$14>$C675,AJ$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AJ$14-$C675-1),0)","v":0},{"$f":" AJ675   -    IF(AND(AK$14>$C675,AK$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AK$14-$C675-1),0)","v":0},{"$f":" AK675   -    IF(AND(AL$14>$C675,AL$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AL$14-$C675-1),0)","v":0},{"$f":" AL675   -    IF(AND(AM$14>$C675,AM$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AM$14-$C675-1),0)","v":0},{"$f":" AM675   -    IF(AND(AN$14>$C675,AN$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AN$14-$C675-1),0)","v":0},{"$f":" AN675   -    IF(AND(AO$14>$C675,AO$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AO$14-$C675-1),0)","v":0},{"$f":" AO675   -    IF(AND(AP$14>$C675,AP$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AP$14-$C675-1),0)","v":0},{"$f":" AP675   -    IF(AND(AQ$14>$C675,AQ$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AQ$14-$C675-1),0)","v":0},{"$f":" AQ675   -    IF(AND(AR$14>$C675,AR$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AR$14-$C675-1),0)","v":0},{"$f":" AR675   -    IF(AND(AS$14>$C675,AS$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AS$14-$C675-1),0)","v":0},{"$f":" AS675   -    IF(AND(AT$14>$C675,AT$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AT$14-$C675-1),0)","v":0},{"$f":" AT675   -    IF(AND(AU$14>$C675,AU$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AU$14-$C675-1),0)","v":0},{"$f":" AU675   -    IF(AND(AV$14>$C675,AV$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AV$14-$C675-1),0)","v":0},{"$f":" AV675   -    IF(AND(AW$14>$C675,AW$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AW$14-$C675-1),0)","v":0},{"$f":" AW675   -    IF(AND(AX$14>$C675,AX$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AX$14-$C675-1),0)","v":0},{"$f":" AX675   -    IF(AND(AY$14>$C675,AY$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AY$14-$C675-1),0)","v":0},{"$f":" AY675   -    IF(AND(AZ$14>$C675,AZ$14-$C675<$C$5),OFFSET(Input!$BJ675,0,AZ$14-$C675-1),0)","v":0},{"$f":" AZ675   -    IF(AND(BA$14>$C675,BA$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BA$14-$C675-1),0)","v":0},{"$f":" BA675   -    IF(AND(BB$14>$C675,BB$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BB$14-$C675-1),0)","v":0},{"$f":" BB675   -    IF(AND(BC$14>$C675,BC$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BC$14-$C675-1),0)","v":0},{"$f":" BC675   -    IF(AND(BD$14>$C675,BD$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BD$14-$C675-1),0)","v":0},{"$f":" BD675   -    IF(AND(BE$14>$C675,BE$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BE$14-$C675-1),0)","v":0},{"$f":" BE675   -    IF(AND(BF$14>$C675,BF$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BF$14-$C675-1),0)","v":0},{"$f":" BF675   -    IF(AND(BG$14>$C675,BG$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BG$14-$C675-1),0)","v":0},{"$f":" BG675   -    IF(AND(BH$14>$C675,BH$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BH$14-$C675-1),0)","v":0},{"$f":" BH675   -    IF(AND(BI$14>$C675,BI$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BI$14-$C675-1),0)","v":0},{"$f":" BI675   -    IF(AND(BJ$14>$C675,BJ$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BJ$14-$C675-1),0)","v":0},{"$f":" BJ675   -    IF(AND(BK$14>$C675,BK$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BK$14-$C675-1),0)","v":0},{"$f":" BK675   -    IF(AND(BL$14>$C675,BL$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BL$14-$C675-1),0)","v":0},{"$f":" BL675   -    IF(AND(BM$14>$C675,BM$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BM$14-$C675-1),0)","v":0},{"$f":" BM675   -    IF(AND(BN$14>$C675,BN$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BN$14-$C675-1),0)","v":0},{"$f":" BN675   -    IF(AND(BO$14>$C675,BO$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BO$14-$C675-1),0)","v":0},{"$f":" BO675   -    IF(AND(BP$14>$C675,BP$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BP$14-$C675-1),0)","v":0},{"$f":" BP675   -    IF(AND(BQ$14>$C675,BQ$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BQ$14-$C675-1),0)","v":0},{"$f":" BQ675   -    IF(AND(BR$14>$C675,BR$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BR$14-$C675-1),0)","v":0},{"$f":" BR675   -    IF(AND(BS$14>$C675,BS$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BS$14-$C675-1),0)","v":0},{"$f":" BS675   -    IF(AND(BT$14>$C675,BT$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BT$14-$C675-1),0)","v":0},{"$f":" BT675   -    IF(AND(BU$14>$C675,BU$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BU$14-$C675-1),0)","v":0},{"$f":" BU675   -    IF(AND(BV$14>$C675,BV$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BV$14-$C675-1),0)","v":0},{"$f":" BV675   -    IF(AND(BW$14>$C675,BW$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BW$14-$C675-1),0)","v":0},{"$f":" BW675   -    IF(AND(BX$14>$C675,BX$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BX$14-$C675-1),0)","v":0},{"$f":" BX675   -    IF(AND(BY$14>$C675,BY$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BY$14-$C675-1),0)","v":0},{"$f":" BY675   -    IF(AND(BZ$14>$C675,BZ$14-$C675<$C$5),OFFSET(Input!$BJ675,0,BZ$14-$C675-1),0)","v":0},{"$f":" BZ675   -    IF(AND(CA$14>$C675,CA$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CA$14-$C675-1),0)","v":0},{"$f":" CA675   -    IF(AND(CB$14>$C675,CB$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CB$14-$C675-1),0)","v":0},{"$f":" CB675   -    IF(AND(CC$14>$C675,CC$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CC$14-$C675-1),0)","v":0},{"$f":" CC675   -    IF(AND(CD$14>$C675,CD$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CD$14-$C675-1),0)","v":0},{"$f":" CD675   -    IF(AND(CE$14>$C675,CE$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CE$14-$C675-1),0)","v":0},{"$f":" CE675   -    IF(AND(CF$14>$C675,CF$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CF$14-$C675-1),0)","v":0},{"$f":" CF675   -    IF(AND(CG$14>$C675,CG$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CG$14-$C675-1),0)","v":0},{"$f":" CG675   -    IF(AND(CH$14>$C675,CH$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CH$14-$C675-1),0)","v":0},{"$f":" CH675   -    IF(AND(CI$14>$C675,CI$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CI$14-$C675-1),0)","v":0},{"$f":" CI675   -    IF(AND(CJ$14>$C675,CJ$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CJ$14-$C675-1),0)","v":0},{"$f":" CJ675   -    IF(AND(CK$14>$C675,CK$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CK$14-$C675-1),0)","v":0},{"$f":" CK675   -    IF(AND(CL$14>$C675,CL$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CL$14-$C675-1),0)","v":0},{"$f":" CL675   -    IF(AND(CM$14>$C675,CM$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CM$14-$C675-1),0)","v":0},{"$f":" CM675   -    IF(AND(CN$14>$C675,CN$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CN$14-$C675-1),0)","v":0},{"$f":" CN675   -    IF(AND(CO$14>$C675,CO$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CO$14-$C675-1),0)","v":0},{"$f":" CO675   -    IF(AND(CP$14>$C675,CP$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CP$14-$C675-1),0)","v":0},{"$f":" CP675   -    IF(AND(CQ$14>$C675,CQ$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CQ$14-$C675-1),0)","v":0},{"$f":" CQ675   -    IF(AND(CR$14>$C675,CR$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CR$14-$C675-1),0)","v":0},{"$f":" CR675   -    IF(AND(CS$14>$C675,CS$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CS$14-$C675-1),0)","v":0},{"$f":" CS675   -    IF(AND(CT$14>$C675,CT$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CT$14-$C675-1),0)","v":0},{"$f":" CT675   -    IF(AND(CU$14>$C675,CU$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CU$14-$C675-1),0)","v":0},{"$f":" CU675   -    IF(AND(CV$14>$C675,CV$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CV$14-$C675-1),0)","v":0},{"$f":" CV675   -    IF(AND(CW$14>$C675,CW$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CW$14-$C675-1),0)","v":0},{"$f":" CW675   -    IF(AND(CX$14>$C675,CX$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CX$14-$C675-1),0)","v":0},{"$f":" CX675   -    IF(AND(CY$14>$C675,CY$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CY$14-$C675-1),0)","v":0},{"$f":" CY675   -    IF(AND(CZ$14>$C675,CZ$14-$C675<$C$5),OFFSET(Input!$BJ675,0,CZ$14-$C675-1),0)","v":0},{"$f":" CZ675   -    IF(AND(DA$14>$C675,DA$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DA$14-$C675-1),0)","v":0},{"$f":" DA675   -    IF(AND(DB$14>$C675,DB$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DB$14-$C675-1),0)","v":0},{"$f":" DB675   -    IF(AND(DC$14>$C675,DC$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DC$14-$C675-1),0)","v":0},{"$f":" DC675   -    IF(AND(DD$14>$C675,DD$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DD$14-$C675-1),0)","v":0},{"$f":" DD675   -    IF(AND(DE$14>$C675,DE$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DE$14-$C675-1),0)","v":0},{"$f":" DE675   -    IF(AND(DF$14>$C675,DF$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DF$14-$C675-1),0)","v":0},{"$f":" DF675   -    IF(AND(DG$14>$C675,DG$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DG$14-$C675-1),0)","v":0},{"$f":" DG675   -    IF(AND(DH$14>$C675,DH$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DH$14-$C675-1),0)","v":0},{"$f":" DH675   -    IF(AND(DI$14>$C675,DI$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DI$14-$C675-1),0)","v":0},{"$f":" DI675   -    IF(AND(DJ$14>$C675,DJ$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DJ$14-$C675-1),0)","v":0},{"$f":" DJ675   -    IF(AND(DK$14>$C675,DK$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DK$14-$C675-1),0)","v":0},{"$f":" DK675   -    IF(AND(DL$14>$C675,DL$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DL$14-$C675-1),0)","v":0},{"$f":" DL675   -    IF(AND(DM$14>$C675,DM$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DM$14-$C675-1),0)","v":0},{"$f":" DM675   -    IF(AND(DN$14>$C675,DN$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DN$14-$C675-1),0)","v":0},{"$f":" DN675   -    IF(AND(DO$14>$C675,DO$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DO$14-$C675-1),0)","v":0},{"$f":" DO675   -    IF(AND(DP$14>$C675,DP$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DP$14-$C675-1),0)","v":0},{"$f":" DP675   -    IF(AND(DQ$14>$C675,DQ$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DQ$14-$C675-1),0)","v":0},{"$f":" DQ675   -    IF(AND(DR$14>$C675,DR$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DR$14-$C675-1),0)","v":0},{"$f":" DR675   -    IF(AND(DS$14>$C675,DS$14-$C675<$C$5),OFFSET(Input!$BJ675,0,DS$14-$C675-1),0)","v":0}]
[{"$f":"Calcs!A724","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E724),1,Calcs!E724)*Periods,0)","v":0},{"$f":"ROUND(MAX(B724,Input!Z724*Periods),0)","v":0},null,null,0,{"$f":" F724   -    IF(AND(G$14>$C724,G$14-$C724<$C$5),OFFSET(Input!$BJ724,0,G$14-$C724-1),0)","v":0},{"$f":" G724   -    IF(AND(H$14>$C724,H$14-$C724<$C$5),OFFSET(Input!$BJ724,0,H$14-$C724-1),0)","v":0},{"$f":" H724   -    IF(AND(I$14>$C724,I$14-$C724<$C$5),OFFSET(Input!$BJ724,0,I$14-$C724-1),0)","v":0},{"$f":" I724   -    IF(AND(J$14>$C724,J$14-$C724<$C$5),OFFSET(Input!$BJ724,0,J$14-$C724-1),0)","v":0},{"$f":" J724   -    IF(AND(K$14>$C724,K$14-$C724<$C$5),OFFSET(Input!$BJ724,0,K$14-$C724-1),0)","v":0},{"$f":" K724   -    IF(AND(L$14>$C724,L$14-$C724<$C$5),OFFSET(Input!$BJ724,0,L$14-$C724-1),0)","v":0},{"$f":" L724   -    IF(AND(M$14>$C724,M$14-$C724<$C$5),OFFSET(Input!$BJ724,0,M$14-$C724-1),0)","v":0},{"$f":" M724   -    IF(AND(N$14>$C724,N$14-$C724<$C$5),OFFSET(Input!$BJ724,0,N$14-$C724-1),0)","v":0},{"$f":" N724   -    IF(AND(O$14>$C724,O$14-$C724<$C$5),OFFSET(Input!$BJ724,0,O$14-$C724-1),0)","v":0},{"$f":" O724   -    IF(AND(P$14>$C724,P$14-$C724<$C$5),OFFSET(Input!$BJ724,0,P$14-$C724-1),0)","v":0},{"$f":" P724   -    IF(AND(Q$14>$C724,Q$14-$C724<$C$5),OFFSET(Input!$BJ724,0,Q$14-$C724-1),0)","v":0},{"$f":" Q724   -    IF(AND(R$14>$C724,R$14-$C724<$C$5),OFFSET(Input!$BJ724,0,R$14-$C724-1),0)","v":0},{"$f":" R724   -    IF(AND(S$14>$C724,S$14-$C724<$C$5),OFFSET(Input!$BJ724,0,S$14-$C724-1),0)","v":0},{"$f":" S724   -    IF(AND(T$14>$C724,T$14-$C724<$C$5),OFFSET(Input!$BJ724,0,T$14-$C724-1),0)","v":0},{"$f":" T724   -    IF(AND(U$14>$C724,U$14-$C724<$C$5),OFFSET(Input!$BJ724,0,U$14-$C724-1),0)","v":0},{"$f":" U724   -    IF(AND(V$14>$C724,V$14-$C724<$C$5),OFFSET(Input!$BJ724,0,V$14-$C724-1),0)","v":0},{"$f":" V724   -    IF(AND(W$14>$C724,W$14-$C724<$C$5),OFFSET(Input!$BJ724,0,W$14-$C724-1),0)","v":0},{"$f":" W724   -    IF(AND(X$14>$C724,X$14-$C724<$C$5),OFFSET(Input!$BJ724,0,X$14-$C724-1),0)","v":0},{"$f":" X724   -    IF(AND(Y$14>$C724,Y$14-$C724<$C$5),OFFSET(Input!$BJ724,0,Y$14-$C724-1),0)","v":0},{"$f":" Y724   -    IF(AND(Z$14>$C724,Z$14-$C724<$C$5),OFFSET(Input!$BJ724,0,Z$14-$C724-1),0)","v":0},{"$f":" Z724   -    IF(AND(AA$14>$C724,AA$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AA$14-$C724-1),0)","v":0},{"$f":" AA724   -    IF(AND(AB$14>$C724,AB$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AB$14-$C724-1),0)","v":0},{"$f":" AB724   -    IF(AND(AC$14>$C724,AC$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AC$14-$C724-1),0)","v":0},{"$f":" AC724   -    IF(AND(AD$14>$C724,AD$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AD$14-$C724-1),0)","v":0},{"$f":" AD724   -    IF(AND(AE$14>$C724,AE$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AE$14-$C724-1),0)","v":0},{"$f":" AE724   -    IF(AND(AF$14>$C724,AF$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AF$14-$C724-1),0)","v":0},{"$f":" AF724   -    IF(AND(AG$14>$C724,AG$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AG$14-$C724-1),0)","v":0},{"$f":" AG724   -    IF(AND(AH$14>$C724,AH$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AH$14-$C724-1),0)","v":0},{"$f":" AH724   -    IF(AND(AI$14>$C724,AI$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AI$14-$C724-1),0)","v":0},{"$f":" AI724   -    IF(AND(AJ$14>$C724,AJ$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AJ$14-$C724-1),0)","v":0},{"$f":" AJ724   -    IF(AND(AK$14>$C724,AK$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AK$14-$C724-1),0)","v":0},{"$f":" AK724   -    IF(AND(AL$14>$C724,AL$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AL$14-$C724-1),0)","v":0},{"$f":" AL724   -    IF(AND(AM$14>$C724,AM$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AM$14-$C724-1),0)","v":0},{"$f":" AM724   -    IF(AND(AN$14>$C724,AN$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AN$14-$C724-1),0)","v":0},{"$f":" AN724   -    IF(AND(AO$14>$C724,AO$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AO$14-$C724-1),0)","v":0},{"$f":" AO724   -    IF(AND(AP$14>$C724,AP$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AP$14-$C724-1),0)","v":0},{"$f":" AP724   -    IF(AND(AQ$14>$C724,AQ$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AQ$14-$C724-1),0)","v":0},{"$f":" AQ724   -    IF(AND(AR$14>$C724,AR$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AR$14-$C724-1),0)","v":0},{"$f":" AR724   -    IF(AND(AS$14>$C724,AS$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AS$14-$C724-1),0)","v":0},{"$f":" AS724   -    IF(AND(AT$14>$C724,AT$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AT$14-$C724-1),0)","v":0},{"$f":" AT724   -    IF(AND(AU$14>$C724,AU$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AU$14-$C724-1),0)","v":0},{"$f":" AU724   -    IF(AND(AV$14>$C724,AV$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AV$14-$C724-1),0)","v":0},{"$f":" AV724   -    IF(AND(AW$14>$C724,AW$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AW$14-$C724-1),0)","v":0},{"$f":" AW724   -    IF(AND(AX$14>$C724,AX$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AX$14-$C724-1),0)","v":0},{"$f":" AX724   -    IF(AND(AY$14>$C724,AY$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AY$14-$C724-1),0)","v":0},{"$f":" AY724   -    IF(AND(AZ$14>$C724,AZ$14-$C724<$C$5),OFFSET(Input!$BJ724,0,AZ$14-$C724-1),0)","v":0},{"$f":" AZ724   -    IF(AND(BA$14>$C724,BA$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BA$14-$C724-1),0)","v":0},{"$f":" BA724   -    IF(AND(BB$14>$C724,BB$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BB$14-$C724-1),0)","v":0},{"$f":" BB724   -    IF(AND(BC$14>$C724,BC$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BC$14-$C724-1),0)","v":0},{"$f":" BC724   -    IF(AND(BD$14>$C724,BD$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BD$14-$C724-1),0)","v":0},{"$f":" BD724   -    IF(AND(BE$14>$C724,BE$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BE$14-$C724-1),0)","v":0},{"$f":" BE724   -    IF(AND(BF$14>$C724,BF$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BF$14-$C724-1),0)","v":0},{"$f":" BF724   -    IF(AND(BG$14>$C724,BG$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BG$14-$C724-1),0)","v":0},{"$f":" BG724   -    IF(AND(BH$14>$C724,BH$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BH$14-$C724-1),0)","v":0},{"$f":" BH724   -    IF(AND(BI$14>$C724,BI$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BI$14-$C724-1),0)","v":0},{"$f":" BI724   -    IF(AND(BJ$14>$C724,BJ$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BJ$14-$C724-1),0)","v":0},{"$f":" BJ724   -    IF(AND(BK$14>$C724,BK$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BK$14-$C724-1),0)","v":0},{"$f":" BK724   -    IF(AND(BL$14>$C724,BL$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BL$14-$C724-1),0)","v":0},{"$f":" BL724   -    IF(AND(BM$14>$C724,BM$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BM$14-$C724-1),0)","v":0},{"$f":" BM724   -    IF(AND(BN$14>$C724,BN$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BN$14-$C724-1),0)","v":0},{"$f":" BN724   -    IF(AND(BO$14>$C724,BO$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BO$14-$C724-1),0)","v":0},{"$f":" BO724   -    IF(AND(BP$14>$C724,BP$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BP$14-$C724-1),0)","v":0},{"$f":" BP724   -    IF(AND(BQ$14>$C724,BQ$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BQ$14-$C724-1),0)","v":0},{"$f":" BQ724   -    IF(AND(BR$14>$C724,BR$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BR$14-$C724-1),0)","v":0},{"$f":" BR724   -    IF(AND(BS$14>$C724,BS$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BS$14-$C724-1),0)","v":0},{"$f":" BS724   -    IF(AND(BT$14>$C724,BT$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BT$14-$C724-1),0)","v":0},{"$f":" BT724   -    IF(AND(BU$14>$C724,BU$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BU$14-$C724-1),0)","v":0},{"$f":" BU724   -    IF(AND(BV$14>$C724,BV$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BV$14-$C724-1),0)","v":0},{"$f":" BV724   -    IF(AND(BW$14>$C724,BW$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BW$14-$C724-1),0)","v":0},{"$f":" BW724   -    IF(AND(BX$14>$C724,BX$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BX$14-$C724-1),0)","v":0},{"$f":" BX724   -    IF(AND(BY$14>$C724,BY$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BY$14-$C724-1),0)","v":0},{"$f":" BY724   -    IF(AND(BZ$14>$C724,BZ$14-$C724<$C$5),OFFSET(Input!$BJ724,0,BZ$14-$C724-1),0)","v":0},{"$f":" BZ724   -    IF(AND(CA$14>$C724,CA$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CA$14-$C724-1),0)","v":0},{"$f":" CA724   -    IF(AND(CB$14>$C724,CB$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CB$14-$C724-1),0)","v":0},{"$f":" CB724   -    IF(AND(CC$14>$C724,CC$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CC$14-$C724-1),0)","v":0},{"$f":" CC724   -    IF(AND(CD$14>$C724,CD$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CD$14-$C724-1),0)","v":0},{"$f":" CD724   -    IF(AND(CE$14>$C724,CE$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CE$14-$C724-1),0)","v":0},{"$f":" CE724   -    IF(AND(CF$14>$C724,CF$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CF$14-$C724-1),0)","v":0},{"$f":" CF724   -    IF(AND(CG$14>$C724,CG$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CG$14-$C724-1),0)","v":0},{"$f":" CG724   -    IF(AND(CH$14>$C724,CH$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CH$14-$C724-1),0)","v":0},{"$f":" CH724   -    IF(AND(CI$14>$C724,CI$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CI$14-$C724-1),0)","v":0},{"$f":" CI724   -    IF(AND(CJ$14>$C724,CJ$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CJ$14-$C724-1),0)","v":0},{"$f":" CJ724   -    IF(AND(CK$14>$C724,CK$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CK$14-$C724-1),0)","v":0},{"$f":" CK724   -    IF(AND(CL$14>$C724,CL$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CL$14-$C724-1),0)","v":0},{"$f":" CL724   -    IF(AND(CM$14>$C724,CM$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CM$14-$C724-1),0)","v":0},{"$f":" CM724   -    IF(AND(CN$14>$C724,CN$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CN$14-$C724-1),0)","v":0},{"$f":" CN724   -    IF(AND(CO$14>$C724,CO$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CO$14-$C724-1),0)","v":0},{"$f":" CO724   -    IF(AND(CP$14>$C724,CP$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CP$14-$C724-1),0)","v":0},{"$f":" CP724   -    IF(AND(CQ$14>$C724,CQ$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CQ$14-$C724-1),0)","v":0},{"$f":" CQ724   -    IF(AND(CR$14>$C724,CR$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CR$14-$C724-1),0)","v":0},{"$f":" CR724   -    IF(AND(CS$14>$C724,CS$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CS$14-$C724-1),0)","v":0},{"$f":" CS724   -    IF(AND(CT$14>$C724,CT$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CT$14-$C724-1),0)","v":0},{"$f":" CT724   -    IF(AND(CU$14>$C724,CU$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CU$14-$C724-1),0)","v":0},{"$f":" CU724   -    IF(AND(CV$14>$C724,CV$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CV$14-$C724-1),0)","v":0},{"$f":" CV724   -    IF(AND(CW$14>$C724,CW$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CW$14-$C724-1),0)","v":0},{"$f":" CW724   -    IF(AND(CX$14>$C724,CX$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CX$14-$C724-1),0)","v":0},{"$f":" CX724   -    IF(AND(CY$14>$C724,CY$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CY$14-$C724-1),0)","v":0},{"$f":" CY724   -    IF(AND(CZ$14>$C724,CZ$14-$C724<$C$5),OFFSET(Input!$BJ724,0,CZ$14-$C724-1),0)","v":0},{"$f":" CZ724   -    IF(AND(DA$14>$C724,DA$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DA$14-$C724-1),0)","v":0},{"$f":" DA724   -    IF(AND(DB$14>$C724,DB$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DB$14-$C724-1),0)","v":0},{"$f":" DB724   -    IF(AND(DC$14>$C724,DC$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DC$14-$C724-1),0)","v":0},{"$f":" DC724   -    IF(AND(DD$14>$C724,DD$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DD$14-$C724-1),0)","v":0},{"$f":" DD724   -    IF(AND(DE$14>$C724,DE$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DE$14-$C724-1),0)","v":0},{"$f":" DE724   -    IF(AND(DF$14>$C724,DF$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DF$14-$C724-1),0)","v":0},{"$f":" DF724   -    IF(AND(DG$14>$C724,DG$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DG$14-$C724-1),0)","v":0},{"$f":" DG724   -    IF(AND(DH$14>$C724,DH$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DH$14-$C724-1),0)","v":0},{"$f":" DH724   -    IF(AND(DI$14>$C724,DI$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DI$14-$C724-1),0)","v":0},{"$f":" DI724   -    IF(AND(DJ$14>$C724,DJ$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DJ$14-$C724-1),0)","v":0},{"$f":" DJ724   -    IF(AND(DK$14>$C724,DK$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DK$14-$C724-1),0)","v":0},{"$f":" DK724   -    IF(AND(DL$14>$C724,DL$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DL$14-$C724-1),0)","v":0},{"$f":" DL724   -    IF(AND(DM$14>$C724,DM$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DM$14-$C724-1),0)","v":0},{"$f":" DM724   -    IF(AND(DN$14>$C724,DN$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DN$14-$C724-1),0)","v":0},{"$f":" DN724   -    IF(AND(DO$14>$C724,DO$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DO$14-$C724-1),0)","v":0},{"$f":" DO724   -    IF(AND(DP$14>$C724,DP$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DP$14-$C724-1),0)","v":0},{"$f":" DP724   -    IF(AND(DQ$14>$C724,DQ$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DQ$14-$C724-1),0)","v":0},{"$f":" DQ724   -    IF(AND(DR$14>$C724,DR$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DR$14-$C724-1),0)","v":0},{"$f":" DR724   -    IF(AND(DS$14>$C724,DS$14-$C724<$C$5),OFFSET(Input!$BJ724,0,DS$14-$C724-1),0)","v":0}]
[{"$f":"Calcs!A734","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E734),1,Calcs!E734)*Periods,0)","v":0},{"$f":"ROUND(MAX(B734,Input!Z734*Periods),0)","v":0},null,null,0,{"$f":" F734   -    IF(AND(G$14>$C734,G$14-$C734<$C$5),OFFSET(Input!$BJ734,0,G$14-$C734-1),0)","v":0},{"$f":" G734   -    IF(AND(H$14>$C734,H$14-$C734<$C$5),OFFSET(Input!$BJ734,0,H$14-$C734-1),0)","v":0},{"$f":" H734   -    IF(AND(I$14>$C734,I$14-$C734<$C$5),OFFSET(Input!$BJ734,0,I$14-$C734-1),0)","v":0},{"$f":" I734   -    IF(AND(J$14>$C734,J$14-$C734<$C$5),OFFSET(Input!$BJ734,0,J$14-$C734-1),0)","v":0},{"$f":" J734   -    IF(AND(K$14>$C734,K$14-$C734<$C$5),OFFSET(Input!$BJ734,0,K$14-$C734-1),0)","v":0},{"$f":" K734   -    IF(AND(L$14>$C734,L$14-$C734<$C$5),OFFSET(Input!$BJ734,0,L$14-$C734-1),0)","v":0},{"$f":" L734   -    IF(AND(M$14>$C734,M$14-$C734<$C$5),OFFSET(Input!$BJ734,0,M$14-$C734-1),0)","v":0},{"$f":" M734   -    IF(AND(N$14>$C734,N$14-$C734<$C$5),OFFSET(Input!$BJ734,0,N$14-$C734-1),0)","v":0},{"$f":" N734   -    IF(AND(O$14>$C734,O$14-$C734<$C$5),OFFSET(Input!$BJ734,0,O$14-$C734-1),0)","v":0},{"$f":" O734   -    IF(AND(P$14>$C734,P$14-$C734<$C$5),OFFSET(Input!$BJ734,0,P$14-$C734-1),0)","v":0},{"$f":" P734   -    IF(AND(Q$14>$C734,Q$14-$C734<$C$5),OFFSET(Input!$BJ734,0,Q$14-$C734-1),0)","v":0},{"$f":" Q734   -    IF(AND(R$14>$C734,R$14-$C734<$C$5),OFFSET(Input!$BJ734,0,R$14-$C734-1),0)","v":0},{"$f":" R734   -    IF(AND(S$14>$C734,S$14-$C734<$C$5),OFFSET(Input!$BJ734,0,S$14-$C734-1),0)","v":0},{"$f":" S734   -    IF(AND(T$14>$C734,T$14-$C734<$C$5),OFFSET(Input!$BJ734,0,T$14-$C734-1),0)","v":0},{"$f":" T734   -    IF(AND(U$14>$C734,U$14-$C734<$C$5),OFFSET(Input!$BJ734,0,U$14-$C734-1),0)","v":0},{"$f":" U734   -    IF(AND(V$14>$C734,V$14-$C734<$C$5),OFFSET(Input!$BJ734,0,V$14-$C734-1),0)","v":0},{"$f":" V734   -    IF(AND(W$14>$C734,W$14-$C734<$C$5),OFFSET(Input!$BJ734,0,W$14-$C734-1),0)","v":0},{"$f":" W734   -    IF(AND(X$14>$C734,X$14-$C734<$C$5),OFFSET(Input!$BJ734,0,X$14-$C734-1),0)","v":0},{"$f":" X734   -    IF(AND(Y$14>$C734,Y$14-$C734<$C$5),OFFSET(Input!$BJ734,0,Y$14-$C734-1),0)","v":0},{"$f":" Y734   -    IF(AND(Z$14>$C734,Z$14-$C734<$C$5),OFFSET(Input!$BJ734,0,Z$14-$C734-1),0)","v":0},{"$f":" Z734   -    IF(AND(AA$14>$C734,AA$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AA$14-$C734-1),0)","v":0},{"$f":" AA734   -    IF(AND(AB$14>$C734,AB$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AB$14-$C734-1),0)","v":0},{"$f":" AB734   -    IF(AND(AC$14>$C734,AC$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AC$14-$C734-1),0)","v":0},{"$f":" AC734   -    IF(AND(AD$14>$C734,AD$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AD$14-$C734-1),0)","v":0},{"$f":" AD734   -    IF(AND(AE$14>$C734,AE$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AE$14-$C734-1),0)","v":0},{"$f":" AE734   -    IF(AND(AF$14>$C734,AF$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AF$14-$C734-1),0)","v":0},{"$f":" AF734   -    IF(AND(AG$14>$C734,AG$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AG$14-$C734-1),0)","v":0},{"$f":" AG734   -    IF(AND(AH$14>$C734,AH$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AH$14-$C734-1),0)","v":0},{"$f":" AH734   -    IF(AND(AI$14>$C734,AI$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AI$14-$C734-1),0)","v":0},{"$f":" AI734   -    IF(AND(AJ$14>$C734,AJ$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AJ$14-$C734-1),0)","v":0},{"$f":" AJ734   -    IF(AND(AK$14>$C734,AK$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AK$14-$C734-1),0)","v":0},{"$f":" AK734   -    IF(AND(AL$14>$C734,AL$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AL$14-$C734-1),0)","v":0},{"$f":" AL734   -    IF(AND(AM$14>$C734,AM$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AM$14-$C734-1),0)","v":0},{"$f":" AM734   -    IF(AND(AN$14>$C734,AN$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AN$14-$C734-1),0)","v":0},{"$f":" AN734   -    IF(AND(AO$14>$C734,AO$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AO$14-$C734-1),0)","v":0},{"$f":" AO734   -    IF(AND(AP$14>$C734,AP$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AP$14-$C734-1),0)","v":0},{"$f":" AP734   -    IF(AND(AQ$14>$C734,AQ$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AQ$14-$C734-1),0)","v":0},{"$f":" AQ734   -    IF(AND(AR$14>$C734,AR$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AR$14-$C734-1),0)","v":0},{"$f":" AR734   -    IF(AND(AS$14>$C734,AS$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AS$14-$C734-1),0)","v":0},{"$f":" AS734   -    IF(AND(AT$14>$C734,AT$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AT$14-$C734-1),0)","v":0},{"$f":" AT734   -    IF(AND(AU$14>$C734,AU$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AU$14-$C734-1),0)","v":0},{"$f":" AU734   -    IF(AND(AV$14>$C734,AV$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AV$14-$C734-1),0)","v":0},{"$f":" AV734   -    IF(AND(AW$14>$C734,AW$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AW$14-$C734-1),0)","v":0},{"$f":" AW734   -    IF(AND(AX$14>$C734,AX$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AX$14-$C734-1),0)","v":0},{"$f":" AX734   -    IF(AND(AY$14>$C734,AY$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AY$14-$C734-1),0)","v":0},{"$f":" AY734   -    IF(AND(AZ$14>$C734,AZ$14-$C734<$C$5),OFFSET(Input!$BJ734,0,AZ$14-$C734-1),0)","v":0},{"$f":" AZ734   -    IF(AND(BA$14>$C734,BA$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BA$14-$C734-1),0)","v":0},{"$f":" BA734   -    IF(AND(BB$14>$C734,BB$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BB$14-$C734-1),0)","v":0},{"$f":" BB734   -    IF(AND(BC$14>$C734,BC$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BC$14-$C734-1),0)","v":0},{"$f":" BC734   -    IF(AND(BD$14>$C734,BD$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BD$14-$C734-1),0)","v":0},{"$f":" BD734   -    IF(AND(BE$14>$C734,BE$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BE$14-$C734-1),0)","v":0},{"$f":" BE734   -    IF(AND(BF$14>$C734,BF$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BF$14-$C734-1),0)","v":0},{"$f":" BF734   -    IF(AND(BG$14>$C734,BG$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BG$14-$C734-1),0)","v":0},{"$f":" BG734   -    IF(AND(BH$14>$C734,BH$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BH$14-$C734-1),0)","v":0},{"$f":" BH734   -    IF(AND(BI$14>$C734,BI$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BI$14-$C734-1),0)","v":0},{"$f":" BI734   -    IF(AND(BJ$14>$C734,BJ$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BJ$14-$C734-1),0)","v":0},{"$f":" BJ734   -    IF(AND(BK$14>$C734,BK$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BK$14-$C734-1),0)","v":0},{"$f":" BK734   -    IF(AND(BL$14>$C734,BL$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BL$14-$C734-1),0)","v":0},{"$f":" BL734   -    IF(AND(BM$14>$C734,BM$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BM$14-$C734-1),0)","v":0},{"$f":" BM734   -    IF(AND(BN$14>$C734,BN$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BN$14-$C734-1),0)","v":0},{"$f":" BN734   -    IF(AND(BO$14>$C734,BO$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BO$14-$C734-1),0)","v":0},{"$f":" BO734   -    IF(AND(BP$14>$C734,BP$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BP$14-$C734-1),0)","v":0},{"$f":" BP734   -    IF(AND(BQ$14>$C734,BQ$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BQ$14-$C734-1),0)","v":0},{"$f":" BQ734   -    IF(AND(BR$14>$C734,BR$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BR$14-$C734-1),0)","v":0},{"$f":" BR734   -    IF(AND(BS$14>$C734,BS$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BS$14-$C734-1),0)","v":0},{"$f":" BS734   -    IF(AND(BT$14>$C734,BT$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BT$14-$C734-1),0)","v":0},{"$f":" BT734   -    IF(AND(BU$14>$C734,BU$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BU$14-$C734-1),0)","v":0},{"$f":" BU734   -    IF(AND(BV$14>$C734,BV$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BV$14-$C734-1),0)","v":0},{"$f":" BV734   -    IF(AND(BW$14>$C734,BW$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BW$14-$C734-1),0)","v":0},{"$f":" BW734   -    IF(AND(BX$14>$C734,BX$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BX$14-$C734-1),0)","v":0},{"$f":" BX734   -    IF(AND(BY$14>$C734,BY$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BY$14-$C734-1),0)","v":0},{"$f":" BY734   -    IF(AND(BZ$14>$C734,BZ$14-$C734<$C$5),OFFSET(Input!$BJ734,0,BZ$14-$C734-1),0)","v":0},{"$f":" BZ734   -    IF(AND(CA$14>$C734,CA$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CA$14-$C734-1),0)","v":0},{"$f":" CA734   -    IF(AND(CB$14>$C734,CB$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CB$14-$C734-1),0)","v":0},{"$f":" CB734   -    IF(AND(CC$14>$C734,CC$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CC$14-$C734-1),0)","v":0},{"$f":" CC734   -    IF(AND(CD$14>$C734,CD$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CD$14-$C734-1),0)","v":0},{"$f":" CD734   -    IF(AND(CE$14>$C734,CE$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CE$14-$C734-1),0)","v":0},{"$f":" CE734   -    IF(AND(CF$14>$C734,CF$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CF$14-$C734-1),0)","v":0},{"$f":" CF734   -    IF(AND(CG$14>$C734,CG$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CG$14-$C734-1),0)","v":0},{"$f":" CG734   -    IF(AND(CH$14>$C734,CH$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CH$14-$C734-1),0)","v":0},{"$f":" CH734   -    IF(AND(CI$14>$C734,CI$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CI$14-$C734-1),0)","v":0},{"$f":" CI734   -    IF(AND(CJ$14>$C734,CJ$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CJ$14-$C734-1),0)","v":0},{"$f":" CJ734   -    IF(AND(CK$14>$C734,CK$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CK$14-$C734-1),0)","v":0},{"$f":" CK734   -    IF(AND(CL$14>$C734,CL$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CL$14-$C734-1),0)","v":0},{"$f":" CL734   -    IF(AND(CM$14>$C734,CM$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CM$14-$C734-1),0)","v":0},{"$f":" CM734   -    IF(AND(CN$14>$C734,CN$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CN$14-$C734-1),0)","v":0},{"$f":" CN734   -    IF(AND(CO$14>$C734,CO$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CO$14-$C734-1),0)","v":0},{"$f":" CO734   -    IF(AND(CP$14>$C734,CP$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CP$14-$C734-1),0)","v":0},{"$f":" CP734   -    IF(AND(CQ$14>$C734,CQ$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CQ$14-$C734-1),0)","v":0},{"$f":" CQ734   -    IF(AND(CR$14>$C734,CR$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CR$14-$C734-1),0)","v":0},{"$f":" CR734   -    IF(AND(CS$14>$C734,CS$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CS$14-$C734-1),0)","v":0},{"$f":" CS734   -    IF(AND(CT$14>$C734,CT$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CT$14-$C734-1),0)","v":0},{"$f":" CT734   -    IF(AND(CU$14>$C734,CU$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CU$14-$C734-1),0)","v":0},{"$f":" CU734   -    IF(AND(CV$14>$C734,CV$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CV$14-$C734-1),0)","v":0},{"$f":" CV734   -    IF(AND(CW$14>$C734,CW$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CW$14-$C734-1),0)","v":0},{"$f":" CW734   -    IF(AND(CX$14>$C734,CX$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CX$14-$C734-1),0)","v":0},{"$f":" CX734   -    IF(AND(CY$14>$C734,CY$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CY$14-$C734-1),0)","v":0},{"$f":" CY734   -    IF(AND(CZ$14>$C734,CZ$14-$C734<$C$5),OFFSET(Input!$BJ734,0,CZ$14-$C734-1),0)","v":0},{"$f":" CZ734   -    IF(AND(DA$14>$C734,DA$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DA$14-$C734-1),0)","v":0},{"$f":" DA734   -    IF(AND(DB$14>$C734,DB$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DB$14-$C734-1),0)","v":0},{"$f":" DB734   -    IF(AND(DC$14>$C734,DC$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DC$14-$C734-1),0)","v":0},{"$f":" DC734   -    IF(AND(DD$14>$C734,DD$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DD$14-$C734-1),0)","v":0},{"$f":" DD734   -    IF(AND(DE$14>$C734,DE$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DE$14-$C734-1),0)","v":0},{"$f":" DE734   -    IF(AND(DF$14>$C734,DF$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DF$14-$C734-1),0)","v":0},{"$f":" DF734   -    IF(AND(DG$14>$C734,DG$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DG$14-$C734-1),0)","v":0},{"$f":" DG734   -    IF(AND(DH$14>$C734,DH$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DH$14-$C734-1),0)","v":0},{"$f":" DH734   -    IF(AND(DI$14>$C734,DI$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DI$14-$C734-1),0)","v":0},{"$f":" DI734   -    IF(AND(DJ$14>$C734,DJ$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DJ$14-$C734-1),0)","v":0},{"$f":" DJ734   -    IF(AND(DK$14>$C734,DK$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DK$14-$C734-1),0)","v":0},{"$f":" DK734   -    IF(AND(DL$14>$C734,DL$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DL$14-$C734-1),0)","v":0},{"$f":" DL734   -    IF(AND(DM$14>$C734,DM$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DM$14-$C734-1),0)","v":0},{"$f":" DM734   -    IF(AND(DN$14>$C734,DN$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DN$14-$C734-1),0)","v":0},{"$f":" DN734   -    IF(AND(DO$14>$C734,DO$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DO$14-$C734-1),0)","v":0},{"$f":" DO734   -    IF(AND(DP$14>$C734,DP$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DP$14-$C734-1),0)","v":0},{"$f":" DP734   -    IF(AND(DQ$14>$C734,DQ$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DQ$14-$C734-1),0)","v":0},{"$f":" DQ734   -    IF(AND(DR$14>$C734,DR$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DR$14-$C734-1),0)","v":0},{"$f":" DR734   -    IF(AND(DS$14>$C734,DS$14-$C734<$C$5),OFFSET(Input!$BJ734,0,DS$14-$C734-1),0)","v":0}]
[{"$f":"Calcs!A757","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E757),1,Calcs!E757)*Periods,0)","v":0},{"$f":"ROUND(MAX(B757,Input!Z757*Periods),0)","v":0},null,null,0,{"$f":" F757   -    IF(AND(G$14>$C757,G$14-$C757<$C$5),OFFSET(Input!$BJ757,0,G$14-$C757-1),0)","v":0},{"$f":" G757   -    IF(AND(H$14>$C757,H$14-$C757<$C$5),OFFSET(Input!$BJ757,0,H$14-$C757-1),0)","v":0},{"$f":" H757   -    IF(AND(I$14>$C757,I$14-$C757<$C$5),OFFSET(Input!$BJ757,0,I$14-$C757-1),0)","v":0},{"$f":" I757   -    IF(AND(J$14>$C757,J$14-$C757<$C$5),OFFSET(Input!$BJ757,0,J$14-$C757-1),0)","v":0},{"$f":" J757   -    IF(AND(K$14>$C757,K$14-$C757<$C$5),OFFSET(Input!$BJ757,0,K$14-$C757-1),0)","v":0},{"$f":" K757   -    IF(AND(L$14>$C757,L$14-$C757<$C$5),OFFSET(Input!$BJ757,0,L$14-$C757-1),0)","v":0},{"$f":" L757   -    IF(AND(M$14>$C757,M$14-$C757<$C$5),OFFSET(Input!$BJ757,0,M$14-$C757-1),0)","v":0},{"$f":" M757   -    IF(AND(N$14>$C757,N$14-$C757<$C$5),OFFSET(Input!$BJ757,0,N$14-$C757-1),0)","v":0},{"$f":" N757   -    IF(AND(O$14>$C757,O$14-$C757<$C$5),OFFSET(Input!$BJ757,0,O$14-$C757-1),0)","v":0},{"$f":" O757   -    IF(AND(P$14>$C757,P$14-$C757<$C$5),OFFSET(Input!$BJ757,0,P$14-$C757-1),0)","v":0},{"$f":" P757   -    IF(AND(Q$14>$C757,Q$14-$C757<$C$5),OFFSET(Input!$BJ757,0,Q$14-$C757-1),0)","v":0},{"$f":" Q757   -    IF(AND(R$14>$C757,R$14-$C757<$C$5),OFFSET(Input!$BJ757,0,R$14-$C757-1),0)","v":0},{"$f":" R757   -    IF(AND(S$14>$C757,S$14-$C757<$C$5),OFFSET(Input!$BJ757,0,S$14-$C757-1),0)","v":0},{"$f":" S757   -    IF(AND(T$14>$C757,T$14-$C757<$C$5),OFFSET(Input!$BJ757,0,T$14-$C757-1),0)","v":0},{"$f":" T757   -    IF(AND(U$14>$C757,U$14-$C757<$C$5),OFFSET(Input!$BJ757,0,U$14-$C757-1),0)","v":0},{"$f":" U757   -    IF(AND(V$14>$C757,V$14-$C757<$C$5),OFFSET(Input!$BJ757,0,V$14-$C757-1),0)","v":0},{"$f":" V757   -    IF(AND(W$14>$C757,W$14-$C757<$C$5),OFFSET(Input!$BJ757,0,W$14-$C757-1),0)","v":0},{"$f":" W757   -    IF(AND(X$14>$C757,X$14-$C757<$C$5),OFFSET(Input!$BJ757,0,X$14-$C757-1),0)","v":0},{"$f":" X757   -    IF(AND(Y$14>$C757,Y$14-$C757<$C$5),OFFSET(Input!$BJ757,0,Y$14-$C757-1),0)","v":0},{"$f":" Y757   -    IF(AND(Z$14>$C757,Z$14-$C757<$C$5),OFFSET(Input!$BJ757,0,Z$14-$C757-1),0)","v":0},{"$f":" Z757   -    IF(AND(AA$14>$C757,AA$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AA$14-$C757-1),0)","v":0},{"$f":" AA757   -    IF(AND(AB$14>$C757,AB$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AB$14-$C757-1),0)","v":0},{"$f":" AB757   -    IF(AND(AC$14>$C757,AC$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AC$14-$C757-1),0)","v":0},{"$f":" AC757   -    IF(AND(AD$14>$C757,AD$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AD$14-$C757-1),0)","v":0},{"$f":" AD757   -    IF(AND(AE$14>$C757,AE$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AE$14-$C757-1),0)","v":0},{"$f":" AE757   -    IF(AND(AF$14>$C757,AF$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AF$14-$C757-1),0)","v":0},{"$f":" AF757   -    IF(AND(AG$14>$C757,AG$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AG$14-$C757-1),0)","v":0},{"$f":" AG757   -    IF(AND(AH$14>$C757,AH$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AH$14-$C757-1),0)","v":0},{"$f":" AH757   -    IF(AND(AI$14>$C757,AI$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AI$14-$C757-1),0)","v":0},{"$f":" AI757   -    IF(AND(AJ$14>$C757,AJ$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AJ$14-$C757-1),0)","v":0},{"$f":" AJ757   -    IF(AND(AK$14>$C757,AK$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AK$14-$C757-1),0)","v":0},{"$f":" AK757   -    IF(AND(AL$14>$C757,AL$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AL$14-$C757-1),0)","v":0},{"$f":" AL757   -    IF(AND(AM$14>$C757,AM$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AM$14-$C757-1),0)","v":0},{"$f":" AM757   -    IF(AND(AN$14>$C757,AN$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AN$14-$C757-1),0)","v":0},{"$f":" AN757   -    IF(AND(AO$14>$C757,AO$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AO$14-$C757-1),0)","v":0},{"$f":" AO757   -    IF(AND(AP$14>$C757,AP$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AP$14-$C757-1),0)","v":0},{"$f":" AP757   -    IF(AND(AQ$14>$C757,AQ$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AQ$14-$C757-1),0)","v":0},{"$f":" AQ757   -    IF(AND(AR$14>$C757,AR$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AR$14-$C757-1),0)","v":0},{"$f":" AR757   -    IF(AND(AS$14>$C757,AS$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AS$14-$C757-1),0)","v":0},{"$f":" AS757   -    IF(AND(AT$14>$C757,AT$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AT$14-$C757-1),0)","v":0},{"$f":" AT757   -    IF(AND(AU$14>$C757,AU$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AU$14-$C757-1),0)","v":0},{"$f":" AU757   -    IF(AND(AV$14>$C757,AV$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AV$14-$C757-1),0)","v":0},{"$f":" AV757   -    IF(AND(AW$14>$C757,AW$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AW$14-$C757-1),0)","v":0},{"$f":" AW757   -    IF(AND(AX$14>$C757,AX$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AX$14-$C757-1),0)","v":0},{"$f":" AX757   -    IF(AND(AY$14>$C757,AY$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AY$14-$C757-1),0)","v":0},{"$f":" AY757   -    IF(AND(AZ$14>$C757,AZ$14-$C757<$C$5),OFFSET(Input!$BJ757,0,AZ$14-$C757-1),0)","v":0},{"$f":" AZ757   -    IF(AND(BA$14>$C757,BA$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BA$14-$C757-1),0)","v":0},{"$f":" BA757   -    IF(AND(BB$14>$C757,BB$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BB$14-$C757-1),0)","v":0},{"$f":" BB757   -    IF(AND(BC$14>$C757,BC$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BC$14-$C757-1),0)","v":0},{"$f":" BC757   -    IF(AND(BD$14>$C757,BD$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BD$14-$C757-1),0)","v":0},{"$f":" BD757   -    IF(AND(BE$14>$C757,BE$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BE$14-$C757-1),0)","v":0},{"$f":" BE757   -    IF(AND(BF$14>$C757,BF$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BF$14-$C757-1),0)","v":0},{"$f":" BF757   -    IF(AND(BG$14>$C757,BG$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BG$14-$C757-1),0)","v":0},{"$f":" BG757   -    IF(AND(BH$14>$C757,BH$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BH$14-$C757-1),0)","v":0},{"$f":" BH757   -    IF(AND(BI$14>$C757,BI$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BI$14-$C757-1),0)","v":0},{"$f":" BI757   -    IF(AND(BJ$14>$C757,BJ$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BJ$14-$C757-1),0)","v":0},{"$f":" BJ757   -    IF(AND(BK$14>$C757,BK$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BK$14-$C757-1),0)","v":0},{"$f":" BK757   -    IF(AND(BL$14>$C757,BL$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BL$14-$C757-1),0)","v":0},{"$f":" BL757   -    IF(AND(BM$14>$C757,BM$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BM$14-$C757-1),0)","v":0},{"$f":" BM757   -    IF(AND(BN$14>$C757,BN$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BN$14-$C757-1),0)","v":0},{"$f":" BN757   -    IF(AND(BO$14>$C757,BO$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BO$14-$C757-1),0)","v":0},{"$f":" BO757   -    IF(AND(BP$14>$C757,BP$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BP$14-$C757-1),0)","v":0},{"$f":" BP757   -    IF(AND(BQ$14>$C757,BQ$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BQ$14-$C757-1),0)","v":0},{"$f":" BQ757   -    IF(AND(BR$14>$C757,BR$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BR$14-$C757-1),0)","v":0},{"$f":" BR757   -    IF(AND(BS$14>$C757,BS$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BS$14-$C757-1),0)","v":0},{"$f":" BS757   -    IF(AND(BT$14>$C757,BT$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BT$14-$C757-1),0)","v":0},{"$f":" BT757   -    IF(AND(BU$14>$C757,BU$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BU$14-$C757-1),0)","v":0},{"$f":" BU757   -    IF(AND(BV$14>$C757,BV$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BV$14-$C757-1),0)","v":0},{"$f":" BV757   -    IF(AND(BW$14>$C757,BW$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BW$14-$C757-1),0)","v":0},{"$f":" BW757   -    IF(AND(BX$14>$C757,BX$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BX$14-$C757-1),0)","v":0},{"$f":" BX757   -    IF(AND(BY$14>$C757,BY$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BY$14-$C757-1),0)","v":0},{"$f":" BY757   -    IF(AND(BZ$14>$C757,BZ$14-$C757<$C$5),OFFSET(Input!$BJ757,0,BZ$14-$C757-1),0)","v":0},{"$f":" BZ757   -    IF(AND(CA$14>$C757,CA$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CA$14-$C757-1),0)","v":0},{"$f":" CA757   -    IF(AND(CB$14>$C757,CB$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CB$14-$C757-1),0)","v":0},{"$f":" CB757   -    IF(AND(CC$14>$C757,CC$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CC$14-$C757-1),0)","v":0},{"$f":" CC757   -    IF(AND(CD$14>$C757,CD$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CD$14-$C757-1),0)","v":0},{"$f":" CD757   -    IF(AND(CE$14>$C757,CE$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CE$14-$C757-1),0)","v":0},{"$f":" CE757   -    IF(AND(CF$14>$C757,CF$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CF$14-$C757-1),0)","v":0},{"$f":" CF757   -    IF(AND(CG$14>$C757,CG$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CG$14-$C757-1),0)","v":0},{"$f":" CG757   -    IF(AND(CH$14>$C757,CH$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CH$14-$C757-1),0)","v":0},{"$f":" CH757   -    IF(AND(CI$14>$C757,CI$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CI$14-$C757-1),0)","v":0},{"$f":" CI757   -    IF(AND(CJ$14>$C757,CJ$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CJ$14-$C757-1),0)","v":0},{"$f":" CJ757   -    IF(AND(CK$14>$C757,CK$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CK$14-$C757-1),0)","v":0},{"$f":" CK757   -    IF(AND(CL$14>$C757,CL$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CL$14-$C757-1),0)","v":0},{"$f":" CL757   -    IF(AND(CM$14>$C757,CM$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CM$14-$C757-1),0)","v":0},{"$f":" CM757   -    IF(AND(CN$14>$C757,CN$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CN$14-$C757-1),0)","v":0},{"$f":" CN757   -    IF(AND(CO$14>$C757,CO$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CO$14-$C757-1),0)","v":0},{"$f":" CO757   -    IF(AND(CP$14>$C757,CP$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CP$14-$C757-1),0)","v":0},{"$f":" CP757   -    IF(AND(CQ$14>$C757,CQ$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CQ$14-$C757-1),0)","v":0},{"$f":" CQ757   -    IF(AND(CR$14>$C757,CR$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CR$14-$C757-1),0)","v":0},{"$f":" CR757   -    IF(AND(CS$14>$C757,CS$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CS$14-$C757-1),0)","v":0},{"$f":" CS757   -    IF(AND(CT$14>$C757,CT$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CT$14-$C757-1),0)","v":0},{"$f":" CT757   -    IF(AND(CU$14>$C757,CU$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CU$14-$C757-1),0)","v":0},{"$f":" CU757   -    IF(AND(CV$14>$C757,CV$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CV$14-$C757-1),0)","v":0},{"$f":" CV757   -    IF(AND(CW$14>$C757,CW$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CW$14-$C757-1),0)","v":0},{"$f":" CW757   -    IF(AND(CX$14>$C757,CX$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CX$14-$C757-1),0)","v":0},{"$f":" CX757   -    IF(AND(CY$14>$C757,CY$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CY$14-$C757-1),0)","v":0},{"$f":" CY757   -    IF(AND(CZ$14>$C757,CZ$14-$C757<$C$5),OFFSET(Input!$BJ757,0,CZ$14-$C757-1),0)","v":0},{"$f":" CZ757   -    IF(AND(DA$14>$C757,DA$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DA$14-$C757-1),0)","v":0},{"$f":" DA757   -    IF(AND(DB$14>$C757,DB$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DB$14-$C757-1),0)","v":0},{"$f":" DB757   -    IF(AND(DC$14>$C757,DC$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DC$14-$C757-1),0)","v":0},{"$f":" DC757   -    IF(AND(DD$14>$C757,DD$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DD$14-$C757-1),0)","v":0},{"$f":" DD757   -    IF(AND(DE$14>$C757,DE$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DE$14-$C757-1),0)","v":0},{"$f":" DE757   -    IF(AND(DF$14>$C757,DF$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DF$14-$C757-1),0)","v":0},{"$f":" DF757   -    IF(AND(DG$14>$C757,DG$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DG$14-$C757-1),0)","v":0},{"$f":" DG757   -    IF(AND(DH$14>$C757,DH$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DH$14-$C757-1),0)","v":0},{"$f":" DH757   -    IF(AND(DI$14>$C757,DI$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DI$14-$C757-1),0)","v":0},{"$f":" DI757   -    IF(AND(DJ$14>$C757,DJ$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DJ$14-$C757-1),0)","v":0},{"$f":" DJ757   -    IF(AND(DK$14>$C757,DK$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DK$14-$C757-1),0)","v":0},{"$f":" DK757   -    IF(AND(DL$14>$C757,DL$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DL$14-$C757-1),0)","v":0},{"$f":" DL757   -    IF(AND(DM$14>$C757,DM$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DM$14-$C757-1),0)","v":0},{"$f":" DM757   -    IF(AND(DN$14>$C757,DN$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DN$14-$C757-1),0)","v":0},{"$f":" DN757   -    IF(AND(DO$14>$C757,DO$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DO$14-$C757-1),0)","v":0},{"$f":" DO757   -    IF(AND(DP$14>$C757,DP$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DP$14-$C757-1),0)","v":0},{"$f":" DP757   -    IF(AND(DQ$14>$C757,DQ$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DQ$14-$C757-1),0)","v":0},{"$f":" DQ757   -    IF(AND(DR$14>$C757,DR$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DR$14-$C757-1),0)","v":0},{"$f":" DR757   -    IF(AND(DS$14>$C757,DS$14-$C757<$C$5),OFFSET(Input!$BJ757,0,DS$14-$C757-1),0)","v":0}]
[{"$f":"Calcs!A795","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E795),1,Calcs!E795)*Periods,0)","v":0},{"$f":"ROUND(MAX(B795,Input!Z795*Periods),0)","v":0},null,null,0,{"$f":" F795   -    IF(AND(G$14>$C795,G$14-$C795<$C$5),OFFSET(Input!$BJ795,0,G$14-$C795-1),0)","v":0},{"$f":" G795   -    IF(AND(H$14>$C795,H$14-$C795<$C$5),OFFSET(Input!$BJ795,0,H$14-$C795-1),0)","v":0},{"$f":" H795   -    IF(AND(I$14>$C795,I$14-$C795<$C$5),OFFSET(Input!$BJ795,0,I$14-$C795-1),0)","v":0},{"$f":" I795   -    IF(AND(J$14>$C795,J$14-$C795<$C$5),OFFSET(Input!$BJ795,0,J$14-$C795-1),0)","v":0},{"$f":" J795   -    IF(AND(K$14>$C795,K$14-$C795<$C$5),OFFSET(Input!$BJ795,0,K$14-$C795-1),0)","v":0},{"$f":" K795   -    IF(AND(L$14>$C795,L$14-$C795<$C$5),OFFSET(Input!$BJ795,0,L$14-$C795-1),0)","v":0},{"$f":" L795   -    IF(AND(M$14>$C795,M$14-$C795<$C$5),OFFSET(Input!$BJ795,0,M$14-$C795-1),0)","v":0},{"$f":" M795   -    IF(AND(N$14>$C795,N$14-$C795<$C$5),OFFSET(Input!$BJ795,0,N$14-$C795-1),0)","v":0},{"$f":" N795   -    IF(AND(O$14>$C795,O$14-$C795<$C$5),OFFSET(Input!$BJ795,0,O$14-$C795-1),0)","v":0},{"$f":" O795   -    IF(AND(P$14>$C795,P$14-$C795<$C$5),OFFSET(Input!$BJ795,0,P$14-$C795-1),0)","v":0},{"$f":" P795   -    IF(AND(Q$14>$C795,Q$14-$C795<$C$5),OFFSET(Input!$BJ795,0,Q$14-$C795-1),0)","v":0},{"$f":" Q795   -    IF(AND(R$14>$C795,R$14-$C795<$C$5),OFFSET(Input!$BJ795,0,R$14-$C795-1),0)","v":0},{"$f":" R795   -    IF(AND(S$14>$C795,S$14-$C795<$C$5),OFFSET(Input!$BJ795,0,S$14-$C795-1),0)","v":0},{"$f":" S795   -    IF(AND(T$14>$C795,T$14-$C795<$C$5),OFFSET(Input!$BJ795,0,T$14-$C795-1),0)","v":0},{"$f":" T795   -    IF(AND(U$14>$C795,U$14-$C795<$C$5),OFFSET(Input!$BJ795,0,U$14-$C795-1),0)","v":0},{"$f":" U795   -    IF(AND(V$14>$C795,V$14-$C795<$C$5),OFFSET(Input!$BJ795,0,V$14-$C795-1),0)","v":0},{"$f":" V795   -    IF(AND(W$14>$C795,W$14-$C795<$C$5),OFFSET(Input!$BJ795,0,W$14-$C795-1),0)","v":0},{"$f":" W795   -    IF(AND(X$14>$C795,X$14-$C795<$C$5),OFFSET(Input!$BJ795,0,X$14-$C795-1),0)","v":0},{"$f":" X795   -    IF(AND(Y$14>$C795,Y$14-$C795<$C$5),OFFSET(Input!$BJ795,0,Y$14-$C795-1),0)","v":0},{"$f":" Y795   -    IF(AND(Z$14>$C795,Z$14-$C795<$C$5),OFFSET(Input!$BJ795,0,Z$14-$C795-1),0)","v":0},{"$f":" Z795   -    IF(AND(AA$14>$C795,AA$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AA$14-$C795-1),0)","v":0},{"$f":" AA795   -    IF(AND(AB$14>$C795,AB$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AB$14-$C795-1),0)","v":0},{"$f":" AB795   -    IF(AND(AC$14>$C795,AC$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AC$14-$C795-1),0)","v":0},{"$f":" AC795   -    IF(AND(AD$14>$C795,AD$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AD$14-$C795-1),0)","v":0},{"$f":" AD795   -    IF(AND(AE$14>$C795,AE$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AE$14-$C795-1),0)","v":0},{"$f":" AE795   -    IF(AND(AF$14>$C795,AF$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AF$14-$C795-1),0)","v":0},{"$f":" AF795   -    IF(AND(AG$14>$C795,AG$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AG$14-$C795-1),0)","v":0},{"$f":" AG795   -    IF(AND(AH$14>$C795,AH$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AH$14-$C795-1),0)","v":0},{"$f":" AH795   -    IF(AND(AI$14>$C795,AI$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AI$14-$C795-1),0)","v":0},{"$f":" AI795   -    IF(AND(AJ$14>$C795,AJ$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AJ$14-$C795-1),0)","v":0},{"$f":" AJ795   -    IF(AND(AK$14>$C795,AK$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AK$14-$C795-1),0)","v":0},{"$f":" AK795   -    IF(AND(AL$14>$C795,AL$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AL$14-$C795-1),0)","v":0},{"$f":" AL795   -    IF(AND(AM$14>$C795,AM$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AM$14-$C795-1),0)","v":0},{"$f":" AM795   -    IF(AND(AN$14>$C795,AN$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AN$14-$C795-1),0)","v":0},{"$f":" AN795   -    IF(AND(AO$14>$C795,AO$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AO$14-$C795-1),0)","v":0},{"$f":" AO795   -    IF(AND(AP$14>$C795,AP$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AP$14-$C795-1),0)","v":0},{"$f":" AP795   -    IF(AND(AQ$14>$C795,AQ$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AQ$14-$C795-1),0)","v":0},{"$f":" AQ795   -    IF(AND(AR$14>$C795,AR$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AR$14-$C795-1),0)","v":0},{"$f":" AR795   -    IF(AND(AS$14>$C795,AS$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AS$14-$C795-1),0)","v":0},{"$f":" AS795   -    IF(AND(AT$14>$C795,AT$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AT$14-$C795-1),0)","v":0},{"$f":" AT795   -    IF(AND(AU$14>$C795,AU$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AU$14-$C795-1),0)","v":0},{"$f":" AU795   -    IF(AND(AV$14>$C795,AV$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AV$14-$C795-1),0)","v":0},{"$f":" AV795   -    IF(AND(AW$14>$C795,AW$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AW$14-$C795-1),0)","v":0},{"$f":" AW795   -    IF(AND(AX$14>$C795,AX$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AX$14-$C795-1),0)","v":0},{"$f":" AX795   -    IF(AND(AY$14>$C795,AY$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AY$14-$C795-1),0)","v":0},{"$f":" AY795   -    IF(AND(AZ$14>$C795,AZ$14-$C795<$C$5),OFFSET(Input!$BJ795,0,AZ$14-$C795-1),0)","v":0},{"$f":" AZ795   -    IF(AND(BA$14>$C795,BA$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BA$14-$C795-1),0)","v":0},{"$f":" BA795   -    IF(AND(BB$14>$C795,BB$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BB$14-$C795-1),0)","v":0},{"$f":" BB795   -    IF(AND(BC$14>$C795,BC$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BC$14-$C795-1),0)","v":0},{"$f":" BC795   -    IF(AND(BD$14>$C795,BD$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BD$14-$C795-1),0)","v":0},{"$f":" BD795   -    IF(AND(BE$14>$C795,BE$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BE$14-$C795-1),0)","v":0},{"$f":" BE795   -    IF(AND(BF$14>$C795,BF$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BF$14-$C795-1),0)","v":0},{"$f":" BF795   -    IF(AND(BG$14>$C795,BG$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BG$14-$C795-1),0)","v":0},{"$f":" BG795   -    IF(AND(BH$14>$C795,BH$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BH$14-$C795-1),0)","v":0},{"$f":" BH795   -    IF(AND(BI$14>$C795,BI$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BI$14-$C795-1),0)","v":0},{"$f":" BI795   -    IF(AND(BJ$14>$C795,BJ$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BJ$14-$C795-1),0)","v":0},{"$f":" BJ795   -    IF(AND(BK$14>$C795,BK$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BK$14-$C795-1),0)","v":0},{"$f":" BK795   -    IF(AND(BL$14>$C795,BL$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BL$14-$C795-1),0)","v":0},{"$f":" BL795   -    IF(AND(BM$14>$C795,BM$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BM$14-$C795-1),0)","v":0},{"$f":" BM795   -    IF(AND(BN$14>$C795,BN$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BN$14-$C795-1),0)","v":0},{"$f":" BN795   -    IF(AND(BO$14>$C795,BO$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BO$14-$C795-1),0)","v":0},{"$f":" BO795   -    IF(AND(BP$14>$C795,BP$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BP$14-$C795-1),0)","v":0},{"$f":" BP795   -    IF(AND(BQ$14>$C795,BQ$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BQ$14-$C795-1),0)","v":0},{"$f":" BQ795   -    IF(AND(BR$14>$C795,BR$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BR$14-$C795-1),0)","v":0},{"$f":" BR795   -    IF(AND(BS$14>$C795,BS$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BS$14-$C795-1),0)","v":0},{"$f":" BS795   -    IF(AND(BT$14>$C795,BT$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BT$14-$C795-1),0)","v":0},{"$f":" BT795   -    IF(AND(BU$14>$C795,BU$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BU$14-$C795-1),0)","v":0},{"$f":" BU795   -    IF(AND(BV$14>$C795,BV$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BV$14-$C795-1),0)","v":0},{"$f":" BV795   -    IF(AND(BW$14>$C795,BW$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BW$14-$C795-1),0)","v":0},{"$f":" BW795   -    IF(AND(BX$14>$C795,BX$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BX$14-$C795-1),0)","v":0},{"$f":" BX795   -    IF(AND(BY$14>$C795,BY$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BY$14-$C795-1),0)","v":0},{"$f":" BY795   -    IF(AND(BZ$14>$C795,BZ$14-$C795<$C$5),OFFSET(Input!$BJ795,0,BZ$14-$C795-1),0)","v":0},{"$f":" BZ795   -    IF(AND(CA$14>$C795,CA$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CA$14-$C795-1),0)","v":0},{"$f":" CA795   -    IF(AND(CB$14>$C795,CB$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CB$14-$C795-1),0)","v":0},{"$f":" CB795   -    IF(AND(CC$14>$C795,CC$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CC$14-$C795-1),0)","v":0},{"$f":" CC795   -    IF(AND(CD$14>$C795,CD$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CD$14-$C795-1),0)","v":0},{"$f":" CD795   -    IF(AND(CE$14>$C795,CE$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CE$14-$C795-1),0)","v":0},{"$f":" CE795   -    IF(AND(CF$14>$C795,CF$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CF$14-$C795-1),0)","v":0},{"$f":" CF795   -    IF(AND(CG$14>$C795,CG$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CG$14-$C795-1),0)","v":0},{"$f":" CG795   -    IF(AND(CH$14>$C795,CH$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CH$14-$C795-1),0)","v":0},{"$f":" CH795   -    IF(AND(CI$14>$C795,CI$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CI$14-$C795-1),0)","v":0},{"$f":" CI795   -    IF(AND(CJ$14>$C795,CJ$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CJ$14-$C795-1),0)","v":0},{"$f":" CJ795   -    IF(AND(CK$14>$C795,CK$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CK$14-$C795-1),0)","v":0},{"$f":" CK795   -    IF(AND(CL$14>$C795,CL$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CL$14-$C795-1),0)","v":0},{"$f":" CL795   -    IF(AND(CM$14>$C795,CM$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CM$14-$C795-1),0)","v":0},{"$f":" CM795   -    IF(AND(CN$14>$C795,CN$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CN$14-$C795-1),0)","v":0},{"$f":" CN795   -    IF(AND(CO$14>$C795,CO$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CO$14-$C795-1),0)","v":0},{"$f":" CO795   -    IF(AND(CP$14>$C795,CP$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CP$14-$C795-1),0)","v":0},{"$f":" CP795   -    IF(AND(CQ$14>$C795,CQ$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CQ$14-$C795-1),0)","v":0},{"$f":" CQ795   -    IF(AND(CR$14>$C795,CR$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CR$14-$C795-1),0)","v":0},{"$f":" CR795   -    IF(AND(CS$14>$C795,CS$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CS$14-$C795-1),0)","v":0},{"$f":" CS795   -    IF(AND(CT$14>$C795,CT$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CT$14-$C795-1),0)","v":0},{"$f":" CT795   -    IF(AND(CU$14>$C795,CU$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CU$14-$C795-1),0)","v":0},{"$f":" CU795   -    IF(AND(CV$14>$C795,CV$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CV$14-$C795-1),0)","v":0},{"$f":" CV795   -    IF(AND(CW$14>$C795,CW$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CW$14-$C795-1),0)","v":0},{"$f":" CW795   -    IF(AND(CX$14>$C795,CX$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CX$14-$C795-1),0)","v":0},{"$f":" CX795   -    IF(AND(CY$14>$C795,CY$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CY$14-$C795-1),0)","v":0},{"$f":" CY795   -    IF(AND(CZ$14>$C795,CZ$14-$C795<$C$5),OFFSET(Input!$BJ795,0,CZ$14-$C795-1),0)","v":0},{"$f":" CZ795   -    IF(AND(DA$14>$C795,DA$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DA$14-$C795-1),0)","v":0},{"$f":" DA795   -    IF(AND(DB$14>$C795,DB$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DB$14-$C795-1),0)","v":0},{"$f":" DB795   -    IF(AND(DC$14>$C795,DC$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DC$14-$C795-1),0)","v":0},{"$f":" DC795   -    IF(AND(DD$14>$C795,DD$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DD$14-$C795-1),0)","v":0},{"$f":" DD795   -    IF(AND(DE$14>$C795,DE$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DE$14-$C795-1),0)","v":0},{"$f":" DE795   -    IF(AND(DF$14>$C795,DF$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DF$14-$C795-1),0)","v":0},{"$f":" DF795   -    IF(AND(DG$14>$C795,DG$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DG$14-$C795-1),0)","v":0},{"$f":" DG795   -    IF(AND(DH$14>$C795,DH$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DH$14-$C795-1),0)","v":0},{"$f":" DH795   -    IF(AND(DI$14>$C795,DI$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DI$14-$C795-1),0)","v":0},{"$f":" DI795   -    IF(AND(DJ$14>$C795,DJ$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DJ$14-$C795-1),0)","v":0},{"$f":" DJ795   -    IF(AND(DK$14>$C795,DK$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DK$14-$C795-1),0)","v":0},{"$f":" DK795   -    IF(AND(DL$14>$C795,DL$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DL$14-$C795-1),0)","v":0},{"$f":" DL795   -    IF(AND(DM$14>$C795,DM$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DM$14-$C795-1),0)","v":0},{"$f":" DM795   -    IF(AND(DN$14>$C795,DN$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DN$14-$C795-1),0)","v":0},{"$f":" DN795   -    IF(AND(DO$14>$C795,DO$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DO$14-$C795-1),0)","v":0},{"$f":" DO795   -    IF(AND(DP$14>$C795,DP$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DP$14-$C795-1),0)","v":0},{"$f":" DP795   -    IF(AND(DQ$14>$C795,DQ$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DQ$14-$C795-1),0)","v":0},{"$f":" DQ795   -    IF(AND(DR$14>$C795,DR$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DR$14-$C795-1),0)","v":0},{"$f":" DR795   -    IF(AND(DS$14>$C795,DS$14-$C795<$C$5),OFFSET(Input!$BJ795,0,DS$14-$C795-1),0)","v":0}]
[{"$f":"Calcs!A822","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E822),1,Calcs!E822)*Periods,0)","v":0},{"$f":"ROUND(MAX(B822,Input!Z822*Periods),0)","v":0},null,null,0,{"$f":" F822   -    IF(AND(G$14>$C822,G$14-$C822<$C$5),OFFSET(Input!$BJ822,0,G$14-$C822-1),0)","v":0},{"$f":" G822   -    IF(AND(H$14>$C822,H$14-$C822<$C$5),OFFSET(Input!$BJ822,0,H$14-$C822-1),0)","v":0},{"$f":" H822   -    IF(AND(I$14>$C822,I$14-$C822<$C$5),OFFSET(Input!$BJ822,0,I$14-$C822-1),0)","v":0},{"$f":" I822   -    IF(AND(J$14>$C822,J$14-$C822<$C$5),OFFSET(Input!$BJ822,0,J$14-$C822-1),0)","v":0},{"$f":" J822   -    IF(AND(K$14>$C822,K$14-$C822<$C$5),OFFSET(Input!$BJ822,0,K$14-$C822-1),0)","v":0},{"$f":" K822   -    IF(AND(L$14>$C822,L$14-$C822<$C$5),OFFSET(Input!$BJ822,0,L$14-$C822-1),0)","v":0},{"$f":" L822   -    IF(AND(M$14>$C822,M$14-$C822<$C$5),OFFSET(Input!$BJ822,0,M$14-$C822-1),0)","v":0},{"$f":" M822   -    IF(AND(N$14>$C822,N$14-$C822<$C$5),OFFSET(Input!$BJ822,0,N$14-$C822-1),0)","v":0},{"$f":" N822   -    IF(AND(O$14>$C822,O$14-$C822<$C$5),OFFSET(Input!$BJ822,0,O$14-$C822-1),0)","v":0},{"$f":" O822   -    IF(AND(P$14>$C822,P$14-$C822<$C$5),OFFSET(Input!$BJ822,0,P$14-$C822-1),0)","v":0},{"$f":" P822   -    IF(AND(Q$14>$C822,Q$14-$C822<$C$5),OFFSET(Input!$BJ822,0,Q$14-$C822-1),0)","v":0},{"$f":" Q822   -    IF(AND(R$14>$C822,R$14-$C822<$C$5),OFFSET(Input!$BJ822,0,R$14-$C822-1),0)","v":0},{"$f":" R822   -    IF(AND(S$14>$C822,S$14-$C822<$C$5),OFFSET(Input!$BJ822,0,S$14-$C822-1),0)","v":0},{"$f":" S822   -    IF(AND(T$14>$C822,T$14-$C822<$C$5),OFFSET(Input!$BJ822,0,T$14-$C822-1),0)","v":0},{"$f":" T822   -    IF(AND(U$14>$C822,U$14-$C822<$C$5),OFFSET(Input!$BJ822,0,U$14-$C822-1),0)","v":0},{"$f":" U822   -    IF(AND(V$14>$C822,V$14-$C822<$C$5),OFFSET(Input!$BJ822,0,V$14-$C822-1),0)","v":0},{"$f":" V822   -    IF(AND(W$14>$C822,W$14-$C822<$C$5),OFFSET(Input!$BJ822,0,W$14-$C822-1),0)","v":0},{"$f":" W822   -    IF(AND(X$14>$C822,X$14-$C822<$C$5),OFFSET(Input!$BJ822,0,X$14-$C822-1),0)","v":0},{"$f":" X822   -    IF(AND(Y$14>$C822,Y$14-$C822<$C$5),OFFSET(Input!$BJ822,0,Y$14-$C822-1),0)","v":0},{"$f":" Y822   -    IF(AND(Z$14>$C822,Z$14-$C822<$C$5),OFFSET(Input!$BJ822,0,Z$14-$C822-1),0)","v":0},{"$f":" Z822   -    IF(AND(AA$14>$C822,AA$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AA$14-$C822-1),0)","v":0},{"$f":" AA822   -    IF(AND(AB$14>$C822,AB$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AB$14-$C822-1),0)","v":0},{"$f":" AB822   -    IF(AND(AC$14>$C822,AC$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AC$14-$C822-1),0)","v":0},{"$f":" AC822   -    IF(AND(AD$14>$C822,AD$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AD$14-$C822-1),0)","v":0},{"$f":" AD822   -    IF(AND(AE$14>$C822,AE$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AE$14-$C822-1),0)","v":0},{"$f":" AE822   -    IF(AND(AF$14>$C822,AF$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AF$14-$C822-1),0)","v":0},{"$f":" AF822   -    IF(AND(AG$14>$C822,AG$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AG$14-$C822-1),0)","v":0},{"$f":" AG822   -    IF(AND(AH$14>$C822,AH$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AH$14-$C822-1),0)","v":0},{"$f":" AH822   -    IF(AND(AI$14>$C822,AI$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AI$14-$C822-1),0)","v":0},{"$f":" AI822   -    IF(AND(AJ$14>$C822,AJ$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AJ$14-$C822-1),0)","v":0},{"$f":" AJ822   -    IF(AND(AK$14>$C822,AK$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AK$14-$C822-1),0)","v":0},{"$f":" AK822   -    IF(AND(AL$14>$C822,AL$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AL$14-$C822-1),0)","v":0},{"$f":" AL822   -    IF(AND(AM$14>$C822,AM$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AM$14-$C822-1),0)","v":0},{"$f":" AM822   -    IF(AND(AN$14>$C822,AN$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AN$14-$C822-1),0)","v":0},{"$f":" AN822   -    IF(AND(AO$14>$C822,AO$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AO$14-$C822-1),0)","v":0},{"$f":" AO822   -    IF(AND(AP$14>$C822,AP$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AP$14-$C822-1),0)","v":0},{"$f":" AP822   -    IF(AND(AQ$14>$C822,AQ$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AQ$14-$C822-1),0)","v":0},{"$f":" AQ822   -    IF(AND(AR$14>$C822,AR$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AR$14-$C822-1),0)","v":0},{"$f":" AR822   -    IF(AND(AS$14>$C822,AS$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AS$14-$C822-1),0)","v":0},{"$f":" AS822   -    IF(AND(AT$14>$C822,AT$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AT$14-$C822-1),0)","v":0},{"$f":" AT822   -    IF(AND(AU$14>$C822,AU$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AU$14-$C822-1),0)","v":0},{"$f":" AU822   -    IF(AND(AV$14>$C822,AV$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AV$14-$C822-1),0)","v":0},{"$f":" AV822   -    IF(AND(AW$14>$C822,AW$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AW$14-$C822-1),0)","v":0},{"$f":" AW822   -    IF(AND(AX$14>$C822,AX$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AX$14-$C822-1),0)","v":0},{"$f":" AX822   -    IF(AND(AY$14>$C822,AY$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AY$14-$C822-1),0)","v":0},{"$f":" AY822   -    IF(AND(AZ$14>$C822,AZ$14-$C822<$C$5),OFFSET(Input!$BJ822,0,AZ$14-$C822-1),0)","v":0},{"$f":" AZ822   -    IF(AND(BA$14>$C822,BA$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BA$14-$C822-1),0)","v":0},{"$f":" BA822   -    IF(AND(BB$14>$C822,BB$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BB$14-$C822-1),0)","v":0},{"$f":" BB822   -    IF(AND(BC$14>$C822,BC$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BC$14-$C822-1),0)","v":0},{"$f":" BC822   -    IF(AND(BD$14>$C822,BD$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BD$14-$C822-1),0)","v":0},{"$f":" BD822   -    IF(AND(BE$14>$C822,BE$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BE$14-$C822-1),0)","v":0},{"$f":" BE822   -    IF(AND(BF$14>$C822,BF$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BF$14-$C822-1),0)","v":0},{"$f":" BF822   -    IF(AND(BG$14>$C822,BG$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BG$14-$C822-1),0)","v":0},{"$f":" BG822   -    IF(AND(BH$14>$C822,BH$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BH$14-$C822-1),0)","v":0},{"$f":" BH822   -    IF(AND(BI$14>$C822,BI$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BI$14-$C822-1),0)","v":0},{"$f":" BI822   -    IF(AND(BJ$14>$C822,BJ$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BJ$14-$C822-1),0)","v":0},{"$f":" BJ822   -    IF(AND(BK$14>$C822,BK$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BK$14-$C822-1),0)","v":0},{"$f":" BK822   -    IF(AND(BL$14>$C822,BL$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BL$14-$C822-1),0)","v":0},{"$f":" BL822   -    IF(AND(BM$14>$C822,BM$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BM$14-$C822-1),0)","v":0},{"$f":" BM822   -    IF(AND(BN$14>$C822,BN$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BN$14-$C822-1),0)","v":0},{"$f":" BN822   -    IF(AND(BO$14>$C822,BO$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BO$14-$C822-1),0)","v":0},{"$f":" BO822   -    IF(AND(BP$14>$C822,BP$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BP$14-$C822-1),0)","v":0},{"$f":" BP822   -    IF(AND(BQ$14>$C822,BQ$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BQ$14-$C822-1),0)","v":0},{"$f":" BQ822   -    IF(AND(BR$14>$C822,BR$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BR$14-$C822-1),0)","v":0},{"$f":" BR822   -    IF(AND(BS$14>$C822,BS$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BS$14-$C822-1),0)","v":0},{"$f":" BS822   -    IF(AND(BT$14>$C822,BT$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BT$14-$C822-1),0)","v":0},{"$f":" BT822   -    IF(AND(BU$14>$C822,BU$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BU$14-$C822-1),0)","v":0},{"$f":" BU822   -    IF(AND(BV$14>$C822,BV$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BV$14-$C822-1),0)","v":0},{"$f":" BV822   -    IF(AND(BW$14>$C822,BW$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BW$14-$C822-1),0)","v":0},{"$f":" BW822   -    IF(AND(BX$14>$C822,BX$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BX$14-$C822-1),0)","v":0},{"$f":" BX822   -    IF(AND(BY$14>$C822,BY$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BY$14-$C822-1),0)","v":0},{"$f":" BY822   -    IF(AND(BZ$14>$C822,BZ$14-$C822<$C$5),OFFSET(Input!$BJ822,0,BZ$14-$C822-1),0)","v":0},{"$f":" BZ822   -    IF(AND(CA$14>$C822,CA$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CA$14-$C822-1),0)","v":0},{"$f":" CA822   -    IF(AND(CB$14>$C822,CB$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CB$14-$C822-1),0)","v":0},{"$f":" CB822   -    IF(AND(CC$14>$C822,CC$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CC$14-$C822-1),0)","v":0},{"$f":" CC822   -    IF(AND(CD$14>$C822,CD$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CD$14-$C822-1),0)","v":0},{"$f":" CD822   -    IF(AND(CE$14>$C822,CE$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CE$14-$C822-1),0)","v":0},{"$f":" CE822   -    IF(AND(CF$14>$C822,CF$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CF$14-$C822-1),0)","v":0},{"$f":" CF822   -    IF(AND(CG$14>$C822,CG$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CG$14-$C822-1),0)","v":0},{"$f":" CG822   -    IF(AND(CH$14>$C822,CH$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CH$14-$C822-1),0)","v":0},{"$f":" CH822   -    IF(AND(CI$14>$C822,CI$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CI$14-$C822-1),0)","v":0},{"$f":" CI822   -    IF(AND(CJ$14>$C822,CJ$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CJ$14-$C822-1),0)","v":0},{"$f":" CJ822   -    IF(AND(CK$14>$C822,CK$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CK$14-$C822-1),0)","v":0},{"$f":" CK822   -    IF(AND(CL$14>$C822,CL$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CL$14-$C822-1),0)","v":0},{"$f":" CL822   -    IF(AND(CM$14>$C822,CM$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CM$14-$C822-1),0)","v":0},{"$f":" CM822   -    IF(AND(CN$14>$C822,CN$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CN$14-$C822-1),0)","v":0},{"$f":" CN822   -    IF(AND(CO$14>$C822,CO$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CO$14-$C822-1),0)","v":0},{"$f":" CO822   -    IF(AND(CP$14>$C822,CP$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CP$14-$C822-1),0)","v":0},{"$f":" CP822   -    IF(AND(CQ$14>$C822,CQ$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CQ$14-$C822-1),0)","v":0},{"$f":" CQ822   -    IF(AND(CR$14>$C822,CR$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CR$14-$C822-1),0)","v":0},{"$f":" CR822   -    IF(AND(CS$14>$C822,CS$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CS$14-$C822-1),0)","v":0},{"$f":" CS822   -    IF(AND(CT$14>$C822,CT$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CT$14-$C822-1),0)","v":0},{"$f":" CT822   -    IF(AND(CU$14>$C822,CU$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CU$14-$C822-1),0)","v":0},{"$f":" CU822   -    IF(AND(CV$14>$C822,CV$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CV$14-$C822-1),0)","v":0},{"$f":" CV822   -    IF(AND(CW$14>$C822,CW$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CW$14-$C822-1),0)","v":0},{"$f":" CW822   -    IF(AND(CX$14>$C822,CX$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CX$14-$C822-1),0)","v":0},{"$f":" CX822   -    IF(AND(CY$14>$C822,CY$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CY$14-$C822-1),0)","v":0},{"$f":" CY822   -    IF(AND(CZ$14>$C822,CZ$14-$C822<$C$5),OFFSET(Input!$BJ822,0,CZ$14-$C822-1),0)","v":0},{"$f":" CZ822   -    IF(AND(DA$14>$C822,DA$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DA$14-$C822-1),0)","v":0},{"$f":" DA822   -    IF(AND(DB$14>$C822,DB$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DB$14-$C822-1),0)","v":0},{"$f":" DB822   -    IF(AND(DC$14>$C822,DC$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DC$14-$C822-1),0)","v":0},{"$f":" DC822   -    IF(AND(DD$14>$C822,DD$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DD$14-$C822-1),0)","v":0},{"$f":" DD822   -    IF(AND(DE$14>$C822,DE$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DE$14-$C822-1),0)","v":0},{"$f":" DE822   -    IF(AND(DF$14>$C822,DF$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DF$14-$C822-1),0)","v":0},{"$f":" DF822   -    IF(AND(DG$14>$C822,DG$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DG$14-$C822-1),0)","v":0},{"$f":" DG822   -    IF(AND(DH$14>$C822,DH$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DH$14-$C822-1),0)","v":0},{"$f":" DH822   -    IF(AND(DI$14>$C822,DI$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DI$14-$C822-1),0)","v":0},{"$f":" DI822   -    IF(AND(DJ$14>$C822,DJ$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DJ$14-$C822-1),0)","v":0},{"$f":" DJ822   -    IF(AND(DK$14>$C822,DK$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DK$14-$C822-1),0)","v":0},{"$f":" DK822   -    IF(AND(DL$14>$C822,DL$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DL$14-$C822-1),0)","v":0},{"$f":" DL822   -    IF(AND(DM$14>$C822,DM$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DM$14-$C822-1),0)","v":0},{"$f":" DM822   -    IF(AND(DN$14>$C822,DN$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DN$14-$C822-1),0)","v":0},{"$f":" DN822   -    IF(AND(DO$14>$C822,DO$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DO$14-$C822-1),0)","v":0},{"$f":" DO822   -    IF(AND(DP$14>$C822,DP$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DP$14-$C822-1),0)","v":0},{"$f":" DP822   -    IF(AND(DQ$14>$C822,DQ$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DQ$14-$C822-1),0)","v":0},{"$f":" DQ822   -    IF(AND(DR$14>$C822,DR$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DR$14-$C822-1),0)","v":0},{"$f":" DR822   -    IF(AND(DS$14>$C822,DS$14-$C822<$C$5),OFFSET(Input!$BJ822,0,DS$14-$C822-1),0)","v":0}]
[{"$f":"Calcs!A852","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E852),1,Calcs!E852)*Periods,0)","v":0},{"$f":"ROUND(MAX(B852,Input!Z852*Periods),0)","v":0},null,null,0,{"$f":" F852   -    IF(AND(G$14>$C852,G$14-$C852<$C$5),OFFSET(Input!$BJ852,0,G$14-$C852-1),0)","v":0},{"$f":" G852   -    IF(AND(H$14>$C852,H$14-$C852<$C$5),OFFSET(Input!$BJ852,0,H$14-$C852-1),0)","v":0},{"$f":" H852   -    IF(AND(I$14>$C852,I$14-$C852<$C$5),OFFSET(Input!$BJ852,0,I$14-$C852-1),0)","v":0},{"$f":" I852   -    IF(AND(J$14>$C852,J$14-$C852<$C$5),OFFSET(Input!$BJ852,0,J$14-$C852-1),0)","v":0},{"$f":" J852   -    IF(AND(K$14>$C852,K$14-$C852<$C$5),OFFSET(Input!$BJ852,0,K$14-$C852-1),0)","v":0},{"$f":" K852   -    IF(AND(L$14>$C852,L$14-$C852<$C$5),OFFSET(Input!$BJ852,0,L$14-$C852-1),0)","v":0},{"$f":" L852   -    IF(AND(M$14>$C852,M$14-$C852<$C$5),OFFSET(Input!$BJ852,0,M$14-$C852-1),0)","v":0},{"$f":" M852   -    IF(AND(N$14>$C852,N$14-$C852<$C$5),OFFSET(Input!$BJ852,0,N$14-$C852-1),0)","v":0},{"$f":" N852   -    IF(AND(O$14>$C852,O$14-$C852<$C$5),OFFSET(Input!$BJ852,0,O$14-$C852-1),0)","v":0},{"$f":" O852   -    IF(AND(P$14>$C852,P$14-$C852<$C$5),OFFSET(Input!$BJ852,0,P$14-$C852-1),0)","v":0},{"$f":" P852   -    IF(AND(Q$14>$C852,Q$14-$C852<$C$5),OFFSET(Input!$BJ852,0,Q$14-$C852-1),0)","v":0},{"$f":" Q852   -    IF(AND(R$14>$C852,R$14-$C852<$C$5),OFFSET(Input!$BJ852,0,R$14-$C852-1),0)","v":0},{"$f":" R852   -    IF(AND(S$14>$C852,S$14-$C852<$C$5),OFFSET(Input!$BJ852,0,S$14-$C852-1),0)","v":0},{"$f":" S852   -    IF(AND(T$14>$C852,T$14-$C852<$C$5),OFFSET(Input!$BJ852,0,T$14-$C852-1),0)","v":0},{"$f":" T852   -    IF(AND(U$14>$C852,U$14-$C852<$C$5),OFFSET(Input!$BJ852,0,U$14-$C852-1),0)","v":0},{"$f":" U852   -    IF(AND(V$14>$C852,V$14-$C852<$C$5),OFFSET(Input!$BJ852,0,V$14-$C852-1),0)","v":0},{"$f":" V852   -    IF(AND(W$14>$C852,W$14-$C852<$C$5),OFFSET(Input!$BJ852,0,W$14-$C852-1),0)","v":0},{"$f":" W852   -    IF(AND(X$14>$C852,X$14-$C852<$C$5),OFFSET(Input!$BJ852,0,X$14-$C852-1),0)","v":0},{"$f":" X852   -    IF(AND(Y$14>$C852,Y$14-$C852<$C$5),OFFSET(Input!$BJ852,0,Y$14-$C852-1),0)","v":0},{"$f":" Y852   -    IF(AND(Z$14>$C852,Z$14-$C852<$C$5),OFFSET(Input!$BJ852,0,Z$14-$C852-1),0)","v":0},{"$f":" Z852   -    IF(AND(AA$14>$C852,AA$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AA$14-$C852-1),0)","v":0},{"$f":" AA852   -    IF(AND(AB$14>$C852,AB$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AB$14-$C852-1),0)","v":0},{"$f":" AB852   -    IF(AND(AC$14>$C852,AC$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AC$14-$C852-1),0)","v":0},{"$f":" AC852   -    IF(AND(AD$14>$C852,AD$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AD$14-$C852-1),0)","v":0},{"$f":" AD852   -    IF(AND(AE$14>$C852,AE$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AE$14-$C852-1),0)","v":0},{"$f":" AE852   -    IF(AND(AF$14>$C852,AF$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AF$14-$C852-1),0)","v":0},{"$f":" AF852   -    IF(AND(AG$14>$C852,AG$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AG$14-$C852-1),0)","v":0},{"$f":" AG852   -    IF(AND(AH$14>$C852,AH$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AH$14-$C852-1),0)","v":0},{"$f":" AH852   -    IF(AND(AI$14>$C852,AI$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AI$14-$C852-1),0)","v":0},{"$f":" AI852   -    IF(AND(AJ$14>$C852,AJ$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AJ$14-$C852-1),0)","v":0},{"$f":" AJ852   -    IF(AND(AK$14>$C852,AK$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AK$14-$C852-1),0)","v":0},{"$f":" AK852   -    IF(AND(AL$14>$C852,AL$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AL$14-$C852-1),0)","v":0},{"$f":" AL852   -    IF(AND(AM$14>$C852,AM$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AM$14-$C852-1),0)","v":0},{"$f":" AM852   -    IF(AND(AN$14>$C852,AN$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AN$14-$C852-1),0)","v":0},{"$f":" AN852   -    IF(AND(AO$14>$C852,AO$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AO$14-$C852-1),0)","v":0},{"$f":" AO852   -    IF(AND(AP$14>$C852,AP$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AP$14-$C852-1),0)","v":0},{"$f":" AP852   -    IF(AND(AQ$14>$C852,AQ$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AQ$14-$C852-1),0)","v":0},{"$f":" AQ852   -    IF(AND(AR$14>$C852,AR$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AR$14-$C852-1),0)","v":0},{"$f":" AR852   -    IF(AND(AS$14>$C852,AS$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AS$14-$C852-1),0)","v":0},{"$f":" AS852   -    IF(AND(AT$14>$C852,AT$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AT$14-$C852-1),0)","v":0},{"$f":" AT852   -    IF(AND(AU$14>$C852,AU$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AU$14-$C852-1),0)","v":0},{"$f":" AU852   -    IF(AND(AV$14>$C852,AV$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AV$14-$C852-1),0)","v":0},{"$f":" AV852   -    IF(AND(AW$14>$C852,AW$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AW$14-$C852-1),0)","v":0},{"$f":" AW852   -    IF(AND(AX$14>$C852,AX$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AX$14-$C852-1),0)","v":0},{"$f":" AX852   -    IF(AND(AY$14>$C852,AY$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AY$14-$C852-1),0)","v":0},{"$f":" AY852   -    IF(AND(AZ$14>$C852,AZ$14-$C852<$C$5),OFFSET(Input!$BJ852,0,AZ$14-$C852-1),0)","v":0},{"$f":" AZ852   -    IF(AND(BA$14>$C852,BA$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BA$14-$C852-1),0)","v":0},{"$f":" BA852   -    IF(AND(BB$14>$C852,BB$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BB$14-$C852-1),0)","v":0},{"$f":" BB852   -    IF(AND(BC$14>$C852,BC$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BC$14-$C852-1),0)","v":0},{"$f":" BC852   -    IF(AND(BD$14>$C852,BD$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BD$14-$C852-1),0)","v":0},{"$f":" BD852   -    IF(AND(BE$14>$C852,BE$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BE$14-$C852-1),0)","v":0},{"$f":" BE852   -    IF(AND(BF$14>$C852,BF$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BF$14-$C852-1),0)","v":0},{"$f":" BF852   -    IF(AND(BG$14>$C852,BG$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BG$14-$C852-1),0)","v":0},{"$f":" BG852   -    IF(AND(BH$14>$C852,BH$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BH$14-$C852-1),0)","v":0},{"$f":" BH852   -    IF(AND(BI$14>$C852,BI$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BI$14-$C852-1),0)","v":0},{"$f":" BI852   -    IF(AND(BJ$14>$C852,BJ$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BJ$14-$C852-1),0)","v":0},{"$f":" BJ852   -    IF(AND(BK$14>$C852,BK$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BK$14-$C852-1),0)","v":0},{"$f":" BK852   -    IF(AND(BL$14>$C852,BL$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BL$14-$C852-1),0)","v":0},{"$f":" BL852   -    IF(AND(BM$14>$C852,BM$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BM$14-$C852-1),0)","v":0},{"$f":" BM852   -    IF(AND(BN$14>$C852,BN$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BN$14-$C852-1),0)","v":0},{"$f":" BN852   -    IF(AND(BO$14>$C852,BO$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BO$14-$C852-1),0)","v":0},{"$f":" BO852   -    IF(AND(BP$14>$C852,BP$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BP$14-$C852-1),0)","v":0},{"$f":" BP852   -    IF(AND(BQ$14>$C852,BQ$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BQ$14-$C852-1),0)","v":0},{"$f":" BQ852   -    IF(AND(BR$14>$C852,BR$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BR$14-$C852-1),0)","v":0},{"$f":" BR852   -    IF(AND(BS$14>$C852,BS$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BS$14-$C852-1),0)","v":0},{"$f":" BS852   -    IF(AND(BT$14>$C852,BT$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BT$14-$C852-1),0)","v":0},{"$f":" BT852   -    IF(AND(BU$14>$C852,BU$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BU$14-$C852-1),0)","v":0},{"$f":" BU852   -    IF(AND(BV$14>$C852,BV$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BV$14-$C852-1),0)","v":0},{"$f":" BV852   -    IF(AND(BW$14>$C852,BW$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BW$14-$C852-1),0)","v":0},{"$f":" BW852   -    IF(AND(BX$14>$C852,BX$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BX$14-$C852-1),0)","v":0},{"$f":" BX852   -    IF(AND(BY$14>$C852,BY$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BY$14-$C852-1),0)","v":0},{"$f":" BY852   -    IF(AND(BZ$14>$C852,BZ$14-$C852<$C$5),OFFSET(Input!$BJ852,0,BZ$14-$C852-1),0)","v":0},{"$f":" BZ852   -    IF(AND(CA$14>$C852,CA$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CA$14-$C852-1),0)","v":0},{"$f":" CA852   -    IF(AND(CB$14>$C852,CB$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CB$14-$C852-1),0)","v":0},{"$f":" CB852   -    IF(AND(CC$14>$C852,CC$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CC$14-$C852-1),0)","v":0},{"$f":" CC852   -    IF(AND(CD$14>$C852,CD$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CD$14-$C852-1),0)","v":0},{"$f":" CD852   -    IF(AND(CE$14>$C852,CE$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CE$14-$C852-1),0)","v":0},{"$f":" CE852   -    IF(AND(CF$14>$C852,CF$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CF$14-$C852-1),0)","v":0},{"$f":" CF852   -    IF(AND(CG$14>$C852,CG$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CG$14-$C852-1),0)","v":0},{"$f":" CG852   -    IF(AND(CH$14>$C852,CH$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CH$14-$C852-1),0)","v":0},{"$f":" CH852   -    IF(AND(CI$14>$C852,CI$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CI$14-$C852-1),0)","v":0},{"$f":" CI852   -    IF(AND(CJ$14>$C852,CJ$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CJ$14-$C852-1),0)","v":0},{"$f":" CJ852   -    IF(AND(CK$14>$C852,CK$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CK$14-$C852-1),0)","v":0},{"$f":" CK852   -    IF(AND(CL$14>$C852,CL$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CL$14-$C852-1),0)","v":0},{"$f":" CL852   -    IF(AND(CM$14>$C852,CM$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CM$14-$C852-1),0)","v":0},{"$f":" CM852   -    IF(AND(CN$14>$C852,CN$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CN$14-$C852-1),0)","v":0},{"$f":" CN852   -    IF(AND(CO$14>$C852,CO$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CO$14-$C852-1),0)","v":0},{"$f":" CO852   -    IF(AND(CP$14>$C852,CP$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CP$14-$C852-1),0)","v":0},{"$f":" CP852   -    IF(AND(CQ$14>$C852,CQ$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CQ$14-$C852-1),0)","v":0},{"$f":" CQ852   -    IF(AND(CR$14>$C852,CR$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CR$14-$C852-1),0)","v":0},{"$f":" CR852   -    IF(AND(CS$14>$C852,CS$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CS$14-$C852-1),0)","v":0},{"$f":" CS852   -    IF(AND(CT$14>$C852,CT$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CT$14-$C852-1),0)","v":0},{"$f":" CT852   -    IF(AND(CU$14>$C852,CU$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CU$14-$C852-1),0)","v":0},{"$f":" CU852   -    IF(AND(CV$14>$C852,CV$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CV$14-$C852-1),0)","v":0},{"$f":" CV852   -    IF(AND(CW$14>$C852,CW$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CW$14-$C852-1),0)","v":0},{"$f":" CW852   -    IF(AND(CX$14>$C852,CX$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CX$14-$C852-1),0)","v":0},{"$f":" CX852   -    IF(AND(CY$14>$C852,CY$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CY$14-$C852-1),0)","v":0},{"$f":" CY852   -    IF(AND(CZ$14>$C852,CZ$14-$C852<$C$5),OFFSET(Input!$BJ852,0,CZ$14-$C852-1),0)","v":0},{"$f":" CZ852   -    IF(AND(DA$14>$C852,DA$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DA$14-$C852-1),0)","v":0},{"$f":" DA852   -    IF(AND(DB$14>$C852,DB$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DB$14-$C852-1),0)","v":0},{"$f":" DB852   -    IF(AND(DC$14>$C852,DC$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DC$14-$C852-1),0)","v":0},{"$f":" DC852   -    IF(AND(DD$14>$C852,DD$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DD$14-$C852-1),0)","v":0},{"$f":" DD852   -    IF(AND(DE$14>$C852,DE$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DE$14-$C852-1),0)","v":0},{"$f":" DE852   -    IF(AND(DF$14>$C852,DF$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DF$14-$C852-1),0)","v":0},{"$f":" DF852   -    IF(AND(DG$14>$C852,DG$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DG$14-$C852-1),0)","v":0},{"$f":" DG852   -    IF(AND(DH$14>$C852,DH$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DH$14-$C852-1),0)","v":0},{"$f":" DH852   -    IF(AND(DI$14>$C852,DI$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DI$14-$C852-1),0)","v":0},{"$f":" DI852   -    IF(AND(DJ$14>$C852,DJ$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DJ$14-$C852-1),0)","v":0},{"$f":" DJ852   -    IF(AND(DK$14>$C852,DK$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DK$14-$C852-1),0)","v":0},{"$f":" DK852   -    IF(AND(DL$14>$C852,DL$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DL$14-$C852-1),0)","v":0},{"$f":" DL852   -    IF(AND(DM$14>$C852,DM$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DM$14-$C852-1),0)","v":0},{"$f":" DM852   -    IF(AND(DN$14>$C852,DN$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DN$14-$C852-1),0)","v":0},{"$f":" DN852   -    IF(AND(DO$14>$C852,DO$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DO$14-$C852-1),0)","v":0},{"$f":" DO852   -    IF(AND(DP$14>$C852,DP$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DP$14-$C852-1),0)","v":0},{"$f":" DP852   -    IF(AND(DQ$14>$C852,DQ$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DQ$14-$C852-1),0)","v":0},{"$f":" DQ852   -    IF(AND(DR$14>$C852,DR$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DR$14-$C852-1),0)","v":0},{"$f":" DR852   -    IF(AND(DS$14>$C852,DS$14-$C852<$C$5),OFFSET(Input!$BJ852,0,DS$14-$C852-1),0)","v":0}]
[{"$f":"Calcs!A887","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E887),1,Calcs!E887)*Periods,0)","v":0},{"$f":"ROUND(MAX(B887,Input!Z887*Periods),0)","v":0},null,null,0,{"$f":" F887   -    IF(AND(G$14>$C887,G$14-$C887<$C$5),OFFSET(Input!$BJ887,0,G$14-$C887-1),0)","v":0},{"$f":" G887   -    IF(AND(H$14>$C887,H$14-$C887<$C$5),OFFSET(Input!$BJ887,0,H$14-$C887-1),0)","v":0},{"$f":" H887   -    IF(AND(I$14>$C887,I$14-$C887<$C$5),OFFSET(Input!$BJ887,0,I$14-$C887-1),0)","v":0},{"$f":" I887   -    IF(AND(J$14>$C887,J$14-$C887<$C$5),OFFSET(Input!$BJ887,0,J$14-$C887-1),0)","v":0},{"$f":" J887   -    IF(AND(K$14>$C887,K$14-$C887<$C$5),OFFSET(Input!$BJ887,0,K$14-$C887-1),0)","v":0},{"$f":" K887   -    IF(AND(L$14>$C887,L$14-$C887<$C$5),OFFSET(Input!$BJ887,0,L$14-$C887-1),0)","v":0},{"$f":" L887   -    IF(AND(M$14>$C887,M$14-$C887<$C$5),OFFSET(Input!$BJ887,0,M$14-$C887-1),0)","v":0},{"$f":" M887   -    IF(AND(N$14>$C887,N$14-$C887<$C$5),OFFSET(Input!$BJ887,0,N$14-$C887-1),0)","v":0},{"$f":" N887   -    IF(AND(O$14>$C887,O$14-$C887<$C$5),OFFSET(Input!$BJ887,0,O$14-$C887-1),0)","v":0},{"$f":" O887   -    IF(AND(P$14>$C887,P$14-$C887<$C$5),OFFSET(Input!$BJ887,0,P$14-$C887-1),0)","v":0},{"$f":" P887   -    IF(AND(Q$14>$C887,Q$14-$C887<$C$5),OFFSET(Input!$BJ887,0,Q$14-$C887-1),0)","v":0},{"$f":" Q887   -    IF(AND(R$14>$C887,R$14-$C887<$C$5),OFFSET(Input!$BJ887,0,R$14-$C887-1),0)","v":0},{"$f":" R887   -    IF(AND(S$14>$C887,S$14-$C887<$C$5),OFFSET(Input!$BJ887,0,S$14-$C887-1),0)","v":0},{"$f":" S887   -    IF(AND(T$14>$C887,T$14-$C887<$C$5),OFFSET(Input!$BJ887,0,T$14-$C887-1),0)","v":0},{"$f":" T887   -    IF(AND(U$14>$C887,U$14-$C887<$C$5),OFFSET(Input!$BJ887,0,U$14-$C887-1),0)","v":0},{"$f":" U887   -    IF(AND(V$14>$C887,V$14-$C887<$C$5),OFFSET(Input!$BJ887,0,V$14-$C887-1),0)","v":0},{"$f":" V887   -    IF(AND(W$14>$C887,W$14-$C887<$C$5),OFFSET(Input!$BJ887,0,W$14-$C887-1),0)","v":0},{"$f":" W887   -    IF(AND(X$14>$C887,X$14-$C887<$C$5),OFFSET(Input!$BJ887,0,X$14-$C887-1),0)","v":0},{"$f":" X887   -    IF(AND(Y$14>$C887,Y$14-$C887<$C$5),OFFSET(Input!$BJ887,0,Y$14-$C887-1),0)","v":0},{"$f":" Y887   -    IF(AND(Z$14>$C887,Z$14-$C887<$C$5),OFFSET(Input!$BJ887,0,Z$14-$C887-1),0)","v":0},{"$f":" Z887   -    IF(AND(AA$14>$C887,AA$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AA$14-$C887-1),0)","v":0},{"$f":" AA887   -    IF(AND(AB$14>$C887,AB$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AB$14-$C887-1),0)","v":0},{"$f":" AB887   -    IF(AND(AC$14>$C887,AC$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AC$14-$C887-1),0)","v":0},{"$f":" AC887   -    IF(AND(AD$14>$C887,AD$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AD$14-$C887-1),0)","v":0},{"$f":" AD887   -    IF(AND(AE$14>$C887,AE$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AE$14-$C887-1),0)","v":0},{"$f":" AE887   -    IF(AND(AF$14>$C887,AF$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AF$14-$C887-1),0)","v":0},{"$f":" AF887   -    IF(AND(AG$14>$C887,AG$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AG$14-$C887-1),0)","v":0},{"$f":" AG887   -    IF(AND(AH$14>$C887,AH$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AH$14-$C887-1),0)","v":0},{"$f":" AH887   -    IF(AND(AI$14>$C887,AI$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AI$14-$C887-1),0)","v":0},{"$f":" AI887   -    IF(AND(AJ$14>$C887,AJ$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AJ$14-$C887-1),0)","v":0},{"$f":" AJ887   -    IF(AND(AK$14>$C887,AK$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AK$14-$C887-1),0)","v":0},{"$f":" AK887   -    IF(AND(AL$14>$C887,AL$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AL$14-$C887-1),0)","v":0},{"$f":" AL887   -    IF(AND(AM$14>$C887,AM$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AM$14-$C887-1),0)","v":0},{"$f":" AM887   -    IF(AND(AN$14>$C887,AN$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AN$14-$C887-1),0)","v":0},{"$f":" AN887   -    IF(AND(AO$14>$C887,AO$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AO$14-$C887-1),0)","v":0},{"$f":" AO887   -    IF(AND(AP$14>$C887,AP$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AP$14-$C887-1),0)","v":0},{"$f":" AP887   -    IF(AND(AQ$14>$C887,AQ$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AQ$14-$C887-1),0)","v":0},{"$f":" AQ887   -    IF(AND(AR$14>$C887,AR$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AR$14-$C887-1),0)","v":0},{"$f":" AR887   -    IF(AND(AS$14>$C887,AS$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AS$14-$C887-1),0)","v":0},{"$f":" AS887   -    IF(AND(AT$14>$C887,AT$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AT$14-$C887-1),0)","v":0},{"$f":" AT887   -    IF(AND(AU$14>$C887,AU$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AU$14-$C887-1),0)","v":0},{"$f":" AU887   -    IF(AND(AV$14>$C887,AV$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AV$14-$C887-1),0)","v":0},{"$f":" AV887   -    IF(AND(AW$14>$C887,AW$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AW$14-$C887-1),0)","v":0},{"$f":" AW887   -    IF(AND(AX$14>$C887,AX$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AX$14-$C887-1),0)","v":0},{"$f":" AX887   -    IF(AND(AY$14>$C887,AY$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AY$14-$C887-1),0)","v":0},{"$f":" AY887   -    IF(AND(AZ$14>$C887,AZ$14-$C887<$C$5),OFFSET(Input!$BJ887,0,AZ$14-$C887-1),0)","v":0},{"$f":" AZ887   -    IF(AND(BA$14>$C887,BA$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BA$14-$C887-1),0)","v":0},{"$f":" BA887   -    IF(AND(BB$14>$C887,BB$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BB$14-$C887-1),0)","v":0},{"$f":" BB887   -    IF(AND(BC$14>$C887,BC$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BC$14-$C887-1),0)","v":0},{"$f":" BC887   -    IF(AND(BD$14>$C887,BD$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BD$14-$C887-1),0)","v":0},{"$f":" BD887   -    IF(AND(BE$14>$C887,BE$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BE$14-$C887-1),0)","v":0},{"$f":" BE887   -    IF(AND(BF$14>$C887,BF$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BF$14-$C887-1),0)","v":0},{"$f":" BF887   -    IF(AND(BG$14>$C887,BG$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BG$14-$C887-1),0)","v":0},{"$f":" BG887   -    IF(AND(BH$14>$C887,BH$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BH$14-$C887-1),0)","v":0},{"$f":" BH887   -    IF(AND(BI$14>$C887,BI$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BI$14-$C887-1),0)","v":0},{"$f":" BI887   -    IF(AND(BJ$14>$C887,BJ$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BJ$14-$C887-1),0)","v":0},{"$f":" BJ887   -    IF(AND(BK$14>$C887,BK$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BK$14-$C887-1),0)","v":0},{"$f":" BK887   -    IF(AND(BL$14>$C887,BL$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BL$14-$C887-1),0)","v":0},{"$f":" BL887   -    IF(AND(BM$14>$C887,BM$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BM$14-$C887-1),0)","v":0},{"$f":" BM887   -    IF(AND(BN$14>$C887,BN$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BN$14-$C887-1),0)","v":0},{"$f":" BN887   -    IF(AND(BO$14>$C887,BO$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BO$14-$C887-1),0)","v":0},{"$f":" BO887   -    IF(AND(BP$14>$C887,BP$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BP$14-$C887-1),0)","v":0},{"$f":" BP887   -    IF(AND(BQ$14>$C887,BQ$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BQ$14-$C887-1),0)","v":0},{"$f":" BQ887   -    IF(AND(BR$14>$C887,BR$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BR$14-$C887-1),0)","v":0},{"$f":" BR887   -    IF(AND(BS$14>$C887,BS$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BS$14-$C887-1),0)","v":0},{"$f":" BS887   -    IF(AND(BT$14>$C887,BT$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BT$14-$C887-1),0)","v":0},{"$f":" BT887   -    IF(AND(BU$14>$C887,BU$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BU$14-$C887-1),0)","v":0},{"$f":" BU887   -    IF(AND(BV$14>$C887,BV$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BV$14-$C887-1),0)","v":0},{"$f":" BV887   -    IF(AND(BW$14>$C887,BW$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BW$14-$C887-1),0)","v":0},{"$f":" BW887   -    IF(AND(BX$14>$C887,BX$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BX$14-$C887-1),0)","v":0},{"$f":" BX887   -    IF(AND(BY$14>$C887,BY$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BY$14-$C887-1),0)","v":0},{"$f":" BY887   -    IF(AND(BZ$14>$C887,BZ$14-$C887<$C$5),OFFSET(Input!$BJ887,0,BZ$14-$C887-1),0)","v":0},{"$f":" BZ887   -    IF(AND(CA$14>$C887,CA$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CA$14-$C887-1),0)","v":0},{"$f":" CA887   -    IF(AND(CB$14>$C887,CB$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CB$14-$C887-1),0)","v":0},{"$f":" CB887   -    IF(AND(CC$14>$C887,CC$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CC$14-$C887-1),0)","v":0},{"$f":" CC887   -    IF(AND(CD$14>$C887,CD$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CD$14-$C887-1),0)","v":0},{"$f":" CD887   -    IF(AND(CE$14>$C887,CE$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CE$14-$C887-1),0)","v":0},{"$f":" CE887   -    IF(AND(CF$14>$C887,CF$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CF$14-$C887-1),0)","v":0},{"$f":" CF887   -    IF(AND(CG$14>$C887,CG$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CG$14-$C887-1),0)","v":0},{"$f":" CG887   -    IF(AND(CH$14>$C887,CH$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CH$14-$C887-1),0)","v":0},{"$f":" CH887   -    IF(AND(CI$14>$C887,CI$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CI$14-$C887-1),0)","v":0},{"$f":" CI887   -    IF(AND(CJ$14>$C887,CJ$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CJ$14-$C887-1),0)","v":0},{"$f":" CJ887   -    IF(AND(CK$14>$C887,CK$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CK$14-$C887-1),0)","v":0},{"$f":" CK887   -    IF(AND(CL$14>$C887,CL$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CL$14-$C887-1),0)","v":0},{"$f":" CL887   -    IF(AND(CM$14>$C887,CM$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CM$14-$C887-1),0)","v":0},{"$f":" CM887   -    IF(AND(CN$14>$C887,CN$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CN$14-$C887-1),0)","v":0},{"$f":" CN887   -    IF(AND(CO$14>$C887,CO$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CO$14-$C887-1),0)","v":0},{"$f":" CO887   -    IF(AND(CP$14>$C887,CP$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CP$14-$C887-1),0)","v":0},{"$f":" CP887   -    IF(AND(CQ$14>$C887,CQ$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CQ$14-$C887-1),0)","v":0},{"$f":" CQ887   -    IF(AND(CR$14>$C887,CR$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CR$14-$C887-1),0)","v":0},{"$f":" CR887   -    IF(AND(CS$14>$C887,CS$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CS$14-$C887-1),0)","v":0},{"$f":" CS887   -    IF(AND(CT$14>$C887,CT$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CT$14-$C887-1),0)","v":0},{"$f":" CT887   -    IF(AND(CU$14>$C887,CU$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CU$14-$C887-1),0)","v":0},{"$f":" CU887   -    IF(AND(CV$14>$C887,CV$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CV$14-$C887-1),0)","v":0},{"$f":" CV887   -    IF(AND(CW$14>$C887,CW$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CW$14-$C887-1),0)","v":0},{"$f":" CW887   -    IF(AND(CX$14>$C887,CX$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CX$14-$C887-1),0)","v":0},{"$f":" CX887   -    IF(AND(CY$14>$C887,CY$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CY$14-$C887-1),0)","v":0},{"$f":" CY887   -    IF(AND(CZ$14>$C887,CZ$14-$C887<$C$5),OFFSET(Input!$BJ887,0,CZ$14-$C887-1),0)","v":0},{"$f":" CZ887   -    IF(AND(DA$14>$C887,DA$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DA$14-$C887-1),0)","v":0},{"$f":" DA887   -    IF(AND(DB$14>$C887,DB$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DB$14-$C887-1),0)","v":0},{"$f":" DB887   -    IF(AND(DC$14>$C887,DC$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DC$14-$C887-1),0)","v":0},{"$f":" DC887   -    IF(AND(DD$14>$C887,DD$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DD$14-$C887-1),0)","v":0},{"$f":" DD887   -    IF(AND(DE$14>$C887,DE$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DE$14-$C887-1),0)","v":0},{"$f":" DE887   -    IF(AND(DF$14>$C887,DF$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DF$14-$C887-1),0)","v":0},{"$f":" DF887   -    IF(AND(DG$14>$C887,DG$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DG$14-$C887-1),0)","v":0},{"$f":" DG887   -    IF(AND(DH$14>$C887,DH$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DH$14-$C887-1),0)","v":0},{"$f":" DH887   -    IF(AND(DI$14>$C887,DI$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DI$14-$C887-1),0)","v":0},{"$f":" DI887   -    IF(AND(DJ$14>$C887,DJ$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DJ$14-$C887-1),0)","v":0},{"$f":" DJ887   -    IF(AND(DK$14>$C887,DK$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DK$14-$C887-1),0)","v":0},{"$f":" DK887   -    IF(AND(DL$14>$C887,DL$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DL$14-$C887-1),0)","v":0},{"$f":" DL887   -    IF(AND(DM$14>$C887,DM$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DM$14-$C887-1),0)","v":0},{"$f":" DM887   -    IF(AND(DN$14>$C887,DN$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DN$14-$C887-1),0)","v":0},{"$f":" DN887   -    IF(AND(DO$14>$C887,DO$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DO$14-$C887-1),0)","v":0},{"$f":" DO887   -    IF(AND(DP$14>$C887,DP$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DP$14-$C887-1),0)","v":0},{"$f":" DP887   -    IF(AND(DQ$14>$C887,DQ$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DQ$14-$C887-1),0)","v":0},{"$f":" DQ887   -    IF(AND(DR$14>$C887,DR$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DR$14-$C887-1),0)","v":0},{"$f":" DR887   -    IF(AND(DS$14>$C887,DS$14-$C887<$C$5),OFFSET(Input!$BJ887,0,DS$14-$C887-1),0)","v":0}]
[{"$f":"Calcs!A944","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E944),1,Calcs!E944)*Periods,0)","v":0},{"$f":"ROUND(MAX(B944,Input!Z944*Periods),0)","v":0},null,null,0,{"$f":" F944   -    IF(AND(G$14>$C944,G$14-$C944<$C$5),OFFSET(Input!$BJ944,0,G$14-$C944-1),0)","v":0},{"$f":" G944   -    IF(AND(H$14>$C944,H$14-$C944<$C$5),OFFSET(Input!$BJ944,0,H$14-$C944-1),0)","v":0},{"$f":" H944   -    IF(AND(I$14>$C944,I$14-$C944<$C$5),OFFSET(Input!$BJ944,0,I$14-$C944-1),0)","v":0},{"$f":" I944   -    IF(AND(J$14>$C944,J$14-$C944<$C$5),OFFSET(Input!$BJ944,0,J$14-$C944-1),0)","v":0},{"$f":" J944   -    IF(AND(K$14>$C944,K$14-$C944<$C$5),OFFSET(Input!$BJ944,0,K$14-$C944-1),0)","v":0},{"$f":" K944   -    IF(AND(L$14>$C944,L$14-$C944<$C$5),OFFSET(Input!$BJ944,0,L$14-$C944-1),0)","v":0},{"$f":" L944   -    IF(AND(M$14>$C944,M$14-$C944<$C$5),OFFSET(Input!$BJ944,0,M$14-$C944-1),0)","v":0},{"$f":" M944   -    IF(AND(N$14>$C944,N$14-$C944<$C$5),OFFSET(Input!$BJ944,0,N$14-$C944-1),0)","v":0},{"$f":" N944   -    IF(AND(O$14>$C944,O$14-$C944<$C$5),OFFSET(Input!$BJ944,0,O$14-$C944-1),0)","v":0},{"$f":" O944   -    IF(AND(P$14>$C944,P$14-$C944<$C$5),OFFSET(Input!$BJ944,0,P$14-$C944-1),0)","v":0},{"$f":" P944   -    IF(AND(Q$14>$C944,Q$14-$C944<$C$5),OFFSET(Input!$BJ944,0,Q$14-$C944-1),0)","v":0},{"$f":" Q944   -    IF(AND(R$14>$C944,R$14-$C944<$C$5),OFFSET(Input!$BJ944,0,R$14-$C944-1),0)","v":0},{"$f":" R944   -    IF(AND(S$14>$C944,S$14-$C944<$C$5),OFFSET(Input!$BJ944,0,S$14-$C944-1),0)","v":0},{"$f":" S944   -    IF(AND(T$14>$C944,T$14-$C944<$C$5),OFFSET(Input!$BJ944,0,T$14-$C944-1),0)","v":0},{"$f":" T944   -    IF(AND(U$14>$C944,U$14-$C944<$C$5),OFFSET(Input!$BJ944,0,U$14-$C944-1),0)","v":0},{"$f":" U944   -    IF(AND(V$14>$C944,V$14-$C944<$C$5),OFFSET(Input!$BJ944,0,V$14-$C944-1),0)","v":0},{"$f":" V944   -    IF(AND(W$14>$C944,W$14-$C944<$C$5),OFFSET(Input!$BJ944,0,W$14-$C944-1),0)","v":0},{"$f":" W944   -    IF(AND(X$14>$C944,X$14-$C944<$C$5),OFFSET(Input!$BJ944,0,X$14-$C944-1),0)","v":0},{"$f":" X944   -    IF(AND(Y$14>$C944,Y$14-$C944<$C$5),OFFSET(Input!$BJ944,0,Y$14-$C944-1),0)","v":0},{"$f":" Y944   -    IF(AND(Z$14>$C944,Z$14-$C944<$C$5),OFFSET(Input!$BJ944,0,Z$14-$C944-1),0)","v":0},{"$f":" Z944   -    IF(AND(AA$14>$C944,AA$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AA$14-$C944-1),0)","v":0},{"$f":" AA944   -    IF(AND(AB$14>$C944,AB$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AB$14-$C944-1),0)","v":0},{"$f":" AB944   -    IF(AND(AC$14>$C944,AC$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AC$14-$C944-1),0)","v":0},{"$f":" AC944   -    IF(AND(AD$14>$C944,AD$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AD$14-$C944-1),0)","v":0},{"$f":" AD944   -    IF(AND(AE$14>$C944,AE$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AE$14-$C944-1),0)","v":0},{"$f":" AE944   -    IF(AND(AF$14>$C944,AF$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AF$14-$C944-1),0)","v":0},{"$f":" AF944   -    IF(AND(AG$14>$C944,AG$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AG$14-$C944-1),0)","v":0},{"$f":" AG944   -    IF(AND(AH$14>$C944,AH$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AH$14-$C944-1),0)","v":0},{"$f":" AH944   -    IF(AND(AI$14>$C944,AI$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AI$14-$C944-1),0)","v":0},{"$f":" AI944   -    IF(AND(AJ$14>$C944,AJ$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AJ$14-$C944-1),0)","v":0},{"$f":" AJ944   -    IF(AND(AK$14>$C944,AK$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AK$14-$C944-1),0)","v":0},{"$f":" AK944   -    IF(AND(AL$14>$C944,AL$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AL$14-$C944-1),0)","v":0},{"$f":" AL944   -    IF(AND(AM$14>$C944,AM$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AM$14-$C944-1),0)","v":0},{"$f":" AM944   -    IF(AND(AN$14>$C944,AN$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AN$14-$C944-1),0)","v":0},{"$f":" AN944   -    IF(AND(AO$14>$C944,AO$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AO$14-$C944-1),0)","v":0},{"$f":" AO944   -    IF(AND(AP$14>$C944,AP$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AP$14-$C944-1),0)","v":0},{"$f":" AP944   -    IF(AND(AQ$14>$C944,AQ$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AQ$14-$C944-1),0)","v":0},{"$f":" AQ944   -    IF(AND(AR$14>$C944,AR$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AR$14-$C944-1),0)","v":0},{"$f":" AR944   -    IF(AND(AS$14>$C944,AS$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AS$14-$C944-1),0)","v":0},{"$f":" AS944   -    IF(AND(AT$14>$C944,AT$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AT$14-$C944-1),0)","v":0},{"$f":" AT944   -    IF(AND(AU$14>$C944,AU$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AU$14-$C944-1),0)","v":0},{"$f":" AU944   -    IF(AND(AV$14>$C944,AV$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AV$14-$C944-1),0)","v":0},{"$f":" AV944   -    IF(AND(AW$14>$C944,AW$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AW$14-$C944-1),0)","v":0},{"$f":" AW944   -    IF(AND(AX$14>$C944,AX$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AX$14-$C944-1),0)","v":0},{"$f":" AX944   -    IF(AND(AY$14>$C944,AY$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AY$14-$C944-1),0)","v":0},{"$f":" AY944   -    IF(AND(AZ$14>$C944,AZ$14-$C944<$C$5),OFFSET(Input!$BJ944,0,AZ$14-$C944-1),0)","v":0},{"$f":" AZ944   -    IF(AND(BA$14>$C944,BA$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BA$14-$C944-1),0)","v":0},{"$f":" BA944   -    IF(AND(BB$14>$C944,BB$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BB$14-$C944-1),0)","v":0},{"$f":" BB944   -    IF(AND(BC$14>$C944,BC$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BC$14-$C944-1),0)","v":0},{"$f":" BC944   -    IF(AND(BD$14>$C944,BD$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BD$14-$C944-1),0)","v":0},{"$f":" BD944   -    IF(AND(BE$14>$C944,BE$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BE$14-$C944-1),0)","v":0},{"$f":" BE944   -    IF(AND(BF$14>$C944,BF$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BF$14-$C944-1),0)","v":0},{"$f":" BF944   -    IF(AND(BG$14>$C944,BG$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BG$14-$C944-1),0)","v":0},{"$f":" BG944   -    IF(AND(BH$14>$C944,BH$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BH$14-$C944-1),0)","v":0},{"$f":" BH944   -    IF(AND(BI$14>$C944,BI$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BI$14-$C944-1),0)","v":0},{"$f":" BI944   -    IF(AND(BJ$14>$C944,BJ$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BJ$14-$C944-1),0)","v":0},{"$f":" BJ944   -    IF(AND(BK$14>$C944,BK$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BK$14-$C944-1),0)","v":0},{"$f":" BK944   -    IF(AND(BL$14>$C944,BL$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BL$14-$C944-1),0)","v":0},{"$f":" BL944   -    IF(AND(BM$14>$C944,BM$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BM$14-$C944-1),0)","v":0},{"$f":" BM944   -    IF(AND(BN$14>$C944,BN$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BN$14-$C944-1),0)","v":0},{"$f":" BN944   -    IF(AND(BO$14>$C944,BO$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BO$14-$C944-1),0)","v":0},{"$f":" BO944   -    IF(AND(BP$14>$C944,BP$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BP$14-$C944-1),0)","v":0},{"$f":" BP944   -    IF(AND(BQ$14>$C944,BQ$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BQ$14-$C944-1),0)","v":0},{"$f":" BQ944   -    IF(AND(BR$14>$C944,BR$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BR$14-$C944-1),0)","v":0},{"$f":" BR944   -    IF(AND(BS$14>$C944,BS$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BS$14-$C944-1),0)","v":0},{"$f":" BS944   -    IF(AND(BT$14>$C944,BT$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BT$14-$C944-1),0)","v":0},{"$f":" BT944   -    IF(AND(BU$14>$C944,BU$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BU$14-$C944-1),0)","v":0},{"$f":" BU944   -    IF(AND(BV$14>$C944,BV$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BV$14-$C944-1),0)","v":0},{"$f":" BV944   -    IF(AND(BW$14>$C944,BW$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BW$14-$C944-1),0)","v":0},{"$f":" BW944   -    IF(AND(BX$14>$C944,BX$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BX$14-$C944-1),0)","v":0},{"$f":" BX944   -    IF(AND(BY$14>$C944,BY$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BY$14-$C944-1),0)","v":0},{"$f":" BY944   -    IF(AND(BZ$14>$C944,BZ$14-$C944<$C$5),OFFSET(Input!$BJ944,0,BZ$14-$C944-1),0)","v":0},{"$f":" BZ944   -    IF(AND(CA$14>$C944,CA$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CA$14-$C944-1),0)","v":0},{"$f":" CA944   -    IF(AND(CB$14>$C944,CB$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CB$14-$C944-1),0)","v":0},{"$f":" CB944   -    IF(AND(CC$14>$C944,CC$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CC$14-$C944-1),0)","v":0},{"$f":" CC944   -    IF(AND(CD$14>$C944,CD$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CD$14-$C944-1),0)","v":0},{"$f":" CD944   -    IF(AND(CE$14>$C944,CE$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CE$14-$C944-1),0)","v":0},{"$f":" CE944   -    IF(AND(CF$14>$C944,CF$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CF$14-$C944-1),0)","v":0},{"$f":" CF944   -    IF(AND(CG$14>$C944,CG$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CG$14-$C944-1),0)","v":0},{"$f":" CG944   -    IF(AND(CH$14>$C944,CH$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CH$14-$C944-1),0)","v":0},{"$f":" CH944   -    IF(AND(CI$14>$C944,CI$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CI$14-$C944-1),0)","v":0},{"$f":" CI944   -    IF(AND(CJ$14>$C944,CJ$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CJ$14-$C944-1),0)","v":0},{"$f":" CJ944   -    IF(AND(CK$14>$C944,CK$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CK$14-$C944-1),0)","v":0},{"$f":" CK944   -    IF(AND(CL$14>$C944,CL$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CL$14-$C944-1),0)","v":0},{"$f":" CL944   -    IF(AND(CM$14>$C944,CM$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CM$14-$C944-1),0)","v":0},{"$f":" CM944   -    IF(AND(CN$14>$C944,CN$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CN$14-$C944-1),0)","v":0},{"$f":" CN944   -    IF(AND(CO$14>$C944,CO$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CO$14-$C944-1),0)","v":0},{"$f":" CO944   -    IF(AND(CP$14>$C944,CP$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CP$14-$C944-1),0)","v":0},{"$f":" CP944   -    IF(AND(CQ$14>$C944,CQ$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CQ$14-$C944-1),0)","v":0},{"$f":" CQ944   -    IF(AND(CR$14>$C944,CR$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CR$14-$C944-1),0)","v":0},{"$f":" CR944   -    IF(AND(CS$14>$C944,CS$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CS$14-$C944-1),0)","v":0},{"$f":" CS944   -    IF(AND(CT$14>$C944,CT$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CT$14-$C944-1),0)","v":0},{"$f":" CT944   -    IF(AND(CU$14>$C944,CU$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CU$14-$C944-1),0)","v":0},{"$f":" CU944   -    IF(AND(CV$14>$C944,CV$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CV$14-$C944-1),0)","v":0},{"$f":" CV944   -    IF(AND(CW$14>$C944,CW$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CW$14-$C944-1),0)","v":0},{"$f":" CW944   -    IF(AND(CX$14>$C944,CX$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CX$14-$C944-1),0)","v":0},{"$f":" CX944   -    IF(AND(CY$14>$C944,CY$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CY$14-$C944-1),0)","v":0},{"$f":" CY944   -    IF(AND(CZ$14>$C944,CZ$14-$C944<$C$5),OFFSET(Input!$BJ944,0,CZ$14-$C944-1),0)","v":0},{"$f":" CZ944   -    IF(AND(DA$14>$C944,DA$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DA$14-$C944-1),0)","v":0},{"$f":" DA944   -    IF(AND(DB$14>$C944,DB$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DB$14-$C944-1),0)","v":0},{"$f":" DB944   -    IF(AND(DC$14>$C944,DC$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DC$14-$C944-1),0)","v":0},{"$f":" DC944   -    IF(AND(DD$14>$C944,DD$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DD$14-$C944-1),0)","v":0},{"$f":" DD944   -    IF(AND(DE$14>$C944,DE$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DE$14-$C944-1),0)","v":0},{"$f":" DE944   -    IF(AND(DF$14>$C944,DF$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DF$14-$C944-1),0)","v":0},{"$f":" DF944   -    IF(AND(DG$14>$C944,DG$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DG$14-$C944-1),0)","v":0},{"$f":" DG944   -    IF(AND(DH$14>$C944,DH$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DH$14-$C944-1),0)","v":0},{"$f":" DH944   -    IF(AND(DI$14>$C944,DI$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DI$14-$C944-1),0)","v":0},{"$f":" DI944   -    IF(AND(DJ$14>$C944,DJ$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DJ$14-$C944-1),0)","v":0},{"$f":" DJ944   -    IF(AND(DK$14>$C944,DK$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DK$14-$C944-1),0)","v":0},{"$f":" DK944   -    IF(AND(DL$14>$C944,DL$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DL$14-$C944-1),0)","v":0},{"$f":" DL944   -    IF(AND(DM$14>$C944,DM$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DM$14-$C944-1),0)","v":0},{"$f":" DM944   -    IF(AND(DN$14>$C944,DN$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DN$14-$C944-1),0)","v":0},{"$f":" DN944   -    IF(AND(DO$14>$C944,DO$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DO$14-$C944-1),0)","v":0},{"$f":" DO944   -    IF(AND(DP$14>$C944,DP$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DP$14-$C944-1),0)","v":0},{"$f":" DP944   -    IF(AND(DQ$14>$C944,DQ$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DQ$14-$C944-1),0)","v":0},{"$f":" DQ944   -    IF(AND(DR$14>$C944,DR$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DR$14-$C944-1),0)","v":0},{"$f":" DR944   -    IF(AND(DS$14>$C944,DS$14-$C944<$C$5),OFFSET(Input!$BJ944,0,DS$14-$C944-1),0)","v":0}]
[{"$f":"Calcs!A952","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E952),1,Calcs!E952)*Periods,0)","v":0},{"$f":"ROUND(MAX(B952,Input!Z952*Periods),0)","v":0},null,null,0,{"$f":" F952   -    IF(AND(G$14>$C952,G$14-$C952<$C$5),OFFSET(Input!$BJ952,0,G$14-$C952-1),0)","v":0},{"$f":" G952   -    IF(AND(H$14>$C952,H$14-$C952<$C$5),OFFSET(Input!$BJ952,0,H$14-$C952-1),0)","v":0},{"$f":" H952   -    IF(AND(I$14>$C952,I$14-$C952<$C$5),OFFSET(Input!$BJ952,0,I$14-$C952-1),0)","v":0},{"$f":" I952   -    IF(AND(J$14>$C952,J$14-$C952<$C$5),OFFSET(Input!$BJ952,0,J$14-$C952-1),0)","v":0},{"$f":" J952   -    IF(AND(K$14>$C952,K$14-$C952<$C$5),OFFSET(Input!$BJ952,0,K$14-$C952-1),0)","v":0},{"$f":" K952   -    IF(AND(L$14>$C952,L$14-$C952<$C$5),OFFSET(Input!$BJ952,0,L$14-$C952-1),0)","v":0},{"$f":" L952   -    IF(AND(M$14>$C952,M$14-$C952<$C$5),OFFSET(Input!$BJ952,0,M$14-$C952-1),0)","v":0},{"$f":" M952   -    IF(AND(N$14>$C952,N$14-$C952<$C$5),OFFSET(Input!$BJ952,0,N$14-$C952-1),0)","v":0},{"$f":" N952   -    IF(AND(O$14>$C952,O$14-$C952<$C$5),OFFSET(Input!$BJ952,0,O$14-$C952-1),0)","v":0},{"$f":" O952   -    IF(AND(P$14>$C952,P$14-$C952<$C$5),OFFSET(Input!$BJ952,0,P$14-$C952-1),0)","v":0},{"$f":" P952   -    IF(AND(Q$14>$C952,Q$14-$C952<$C$5),OFFSET(Input!$BJ952,0,Q$14-$C952-1),0)","v":0},{"$f":" Q952   -    IF(AND(R$14>$C952,R$14-$C952<$C$5),OFFSET(Input!$BJ952,0,R$14-$C952-1),0)","v":0},{"$f":" R952   -    IF(AND(S$14>$C952,S$14-$C952<$C$5),OFFSET(Input!$BJ952,0,S$14-$C952-1),0)","v":0},{"$f":" S952   -    IF(AND(T$14>$C952,T$14-$C952<$C$5),OFFSET(Input!$BJ952,0,T$14-$C952-1),0)","v":0},{"$f":" T952   -    IF(AND(U$14>$C952,U$14-$C952<$C$5),OFFSET(Input!$BJ952,0,U$14-$C952-1),0)","v":0},{"$f":" U952   -    IF(AND(V$14>$C952,V$14-$C952<$C$5),OFFSET(Input!$BJ952,0,V$14-$C952-1),0)","v":0},{"$f":" V952   -    IF(AND(W$14>$C952,W$14-$C952<$C$5),OFFSET(Input!$BJ952,0,W$14-$C952-1),0)","v":0},{"$f":" W952   -    IF(AND(X$14>$C952,X$14-$C952<$C$5),OFFSET(Input!$BJ952,0,X$14-$C952-1),0)","v":0},{"$f":" X952   -    IF(AND(Y$14>$C952,Y$14-$C952<$C$5),OFFSET(Input!$BJ952,0,Y$14-$C952-1),0)","v":0},{"$f":" Y952   -    IF(AND(Z$14>$C952,Z$14-$C952<$C$5),OFFSET(Input!$BJ952,0,Z$14-$C952-1),0)","v":0},{"$f":" Z952   -    IF(AND(AA$14>$C952,AA$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AA$14-$C952-1),0)","v":0},{"$f":" AA952   -    IF(AND(AB$14>$C952,AB$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AB$14-$C952-1),0)","v":0},{"$f":" AB952   -    IF(AND(AC$14>$C952,AC$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AC$14-$C952-1),0)","v":0},{"$f":" AC952   -    IF(AND(AD$14>$C952,AD$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AD$14-$C952-1),0)","v":0},{"$f":" AD952   -    IF(AND(AE$14>$C952,AE$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AE$14-$C952-1),0)","v":0},{"$f":" AE952   -    IF(AND(AF$14>$C952,AF$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AF$14-$C952-1),0)","v":0},{"$f":" AF952   -    IF(AND(AG$14>$C952,AG$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AG$14-$C952-1),0)","v":0},{"$f":" AG952   -    IF(AND(AH$14>$C952,AH$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AH$14-$C952-1),0)","v":0},{"$f":" AH952   -    IF(AND(AI$14>$C952,AI$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AI$14-$C952-1),0)","v":0},{"$f":" AI952   -    IF(AND(AJ$14>$C952,AJ$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AJ$14-$C952-1),0)","v":0},{"$f":" AJ952   -    IF(AND(AK$14>$C952,AK$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AK$14-$C952-1),0)","v":0},{"$f":" AK952   -    IF(AND(AL$14>$C952,AL$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AL$14-$C952-1),0)","v":0},{"$f":" AL952   -    IF(AND(AM$14>$C952,AM$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AM$14-$C952-1),0)","v":0},{"$f":" AM952   -    IF(AND(AN$14>$C952,AN$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AN$14-$C952-1),0)","v":0},{"$f":" AN952   -    IF(AND(AO$14>$C952,AO$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AO$14-$C952-1),0)","v":0},{"$f":" AO952   -    IF(AND(AP$14>$C952,AP$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AP$14-$C952-1),0)","v":0},{"$f":" AP952   -    IF(AND(AQ$14>$C952,AQ$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AQ$14-$C952-1),0)","v":0},{"$f":" AQ952   -    IF(AND(AR$14>$C952,AR$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AR$14-$C952-1),0)","v":0},{"$f":" AR952   -    IF(AND(AS$14>$C952,AS$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AS$14-$C952-1),0)","v":0},{"$f":" AS952   -    IF(AND(AT$14>$C952,AT$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AT$14-$C952-1),0)","v":0},{"$f":" AT952   -    IF(AND(AU$14>$C952,AU$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AU$14-$C952-1),0)","v":0},{"$f":" AU952   -    IF(AND(AV$14>$C952,AV$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AV$14-$C952-1),0)","v":0},{"$f":" AV952   -    IF(AND(AW$14>$C952,AW$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AW$14-$C952-1),0)","v":0},{"$f":" AW952   -    IF(AND(AX$14>$C952,AX$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AX$14-$C952-1),0)","v":0},{"$f":" AX952   -    IF(AND(AY$14>$C952,AY$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AY$14-$C952-1),0)","v":0},{"$f":" AY952   -    IF(AND(AZ$14>$C952,AZ$14-$C952<$C$5),OFFSET(Input!$BJ952,0,AZ$14-$C952-1),0)","v":0},{"$f":" AZ952   -    IF(AND(BA$14>$C952,BA$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BA$14-$C952-1),0)","v":0},{"$f":" BA952   -    IF(AND(BB$14>$C952,BB$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BB$14-$C952-1),0)","v":0},{"$f":" BB952   -    IF(AND(BC$14>$C952,BC$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BC$14-$C952-1),0)","v":0},{"$f":" BC952   -    IF(AND(BD$14>$C952,BD$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BD$14-$C952-1),0)","v":0},{"$f":" BD952   -    IF(AND(BE$14>$C952,BE$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BE$14-$C952-1),0)","v":0},{"$f":" BE952   -    IF(AND(BF$14>$C952,BF$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BF$14-$C952-1),0)","v":0},{"$f":" BF952   -    IF(AND(BG$14>$C952,BG$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BG$14-$C952-1),0)","v":0},{"$f":" BG952   -    IF(AND(BH$14>$C952,BH$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BH$14-$C952-1),0)","v":0},{"$f":" BH952   -    IF(AND(BI$14>$C952,BI$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BI$14-$C952-1),0)","v":0},{"$f":" BI952   -    IF(AND(BJ$14>$C952,BJ$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BJ$14-$C952-1),0)","v":0},{"$f":" BJ952   -    IF(AND(BK$14>$C952,BK$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BK$14-$C952-1),0)","v":0},{"$f":" BK952   -    IF(AND(BL$14>$C952,BL$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BL$14-$C952-1),0)","v":0},{"$f":" BL952   -    IF(AND(BM$14>$C952,BM$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BM$14-$C952-1),0)","v":0},{"$f":" BM952   -    IF(AND(BN$14>$C952,BN$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BN$14-$C952-1),0)","v":0},{"$f":" BN952   -    IF(AND(BO$14>$C952,BO$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BO$14-$C952-1),0)","v":0},{"$f":" BO952   -    IF(AND(BP$14>$C952,BP$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BP$14-$C952-1),0)","v":0},{"$f":" BP952   -    IF(AND(BQ$14>$C952,BQ$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BQ$14-$C952-1),0)","v":0},{"$f":" BQ952   -    IF(AND(BR$14>$C952,BR$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BR$14-$C952-1),0)","v":0},{"$f":" BR952   -    IF(AND(BS$14>$C952,BS$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BS$14-$C952-1),0)","v":0},{"$f":" BS952   -    IF(AND(BT$14>$C952,BT$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BT$14-$C952-1),0)","v":0},{"$f":" BT952   -    IF(AND(BU$14>$C952,BU$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BU$14-$C952-1),0)","v":0},{"$f":" BU952   -    IF(AND(BV$14>$C952,BV$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BV$14-$C952-1),0)","v":0},{"$f":" BV952   -    IF(AND(BW$14>$C952,BW$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BW$14-$C952-1),0)","v":0},{"$f":" BW952   -    IF(AND(BX$14>$C952,BX$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BX$14-$C952-1),0)","v":0},{"$f":" BX952   -    IF(AND(BY$14>$C952,BY$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BY$14-$C952-1),0)","v":0},{"$f":" BY952   -    IF(AND(BZ$14>$C952,BZ$14-$C952<$C$5),OFFSET(Input!$BJ952,0,BZ$14-$C952-1),0)","v":0},{"$f":" BZ952   -    IF(AND(CA$14>$C952,CA$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CA$14-$C952-1),0)","v":0},{"$f":" CA952   -    IF(AND(CB$14>$C952,CB$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CB$14-$C952-1),0)","v":0},{"$f":" CB952   -    IF(AND(CC$14>$C952,CC$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CC$14-$C952-1),0)","v":0},{"$f":" CC952   -    IF(AND(CD$14>$C952,CD$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CD$14-$C952-1),0)","v":0},{"$f":" CD952   -    IF(AND(CE$14>$C952,CE$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CE$14-$C952-1),0)","v":0},{"$f":" CE952   -    IF(AND(CF$14>$C952,CF$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CF$14-$C952-1),0)","v":0},{"$f":" CF952   -    IF(AND(CG$14>$C952,CG$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CG$14-$C952-1),0)","v":0},{"$f":" CG952   -    IF(AND(CH$14>$C952,CH$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CH$14-$C952-1),0)","v":0},{"$f":" CH952   -    IF(AND(CI$14>$C952,CI$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CI$14-$C952-1),0)","v":0},{"$f":" CI952   -    IF(AND(CJ$14>$C952,CJ$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CJ$14-$C952-1),0)","v":0},{"$f":" CJ952   -    IF(AND(CK$14>$C952,CK$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CK$14-$C952-1),0)","v":0},{"$f":" CK952   -    IF(AND(CL$14>$C952,CL$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CL$14-$C952-1),0)","v":0},{"$f":" CL952   -    IF(AND(CM$14>$C952,CM$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CM$14-$C952-1),0)","v":0},{"$f":" CM952   -    IF(AND(CN$14>$C952,CN$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CN$14-$C952-1),0)","v":0},{"$f":" CN952   -    IF(AND(CO$14>$C952,CO$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CO$14-$C952-1),0)","v":0},{"$f":" CO952   -    IF(AND(CP$14>$C952,CP$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CP$14-$C952-1),0)","v":0},{"$f":" CP952   -    IF(AND(CQ$14>$C952,CQ$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CQ$14-$C952-1),0)","v":0},{"$f":" CQ952   -    IF(AND(CR$14>$C952,CR$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CR$14-$C952-1),0)","v":0},{"$f":" CR952   -    IF(AND(CS$14>$C952,CS$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CS$14-$C952-1),0)","v":0},{"$f":" CS952   -    IF(AND(CT$14>$C952,CT$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CT$14-$C952-1),0)","v":0},{"$f":" CT952   -    IF(AND(CU$14>$C952,CU$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CU$14-$C952-1),0)","v":0},{"$f":" CU952   -    IF(AND(CV$14>$C952,CV$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CV$14-$C952-1),0)","v":0},{"$f":" CV952   -    IF(AND(CW$14>$C952,CW$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CW$14-$C952-1),0)","v":0},{"$f":" CW952   -    IF(AND(CX$14>$C952,CX$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CX$14-$C952-1),0)","v":0},{"$f":" CX952   -    IF(AND(CY$14>$C952,CY$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CY$14-$C952-1),0)","v":0},{"$f":" CY952   -    IF(AND(CZ$14>$C952,CZ$14-$C952<$C$5),OFFSET(Input!$BJ952,0,CZ$14-$C952-1),0)","v":0},{"$f":" CZ952   -    IF(AND(DA$14>$C952,DA$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DA$14-$C952-1),0)","v":0},{"$f":" DA952   -    IF(AND(DB$14>$C952,DB$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DB$14-$C952-1),0)","v":0},{"$f":" DB952   -    IF(AND(DC$14>$C952,DC$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DC$14-$C952-1),0)","v":0},{"$f":" DC952   -    IF(AND(DD$14>$C952,DD$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DD$14-$C952-1),0)","v":0},{"$f":" DD952   -    IF(AND(DE$14>$C952,DE$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DE$14-$C952-1),0)","v":0},{"$f":" DE952   -    IF(AND(DF$14>$C952,DF$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DF$14-$C952-1),0)","v":0},{"$f":" DF952   -    IF(AND(DG$14>$C952,DG$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DG$14-$C952-1),0)","v":0},{"$f":" DG952   -    IF(AND(DH$14>$C952,DH$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DH$14-$C952-1),0)","v":0},{"$f":" DH952   -    IF(AND(DI$14>$C952,DI$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DI$14-$C952-1),0)","v":0},{"$f":" DI952   -    IF(AND(DJ$14>$C952,DJ$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DJ$14-$C952-1),0)","v":0},{"$f":" DJ952   -    IF(AND(DK$14>$C952,DK$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DK$14-$C952-1),0)","v":0},{"$f":" DK952   -    IF(AND(DL$14>$C952,DL$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DL$14-$C952-1),0)","v":0},{"$f":" DL952   -    IF(AND(DM$14>$C952,DM$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DM$14-$C952-1),0)","v":0},{"$f":" DM952   -    IF(AND(DN$14>$C952,DN$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DN$14-$C952-1),0)","v":0},{"$f":" DN952   -    IF(AND(DO$14>$C952,DO$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DO$14-$C952-1),0)","v":0},{"$f":" DO952   -    IF(AND(DP$14>$C952,DP$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DP$14-$C952-1),0)","v":0},{"$f":" DP952   -    IF(AND(DQ$14>$C952,DQ$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DQ$14-$C952-1),0)","v":0},{"$f":" DQ952   -    IF(AND(DR$14>$C952,DR$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DR$14-$C952-1),0)","v":0},{"$f":" DR952   -    IF(AND(DS$14>$C952,DS$14-$C952<$C$5),OFFSET(Input!$BJ952,0,DS$14-$C952-1),0)","v":0}]
[{"$f":"Calcs!A1001","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1001),1,Calcs!E1001)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1001,Input!Z1001*Periods),0)","v":0},null,null,0,{"$f":" F1001   -    IF(AND(G$14>$C1001,G$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,G$14-$C1001-1),0)","v":0},{"$f":" G1001   -    IF(AND(H$14>$C1001,H$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,H$14-$C1001-1),0)","v":0},{"$f":" H1001   -    IF(AND(I$14>$C1001,I$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,I$14-$C1001-1),0)","v":0},{"$f":" I1001   -    IF(AND(J$14>$C1001,J$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,J$14-$C1001-1),0)","v":0},{"$f":" J1001   -    IF(AND(K$14>$C1001,K$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,K$14-$C1001-1),0)","v":0},{"$f":" K1001   -    IF(AND(L$14>$C1001,L$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,L$14-$C1001-1),0)","v":0},{"$f":" L1001   -    IF(AND(M$14>$C1001,M$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,M$14-$C1001-1),0)","v":0},{"$f":" M1001   -    IF(AND(N$14>$C1001,N$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,N$14-$C1001-1),0)","v":0},{"$f":" N1001   -    IF(AND(O$14>$C1001,O$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,O$14-$C1001-1),0)","v":0},{"$f":" O1001   -    IF(AND(P$14>$C1001,P$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,P$14-$C1001-1),0)","v":0},{"$f":" P1001   -    IF(AND(Q$14>$C1001,Q$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,Q$14-$C1001-1),0)","v":0},{"$f":" Q1001   -    IF(AND(R$14>$C1001,R$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,R$14-$C1001-1),0)","v":0},{"$f":" R1001   -    IF(AND(S$14>$C1001,S$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,S$14-$C1001-1),0)","v":0},{"$f":" S1001   -    IF(AND(T$14>$C1001,T$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,T$14-$C1001-1),0)","v":0},{"$f":" T1001   -    IF(AND(U$14>$C1001,U$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,U$14-$C1001-1),0)","v":0},{"$f":" U1001   -    IF(AND(V$14>$C1001,V$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,V$14-$C1001-1),0)","v":0},{"$f":" V1001   -    IF(AND(W$14>$C1001,W$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,W$14-$C1001-1),0)","v":0},{"$f":" W1001   -    IF(AND(X$14>$C1001,X$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,X$14-$C1001-1),0)","v":0},{"$f":" X1001   -    IF(AND(Y$14>$C1001,Y$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,Y$14-$C1001-1),0)","v":0},{"$f":" Y1001   -    IF(AND(Z$14>$C1001,Z$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,Z$14-$C1001-1),0)","v":0},{"$f":" Z1001   -    IF(AND(AA$14>$C1001,AA$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AA$14-$C1001-1),0)","v":0},{"$f":" AA1001   -    IF(AND(AB$14>$C1001,AB$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AB$14-$C1001-1),0)","v":0},{"$f":" AB1001   -    IF(AND(AC$14>$C1001,AC$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AC$14-$C1001-1),0)","v":0},{"$f":" AC1001   -    IF(AND(AD$14>$C1001,AD$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AD$14-$C1001-1),0)","v":0},{"$f":" AD1001   -    IF(AND(AE$14>$C1001,AE$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AE$14-$C1001-1),0)","v":0},{"$f":" AE1001   -    IF(AND(AF$14>$C1001,AF$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AF$14-$C1001-1),0)","v":0},{"$f":" AF1001   -    IF(AND(AG$14>$C1001,AG$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AG$14-$C1001-1),0)","v":0},{"$f":" AG1001   -    IF(AND(AH$14>$C1001,AH$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AH$14-$C1001-1),0)","v":0},{"$f":" AH1001   -    IF(AND(AI$14>$C1001,AI$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AI$14-$C1001-1),0)","v":0},{"$f":" AI1001   -    IF(AND(AJ$14>$C1001,AJ$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AJ$14-$C1001-1),0)","v":0},{"$f":" AJ1001   -    IF(AND(AK$14>$C1001,AK$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AK$14-$C1001-1),0)","v":0},{"$f":" AK1001   -    IF(AND(AL$14>$C1001,AL$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AL$14-$C1001-1),0)","v":0},{"$f":" AL1001   -    IF(AND(AM$14>$C1001,AM$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AM$14-$C1001-1),0)","v":0},{"$f":" AM1001   -    IF(AND(AN$14>$C1001,AN$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AN$14-$C1001-1),0)","v":0},{"$f":" AN1001   -    IF(AND(AO$14>$C1001,AO$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AO$14-$C1001-1),0)","v":0},{"$f":" AO1001   -    IF(AND(AP$14>$C1001,AP$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AP$14-$C1001-1),0)","v":0},{"$f":" AP1001   -    IF(AND(AQ$14>$C1001,AQ$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AQ$14-$C1001-1),0)","v":0},{"$f":" AQ1001   -    IF(AND(AR$14>$C1001,AR$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AR$14-$C1001-1),0)","v":0},{"$f":" AR1001   -    IF(AND(AS$14>$C1001,AS$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AS$14-$C1001-1),0)","v":0},{"$f":" AS1001   -    IF(AND(AT$14>$C1001,AT$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AT$14-$C1001-1),0)","v":0},{"$f":" AT1001   -    IF(AND(AU$14>$C1001,AU$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AU$14-$C1001-1),0)","v":0},{"$f":" AU1001   -    IF(AND(AV$14>$C1001,AV$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AV$14-$C1001-1),0)","v":0},{"$f":" AV1001   -    IF(AND(AW$14>$C1001,AW$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AW$14-$C1001-1),0)","v":0},{"$f":" AW1001   -    IF(AND(AX$14>$C1001,AX$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AX$14-$C1001-1),0)","v":0},{"$f":" AX1001   -    IF(AND(AY$14>$C1001,AY$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AY$14-$C1001-1),0)","v":0},{"$f":" AY1001   -    IF(AND(AZ$14>$C1001,AZ$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,AZ$14-$C1001-1),0)","v":0},{"$f":" AZ1001   -    IF(AND(BA$14>$C1001,BA$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BA$14-$C1001-1),0)","v":0},{"$f":" BA1001   -    IF(AND(BB$14>$C1001,BB$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BB$14-$C1001-1),0)","v":0},{"$f":" BB1001   -    IF(AND(BC$14>$C1001,BC$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BC$14-$C1001-1),0)","v":0},{"$f":" BC1001   -    IF(AND(BD$14>$C1001,BD$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BD$14-$C1001-1),0)","v":0},{"$f":" BD1001   -    IF(AND(BE$14>$C1001,BE$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BE$14-$C1001-1),0)","v":0},{"$f":" BE1001   -    IF(AND(BF$14>$C1001,BF$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BF$14-$C1001-1),0)","v":0},{"$f":" BF1001   -    IF(AND(BG$14>$C1001,BG$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BG$14-$C1001-1),0)","v":0},{"$f":" BG1001   -    IF(AND(BH$14>$C1001,BH$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BH$14-$C1001-1),0)","v":0},{"$f":" BH1001   -    IF(AND(BI$14>$C1001,BI$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BI$14-$C1001-1),0)","v":0},{"$f":" BI1001   -    IF(AND(BJ$14>$C1001,BJ$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BJ$14-$C1001-1),0)","v":0},{"$f":" BJ1001   -    IF(AND(BK$14>$C1001,BK$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BK$14-$C1001-1),0)","v":0},{"$f":" BK1001   -    IF(AND(BL$14>$C1001,BL$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BL$14-$C1001-1),0)","v":0},{"$f":" BL1001   -    IF(AND(BM$14>$C1001,BM$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BM$14-$C1001-1),0)","v":0},{"$f":" BM1001   -    IF(AND(BN$14>$C1001,BN$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BN$14-$C1001-1),0)","v":0},{"$f":" BN1001   -    IF(AND(BO$14>$C1001,BO$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BO$14-$C1001-1),0)","v":0},{"$f":" BO1001   -    IF(AND(BP$14>$C1001,BP$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BP$14-$C1001-1),0)","v":0},{"$f":" BP1001   -    IF(AND(BQ$14>$C1001,BQ$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BQ$14-$C1001-1),0)","v":0},{"$f":" BQ1001   -    IF(AND(BR$14>$C1001,BR$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BR$14-$C1001-1),0)","v":0},{"$f":" BR1001   -    IF(AND(BS$14>$C1001,BS$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BS$14-$C1001-1),0)","v":0},{"$f":" BS1001   -    IF(AND(BT$14>$C1001,BT$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BT$14-$C1001-1),0)","v":0},{"$f":" BT1001   -    IF(AND(BU$14>$C1001,BU$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BU$14-$C1001-1),0)","v":0},{"$f":" BU1001   -    IF(AND(BV$14>$C1001,BV$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BV$14-$C1001-1),0)","v":0},{"$f":" BV1001   -    IF(AND(BW$14>$C1001,BW$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BW$14-$C1001-1),0)","v":0},{"$f":" BW1001   -    IF(AND(BX$14>$C1001,BX$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BX$14-$C1001-1),0)","v":0},{"$f":" BX1001   -    IF(AND(BY$14>$C1001,BY$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BY$14-$C1001-1),0)","v":0},{"$f":" BY1001   -    IF(AND(BZ$14>$C1001,BZ$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,BZ$14-$C1001-1),0)","v":0},{"$f":" BZ1001   -    IF(AND(CA$14>$C1001,CA$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CA$14-$C1001-1),0)","v":0},{"$f":" CA1001   -    IF(AND(CB$14>$C1001,CB$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CB$14-$C1001-1),0)","v":0},{"$f":" CB1001   -    IF(AND(CC$14>$C1001,CC$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CC$14-$C1001-1),0)","v":0},{"$f":" CC1001   -    IF(AND(CD$14>$C1001,CD$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CD$14-$C1001-1),0)","v":0},{"$f":" CD1001   -    IF(AND(CE$14>$C1001,CE$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CE$14-$C1001-1),0)","v":0},{"$f":" CE1001   -    IF(AND(CF$14>$C1001,CF$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CF$14-$C1001-1),0)","v":0},{"$f":" CF1001   -    IF(AND(CG$14>$C1001,CG$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CG$14-$C1001-1),0)","v":0},{"$f":" CG1001   -    IF(AND(CH$14>$C1001,CH$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CH$14-$C1001-1),0)","v":0},{"$f":" CH1001   -    IF(AND(CI$14>$C1001,CI$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CI$14-$C1001-1),0)","v":0},{"$f":" CI1001   -    IF(AND(CJ$14>$C1001,CJ$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CJ$14-$C1001-1),0)","v":0},{"$f":" CJ1001   -    IF(AND(CK$14>$C1001,CK$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CK$14-$C1001-1),0)","v":0},{"$f":" CK1001   -    IF(AND(CL$14>$C1001,CL$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CL$14-$C1001-1),0)","v":0},{"$f":" CL1001   -    IF(AND(CM$14>$C1001,CM$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CM$14-$C1001-1),0)","v":0},{"$f":" CM1001   -    IF(AND(CN$14>$C1001,CN$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CN$14-$C1001-1),0)","v":0},{"$f":" CN1001   -    IF(AND(CO$14>$C1001,CO$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CO$14-$C1001-1),0)","v":0},{"$f":" CO1001   -    IF(AND(CP$14>$C1001,CP$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CP$14-$C1001-1),0)","v":0},{"$f":" CP1001   -    IF(AND(CQ$14>$C1001,CQ$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CQ$14-$C1001-1),0)","v":0},{"$f":" CQ1001   -    IF(AND(CR$14>$C1001,CR$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CR$14-$C1001-1),0)","v":0},{"$f":" CR1001   -    IF(AND(CS$14>$C1001,CS$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CS$14-$C1001-1),0)","v":0},{"$f":" CS1001   -    IF(AND(CT$14>$C1001,CT$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CT$14-$C1001-1),0)","v":0},{"$f":" CT1001   -    IF(AND(CU$14>$C1001,CU$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CU$14-$C1001-1),0)","v":0},{"$f":" CU1001   -    IF(AND(CV$14>$C1001,CV$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CV$14-$C1001-1),0)","v":0},{"$f":" CV1001   -    IF(AND(CW$14>$C1001,CW$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CW$14-$C1001-1),0)","v":0},{"$f":" CW1001   -    IF(AND(CX$14>$C1001,CX$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CX$14-$C1001-1),0)","v":0},{"$f":" CX1001   -    IF(AND(CY$14>$C1001,CY$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CY$14-$C1001-1),0)","v":0},{"$f":" CY1001   -    IF(AND(CZ$14>$C1001,CZ$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,CZ$14-$C1001-1),0)","v":0},{"$f":" CZ1001   -    IF(AND(DA$14>$C1001,DA$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DA$14-$C1001-1),0)","v":0},{"$f":" DA1001   -    IF(AND(DB$14>$C1001,DB$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DB$14-$C1001-1),0)","v":0},{"$f":" DB1001   -    IF(AND(DC$14>$C1001,DC$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DC$14-$C1001-1),0)","v":0},{"$f":" DC1001   -    IF(AND(DD$14>$C1001,DD$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DD$14-$C1001-1),0)","v":0},{"$f":" DD1001   -    IF(AND(DE$14>$C1001,DE$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DE$14-$C1001-1),0)","v":0},{"$f":" DE1001   -    IF(AND(DF$14>$C1001,DF$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DF$14-$C1001-1),0)","v":0},{"$f":" DF1001   -    IF(AND(DG$14>$C1001,DG$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DG$14-$C1001-1),0)","v":0},{"$f":" DG1001   -    IF(AND(DH$14>$C1001,DH$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DH$14-$C1001-1),0)","v":0},{"$f":" DH1001   -    IF(AND(DI$14>$C1001,DI$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DI$14-$C1001-1),0)","v":0},{"$f":" DI1001   -    IF(AND(DJ$14>$C1001,DJ$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DJ$14-$C1001-1),0)","v":0},{"$f":" DJ1001   -    IF(AND(DK$14>$C1001,DK$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DK$14-$C1001-1),0)","v":0},{"$f":" DK1001   -    IF(AND(DL$14>$C1001,DL$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DL$14-$C1001-1),0)","v":0},{"$f":" DL1001   -    IF(AND(DM$14>$C1001,DM$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DM$14-$C1001-1),0)","v":0},{"$f":" DM1001   -    IF(AND(DN$14>$C1001,DN$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DN$14-$C1001-1),0)","v":0},{"$f":" DN1001   -    IF(AND(DO$14>$C1001,DO$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DO$14-$C1001-1),0)","v":0},{"$f":" DO1001   -    IF(AND(DP$14>$C1001,DP$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DP$14-$C1001-1),0)","v":0},{"$f":" DP1001   -    IF(AND(DQ$14>$C1001,DQ$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DQ$14-$C1001-1),0)","v":0},{"$f":" DQ1001   -    IF(AND(DR$14>$C1001,DR$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DR$14-$C1001-1),0)","v":0},{"$f":" DR1001   -    IF(AND(DS$14>$C1001,DS$14-$C1001<$C$5),OFFSET(Input!$BJ1001,0,DS$14-$C1001-1),0)","v":0}]
[{"$f":"Calcs!A1010","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1010),1,Calcs!E1010)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1010,Input!Z1010*Periods),0)","v":0},null,null,0,{"$f":" F1010   -    IF(AND(G$14>$C1010,G$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,G$14-$C1010-1),0)","v":0},{"$f":" G1010   -    IF(AND(H$14>$C1010,H$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,H$14-$C1010-1),0)","v":0},{"$f":" H1010   -    IF(AND(I$14>$C1010,I$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,I$14-$C1010-1),0)","v":0},{"$f":" I1010   -    IF(AND(J$14>$C1010,J$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,J$14-$C1010-1),0)","v":0},{"$f":" J1010   -    IF(AND(K$14>$C1010,K$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,K$14-$C1010-1),0)","v":0},{"$f":" K1010   -    IF(AND(L$14>$C1010,L$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,L$14-$C1010-1),0)","v":0},{"$f":" L1010   -    IF(AND(M$14>$C1010,M$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,M$14-$C1010-1),0)","v":0},{"$f":" M1010   -    IF(AND(N$14>$C1010,N$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,N$14-$C1010-1),0)","v":0},{"$f":" N1010   -    IF(AND(O$14>$C1010,O$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,O$14-$C1010-1),0)","v":0},{"$f":" O1010   -    IF(AND(P$14>$C1010,P$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,P$14-$C1010-1),0)","v":0},{"$f":" P1010   -    IF(AND(Q$14>$C1010,Q$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,Q$14-$C1010-1),0)","v":0},{"$f":" Q1010   -    IF(AND(R$14>$C1010,R$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,R$14-$C1010-1),0)","v":0},{"$f":" R1010   -    IF(AND(S$14>$C1010,S$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,S$14-$C1010-1),0)","v":0},{"$f":" S1010   -    IF(AND(T$14>$C1010,T$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,T$14-$C1010-1),0)","v":0},{"$f":" T1010   -    IF(AND(U$14>$C1010,U$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,U$14-$C1010-1),0)","v":0},{"$f":" U1010   -    IF(AND(V$14>$C1010,V$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,V$14-$C1010-1),0)","v":0},{"$f":" V1010   -    IF(AND(W$14>$C1010,W$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,W$14-$C1010-1),0)","v":0},{"$f":" W1010   -    IF(AND(X$14>$C1010,X$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,X$14-$C1010-1),0)","v":0},{"$f":" X1010   -    IF(AND(Y$14>$C1010,Y$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,Y$14-$C1010-1),0)","v":0},{"$f":" Y1010   -    IF(AND(Z$14>$C1010,Z$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,Z$14-$C1010-1),0)","v":0},{"$f":" Z1010   -    IF(AND(AA$14>$C1010,AA$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AA$14-$C1010-1),0)","v":0},{"$f":" AA1010   -    IF(AND(AB$14>$C1010,AB$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AB$14-$C1010-1),0)","v":0},{"$f":" AB1010   -    IF(AND(AC$14>$C1010,AC$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AC$14-$C1010-1),0)","v":0},{"$f":" AC1010   -    IF(AND(AD$14>$C1010,AD$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AD$14-$C1010-1),0)","v":0},{"$f":" AD1010   -    IF(AND(AE$14>$C1010,AE$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AE$14-$C1010-1),0)","v":0},{"$f":" AE1010   -    IF(AND(AF$14>$C1010,AF$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AF$14-$C1010-1),0)","v":0},{"$f":" AF1010   -    IF(AND(AG$14>$C1010,AG$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AG$14-$C1010-1),0)","v":0},{"$f":" AG1010   -    IF(AND(AH$14>$C1010,AH$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AH$14-$C1010-1),0)","v":0},{"$f":" AH1010   -    IF(AND(AI$14>$C1010,AI$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AI$14-$C1010-1),0)","v":0},{"$f":" AI1010   -    IF(AND(AJ$14>$C1010,AJ$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AJ$14-$C1010-1),0)","v":0},{"$f":" AJ1010   -    IF(AND(AK$14>$C1010,AK$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AK$14-$C1010-1),0)","v":0},{"$f":" AK1010   -    IF(AND(AL$14>$C1010,AL$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AL$14-$C1010-1),0)","v":0},{"$f":" AL1010   -    IF(AND(AM$14>$C1010,AM$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AM$14-$C1010-1),0)","v":0},{"$f":" AM1010   -    IF(AND(AN$14>$C1010,AN$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AN$14-$C1010-1),0)","v":0},{"$f":" AN1010   -    IF(AND(AO$14>$C1010,AO$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AO$14-$C1010-1),0)","v":0},{"$f":" AO1010   -    IF(AND(AP$14>$C1010,AP$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AP$14-$C1010-1),0)","v":0},{"$f":" AP1010   -    IF(AND(AQ$14>$C1010,AQ$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AQ$14-$C1010-1),0)","v":0},{"$f":" AQ1010   -    IF(AND(AR$14>$C1010,AR$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AR$14-$C1010-1),0)","v":0},{"$f":" AR1010   -    IF(AND(AS$14>$C1010,AS$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AS$14-$C1010-1),0)","v":0},{"$f":" AS1010   -    IF(AND(AT$14>$C1010,AT$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AT$14-$C1010-1),0)","v":0},{"$f":" AT1010   -    IF(AND(AU$14>$C1010,AU$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AU$14-$C1010-1),0)","v":0},{"$f":" AU1010   -    IF(AND(AV$14>$C1010,AV$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AV$14-$C1010-1),0)","v":0},{"$f":" AV1010   -    IF(AND(AW$14>$C1010,AW$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AW$14-$C1010-1),0)","v":0},{"$f":" AW1010   -    IF(AND(AX$14>$C1010,AX$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AX$14-$C1010-1),0)","v":0},{"$f":" AX1010   -    IF(AND(AY$14>$C1010,AY$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AY$14-$C1010-1),0)","v":0},{"$f":" AY1010   -    IF(AND(AZ$14>$C1010,AZ$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,AZ$14-$C1010-1),0)","v":0},{"$f":" AZ1010   -    IF(AND(BA$14>$C1010,BA$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BA$14-$C1010-1),0)","v":0},{"$f":" BA1010   -    IF(AND(BB$14>$C1010,BB$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BB$14-$C1010-1),0)","v":0},{"$f":" BB1010   -    IF(AND(BC$14>$C1010,BC$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BC$14-$C1010-1),0)","v":0},{"$f":" BC1010   -    IF(AND(BD$14>$C1010,BD$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BD$14-$C1010-1),0)","v":0},{"$f":" BD1010   -    IF(AND(BE$14>$C1010,BE$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BE$14-$C1010-1),0)","v":0},{"$f":" BE1010   -    IF(AND(BF$14>$C1010,BF$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BF$14-$C1010-1),0)","v":0},{"$f":" BF1010   -    IF(AND(BG$14>$C1010,BG$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BG$14-$C1010-1),0)","v":0},{"$f":" BG1010   -    IF(AND(BH$14>$C1010,BH$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BH$14-$C1010-1),0)","v":0},{"$f":" BH1010   -    IF(AND(BI$14>$C1010,BI$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BI$14-$C1010-1),0)","v":0},{"$f":" BI1010   -    IF(AND(BJ$14>$C1010,BJ$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BJ$14-$C1010-1),0)","v":0},{"$f":" BJ1010   -    IF(AND(BK$14>$C1010,BK$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BK$14-$C1010-1),0)","v":0},{"$f":" BK1010   -    IF(AND(BL$14>$C1010,BL$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BL$14-$C1010-1),0)","v":0},{"$f":" BL1010   -    IF(AND(BM$14>$C1010,BM$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BM$14-$C1010-1),0)","v":0},{"$f":" BM1010   -    IF(AND(BN$14>$C1010,BN$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BN$14-$C1010-1),0)","v":0},{"$f":" BN1010   -    IF(AND(BO$14>$C1010,BO$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BO$14-$C1010-1),0)","v":0},{"$f":" BO1010   -    IF(AND(BP$14>$C1010,BP$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BP$14-$C1010-1),0)","v":0},{"$f":" BP1010   -    IF(AND(BQ$14>$C1010,BQ$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BQ$14-$C1010-1),0)","v":0},{"$f":" BQ1010   -    IF(AND(BR$14>$C1010,BR$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BR$14-$C1010-1),0)","v":0},{"$f":" BR1010   -    IF(AND(BS$14>$C1010,BS$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BS$14-$C1010-1),0)","v":0},{"$f":" BS1010   -    IF(AND(BT$14>$C1010,BT$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BT$14-$C1010-1),0)","v":0},{"$f":" BT1010   -    IF(AND(BU$14>$C1010,BU$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BU$14-$C1010-1),0)","v":0},{"$f":" BU1010   -    IF(AND(BV$14>$C1010,BV$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BV$14-$C1010-1),0)","v":0},{"$f":" BV1010   -    IF(AND(BW$14>$C1010,BW$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BW$14-$C1010-1),0)","v":0},{"$f":" BW1010   -    IF(AND(BX$14>$C1010,BX$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BX$14-$C1010-1),0)","v":0},{"$f":" BX1010   -    IF(AND(BY$14>$C1010,BY$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BY$14-$C1010-1),0)","v":0},{"$f":" BY1010   -    IF(AND(BZ$14>$C1010,BZ$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,BZ$14-$C1010-1),0)","v":0},{"$f":" BZ1010   -    IF(AND(CA$14>$C1010,CA$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CA$14-$C1010-1),0)","v":0},{"$f":" CA1010   -    IF(AND(CB$14>$C1010,CB$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CB$14-$C1010-1),0)","v":0},{"$f":" CB1010   -    IF(AND(CC$14>$C1010,CC$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CC$14-$C1010-1),0)","v":0},{"$f":" CC1010   -    IF(AND(CD$14>$C1010,CD$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CD$14-$C1010-1),0)","v":0},{"$f":" CD1010   -    IF(AND(CE$14>$C1010,CE$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CE$14-$C1010-1),0)","v":0},{"$f":" CE1010   -    IF(AND(CF$14>$C1010,CF$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CF$14-$C1010-1),0)","v":0},{"$f":" CF1010   -    IF(AND(CG$14>$C1010,CG$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CG$14-$C1010-1),0)","v":0},{"$f":" CG1010   -    IF(AND(CH$14>$C1010,CH$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CH$14-$C1010-1),0)","v":0},{"$f":" CH1010   -    IF(AND(CI$14>$C1010,CI$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CI$14-$C1010-1),0)","v":0},{"$f":" CI1010   -    IF(AND(CJ$14>$C1010,CJ$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CJ$14-$C1010-1),0)","v":0},{"$f":" CJ1010   -    IF(AND(CK$14>$C1010,CK$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CK$14-$C1010-1),0)","v":0},{"$f":" CK1010   -    IF(AND(CL$14>$C1010,CL$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CL$14-$C1010-1),0)","v":0},{"$f":" CL1010   -    IF(AND(CM$14>$C1010,CM$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CM$14-$C1010-1),0)","v":0},{"$f":" CM1010   -    IF(AND(CN$14>$C1010,CN$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CN$14-$C1010-1),0)","v":0},{"$f":" CN1010   -    IF(AND(CO$14>$C1010,CO$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CO$14-$C1010-1),0)","v":0},{"$f":" CO1010   -    IF(AND(CP$14>$C1010,CP$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CP$14-$C1010-1),0)","v":0},{"$f":" CP1010   -    IF(AND(CQ$14>$C1010,CQ$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CQ$14-$C1010-1),0)","v":0},{"$f":" CQ1010   -    IF(AND(CR$14>$C1010,CR$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CR$14-$C1010-1),0)","v":0},{"$f":" CR1010   -    IF(AND(CS$14>$C1010,CS$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CS$14-$C1010-1),0)","v":0},{"$f":" CS1010   -    IF(AND(CT$14>$C1010,CT$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CT$14-$C1010-1),0)","v":0},{"$f":" CT1010   -    IF(AND(CU$14>$C1010,CU$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CU$14-$C1010-1),0)","v":0},{"$f":" CU1010   -    IF(AND(CV$14>$C1010,CV$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CV$14-$C1010-1),0)","v":0},{"$f":" CV1010   -    IF(AND(CW$14>$C1010,CW$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CW$14-$C1010-1),0)","v":0},{"$f":" CW1010   -    IF(AND(CX$14>$C1010,CX$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CX$14-$C1010-1),0)","v":0},{"$f":" CX1010   -    IF(AND(CY$14>$C1010,CY$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CY$14-$C1010-1),0)","v":0},{"$f":" CY1010   -    IF(AND(CZ$14>$C1010,CZ$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,CZ$14-$C1010-1),0)","v":0},{"$f":" CZ1010   -    IF(AND(DA$14>$C1010,DA$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DA$14-$C1010-1),0)","v":0},{"$f":" DA1010   -    IF(AND(DB$14>$C1010,DB$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DB$14-$C1010-1),0)","v":0},{"$f":" DB1010   -    IF(AND(DC$14>$C1010,DC$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DC$14-$C1010-1),0)","v":0},{"$f":" DC1010   -    IF(AND(DD$14>$C1010,DD$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DD$14-$C1010-1),0)","v":0},{"$f":" DD1010   -    IF(AND(DE$14>$C1010,DE$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DE$14-$C1010-1),0)","v":0},{"$f":" DE1010   -    IF(AND(DF$14>$C1010,DF$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DF$14-$C1010-1),0)","v":0},{"$f":" DF1010   -    IF(AND(DG$14>$C1010,DG$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DG$14-$C1010-1),0)","v":0},{"$f":" DG1010   -    IF(AND(DH$14>$C1010,DH$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DH$14-$C1010-1),0)","v":0},{"$f":" DH1010   -    IF(AND(DI$14>$C1010,DI$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DI$14-$C1010-1),0)","v":0},{"$f":" DI1010   -    IF(AND(DJ$14>$C1010,DJ$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DJ$14-$C1010-1),0)","v":0},{"$f":" DJ1010   -    IF(AND(DK$14>$C1010,DK$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DK$14-$C1010-1),0)","v":0},{"$f":" DK1010   -    IF(AND(DL$14>$C1010,DL$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DL$14-$C1010-1),0)","v":0},{"$f":" DL1010   -    IF(AND(DM$14>$C1010,DM$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DM$14-$C1010-1),0)","v":0},{"$f":" DM1010   -    IF(AND(DN$14>$C1010,DN$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DN$14-$C1010-1),0)","v":0},{"$f":" DN1010   -    IF(AND(DO$14>$C1010,DO$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DO$14-$C1010-1),0)","v":0},{"$f":" DO1010   -    IF(AND(DP$14>$C1010,DP$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DP$14-$C1010-1),0)","v":0},{"$f":" DP1010   -    IF(AND(DQ$14>$C1010,DQ$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DQ$14-$C1010-1),0)","v":0},{"$f":" DQ1010   -    IF(AND(DR$14>$C1010,DR$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DR$14-$C1010-1),0)","v":0},{"$f":" DR1010   -    IF(AND(DS$14>$C1010,DS$14-$C1010<$C$5),OFFSET(Input!$BJ1010,0,DS$14-$C1010-1),0)","v":0}]
[{"$f":"Calcs!A1011","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1011),1,Calcs!E1011)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1011,Input!Z1011*Periods),0)","v":0},null,null,0,{"$f":" F1011   -    IF(AND(G$14>$C1011,G$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,G$14-$C1011-1),0)","v":0},{"$f":" G1011   -    IF(AND(H$14>$C1011,H$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,H$14-$C1011-1),0)","v":0},{"$f":" H1011   -    IF(AND(I$14>$C1011,I$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,I$14-$C1011-1),0)","v":0},{"$f":" I1011   -    IF(AND(J$14>$C1011,J$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,J$14-$C1011-1),0)","v":0},{"$f":" J1011   -    IF(AND(K$14>$C1011,K$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,K$14-$C1011-1),0)","v":0},{"$f":" K1011   -    IF(AND(L$14>$C1011,L$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,L$14-$C1011-1),0)","v":0},{"$f":" L1011   -    IF(AND(M$14>$C1011,M$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,M$14-$C1011-1),0)","v":0},{"$f":" M1011   -    IF(AND(N$14>$C1011,N$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,N$14-$C1011-1),0)","v":0},{"$f":" N1011   -    IF(AND(O$14>$C1011,O$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,O$14-$C1011-1),0)","v":0},{"$f":" O1011   -    IF(AND(P$14>$C1011,P$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,P$14-$C1011-1),0)","v":0},{"$f":" P1011   -    IF(AND(Q$14>$C1011,Q$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,Q$14-$C1011-1),0)","v":0},{"$f":" Q1011   -    IF(AND(R$14>$C1011,R$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,R$14-$C1011-1),0)","v":0},{"$f":" R1011   -    IF(AND(S$14>$C1011,S$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,S$14-$C1011-1),0)","v":0},{"$f":" S1011   -    IF(AND(T$14>$C1011,T$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,T$14-$C1011-1),0)","v":0},{"$f":" T1011   -    IF(AND(U$14>$C1011,U$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,U$14-$C1011-1),0)","v":0},{"$f":" U1011   -    IF(AND(V$14>$C1011,V$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,V$14-$C1011-1),0)","v":0},{"$f":" V1011   -    IF(AND(W$14>$C1011,W$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,W$14-$C1011-1),0)","v":0},{"$f":" W1011   -    IF(AND(X$14>$C1011,X$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,X$14-$C1011-1),0)","v":0},{"$f":" X1011   -    IF(AND(Y$14>$C1011,Y$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,Y$14-$C1011-1),0)","v":0},{"$f":" Y1011   -    IF(AND(Z$14>$C1011,Z$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,Z$14-$C1011-1),0)","v":0},{"$f":" Z1011   -    IF(AND(AA$14>$C1011,AA$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AA$14-$C1011-1),0)","v":0},{"$f":" AA1011   -    IF(AND(AB$14>$C1011,AB$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AB$14-$C1011-1),0)","v":0},{"$f":" AB1011   -    IF(AND(AC$14>$C1011,AC$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AC$14-$C1011-1),0)","v":0},{"$f":" AC1011   -    IF(AND(AD$14>$C1011,AD$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AD$14-$C1011-1),0)","v":0},{"$f":" AD1011   -    IF(AND(AE$14>$C1011,AE$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AE$14-$C1011-1),0)","v":0},{"$f":" AE1011   -    IF(AND(AF$14>$C1011,AF$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AF$14-$C1011-1),0)","v":0},{"$f":" AF1011   -    IF(AND(AG$14>$C1011,AG$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AG$14-$C1011-1),0)","v":0},{"$f":" AG1011   -    IF(AND(AH$14>$C1011,AH$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AH$14-$C1011-1),0)","v":0},{"$f":" AH1011   -    IF(AND(AI$14>$C1011,AI$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AI$14-$C1011-1),0)","v":0},{"$f":" AI1011   -    IF(AND(AJ$14>$C1011,AJ$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AJ$14-$C1011-1),0)","v":0},{"$f":" AJ1011   -    IF(AND(AK$14>$C1011,AK$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AK$14-$C1011-1),0)","v":0},{"$f":" AK1011   -    IF(AND(AL$14>$C1011,AL$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AL$14-$C1011-1),0)","v":0},{"$f":" AL1011   -    IF(AND(AM$14>$C1011,AM$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AM$14-$C1011-1),0)","v":0},{"$f":" AM1011   -    IF(AND(AN$14>$C1011,AN$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AN$14-$C1011-1),0)","v":0},{"$f":" AN1011   -    IF(AND(AO$14>$C1011,AO$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AO$14-$C1011-1),0)","v":0},{"$f":" AO1011   -    IF(AND(AP$14>$C1011,AP$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AP$14-$C1011-1),0)","v":0},{"$f":" AP1011   -    IF(AND(AQ$14>$C1011,AQ$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AQ$14-$C1011-1),0)","v":0},{"$f":" AQ1011   -    IF(AND(AR$14>$C1011,AR$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AR$14-$C1011-1),0)","v":0},{"$f":" AR1011   -    IF(AND(AS$14>$C1011,AS$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AS$14-$C1011-1),0)","v":0},{"$f":" AS1011   -    IF(AND(AT$14>$C1011,AT$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AT$14-$C1011-1),0)","v":0},{"$f":" AT1011   -    IF(AND(AU$14>$C1011,AU$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AU$14-$C1011-1),0)","v":0},{"$f":" AU1011   -    IF(AND(AV$14>$C1011,AV$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AV$14-$C1011-1),0)","v":0},{"$f":" AV1011   -    IF(AND(AW$14>$C1011,AW$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AW$14-$C1011-1),0)","v":0},{"$f":" AW1011   -    IF(AND(AX$14>$C1011,AX$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AX$14-$C1011-1),0)","v":0},{"$f":" AX1011   -    IF(AND(AY$14>$C1011,AY$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AY$14-$C1011-1),0)","v":0},{"$f":" AY1011   -    IF(AND(AZ$14>$C1011,AZ$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,AZ$14-$C1011-1),0)","v":0},{"$f":" AZ1011   -    IF(AND(BA$14>$C1011,BA$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BA$14-$C1011-1),0)","v":0},{"$f":" BA1011   -    IF(AND(BB$14>$C1011,BB$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BB$14-$C1011-1),0)","v":0},{"$f":" BB1011   -    IF(AND(BC$14>$C1011,BC$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BC$14-$C1011-1),0)","v":0},{"$f":" BC1011   -    IF(AND(BD$14>$C1011,BD$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BD$14-$C1011-1),0)","v":0},{"$f":" BD1011   -    IF(AND(BE$14>$C1011,BE$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BE$14-$C1011-1),0)","v":0},{"$f":" BE1011   -    IF(AND(BF$14>$C1011,BF$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BF$14-$C1011-1),0)","v":0},{"$f":" BF1011   -    IF(AND(BG$14>$C1011,BG$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BG$14-$C1011-1),0)","v":0},{"$f":" BG1011   -    IF(AND(BH$14>$C1011,BH$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BH$14-$C1011-1),0)","v":0},{"$f":" BH1011   -    IF(AND(BI$14>$C1011,BI$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BI$14-$C1011-1),0)","v":0},{"$f":" BI1011   -    IF(AND(BJ$14>$C1011,BJ$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BJ$14-$C1011-1),0)","v":0},{"$f":" BJ1011   -    IF(AND(BK$14>$C1011,BK$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BK$14-$C1011-1),0)","v":0},{"$f":" BK1011   -    IF(AND(BL$14>$C1011,BL$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BL$14-$C1011-1),0)","v":0},{"$f":" BL1011   -    IF(AND(BM$14>$C1011,BM$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BM$14-$C1011-1),0)","v":0},{"$f":" BM1011   -    IF(AND(BN$14>$C1011,BN$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BN$14-$C1011-1),0)","v":0},{"$f":" BN1011   -    IF(AND(BO$14>$C1011,BO$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BO$14-$C1011-1),0)","v":0},{"$f":" BO1011   -    IF(AND(BP$14>$C1011,BP$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BP$14-$C1011-1),0)","v":0},{"$f":" BP1011   -    IF(AND(BQ$14>$C1011,BQ$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BQ$14-$C1011-1),0)","v":0},{"$f":" BQ1011   -    IF(AND(BR$14>$C1011,BR$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BR$14-$C1011-1),0)","v":0},{"$f":" BR1011   -    IF(AND(BS$14>$C1011,BS$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BS$14-$C1011-1),0)","v":0},{"$f":" BS1011   -    IF(AND(BT$14>$C1011,BT$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BT$14-$C1011-1),0)","v":0},{"$f":" BT1011   -    IF(AND(BU$14>$C1011,BU$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BU$14-$C1011-1),0)","v":0},{"$f":" BU1011   -    IF(AND(BV$14>$C1011,BV$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BV$14-$C1011-1),0)","v":0},{"$f":" BV1011   -    IF(AND(BW$14>$C1011,BW$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BW$14-$C1011-1),0)","v":0},{"$f":" BW1011   -    IF(AND(BX$14>$C1011,BX$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BX$14-$C1011-1),0)","v":0},{"$f":" BX1011   -    IF(AND(BY$14>$C1011,BY$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BY$14-$C1011-1),0)","v":0},{"$f":" BY1011   -    IF(AND(BZ$14>$C1011,BZ$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,BZ$14-$C1011-1),0)","v":0},{"$f":" BZ1011   -    IF(AND(CA$14>$C1011,CA$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CA$14-$C1011-1),0)","v":0},{"$f":" CA1011   -    IF(AND(CB$14>$C1011,CB$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CB$14-$C1011-1),0)","v":0},{"$f":" CB1011   -    IF(AND(CC$14>$C1011,CC$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CC$14-$C1011-1),0)","v":0},{"$f":" CC1011   -    IF(AND(CD$14>$C1011,CD$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CD$14-$C1011-1),0)","v":0},{"$f":" CD1011   -    IF(AND(CE$14>$C1011,CE$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CE$14-$C1011-1),0)","v":0},{"$f":" CE1011   -    IF(AND(CF$14>$C1011,CF$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CF$14-$C1011-1),0)","v":0},{"$f":" CF1011   -    IF(AND(CG$14>$C1011,CG$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CG$14-$C1011-1),0)","v":0},{"$f":" CG1011   -    IF(AND(CH$14>$C1011,CH$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CH$14-$C1011-1),0)","v":0},{"$f":" CH1011   -    IF(AND(CI$14>$C1011,CI$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CI$14-$C1011-1),0)","v":0},{"$f":" CI1011   -    IF(AND(CJ$14>$C1011,CJ$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CJ$14-$C1011-1),0)","v":0},{"$f":" CJ1011   -    IF(AND(CK$14>$C1011,CK$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CK$14-$C1011-1),0)","v":0},{"$f":" CK1011   -    IF(AND(CL$14>$C1011,CL$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CL$14-$C1011-1),0)","v":0},{"$f":" CL1011   -    IF(AND(CM$14>$C1011,CM$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CM$14-$C1011-1),0)","v":0},{"$f":" CM1011   -    IF(AND(CN$14>$C1011,CN$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CN$14-$C1011-1),0)","v":0},{"$f":" CN1011   -    IF(AND(CO$14>$C1011,CO$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CO$14-$C1011-1),0)","v":0},{"$f":" CO1011   -    IF(AND(CP$14>$C1011,CP$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CP$14-$C1011-1),0)","v":0},{"$f":" CP1011   -    IF(AND(CQ$14>$C1011,CQ$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CQ$14-$C1011-1),0)","v":0},{"$f":" CQ1011   -    IF(AND(CR$14>$C1011,CR$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CR$14-$C1011-1),0)","v":0},{"$f":" CR1011   -    IF(AND(CS$14>$C1011,CS$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CS$14-$C1011-1),0)","v":0},{"$f":" CS1011   -    IF(AND(CT$14>$C1011,CT$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CT$14-$C1011-1),0)","v":0},{"$f":" CT1011   -    IF(AND(CU$14>$C1011,CU$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CU$14-$C1011-1),0)","v":0},{"$f":" CU1011   -    IF(AND(CV$14>$C1011,CV$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CV$14-$C1011-1),0)","v":0},{"$f":" CV1011   -    IF(AND(CW$14>$C1011,CW$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CW$14-$C1011-1),0)","v":0},{"$f":" CW1011   -    IF(AND(CX$14>$C1011,CX$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CX$14-$C1011-1),0)","v":0},{"$f":" CX1011   -    IF(AND(CY$14>$C1011,CY$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CY$14-$C1011-1),0)","v":0},{"$f":" CY1011   -    IF(AND(CZ$14>$C1011,CZ$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,CZ$14-$C1011-1),0)","v":0},{"$f":" CZ1011   -    IF(AND(DA$14>$C1011,DA$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DA$14-$C1011-1),0)","v":0},{"$f":" DA1011   -    IF(AND(DB$14>$C1011,DB$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DB$14-$C1011-1),0)","v":0},{"$f":" DB1011   -    IF(AND(DC$14>$C1011,DC$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DC$14-$C1011-1),0)","v":0},{"$f":" DC1011   -    IF(AND(DD$14>$C1011,DD$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DD$14-$C1011-1),0)","v":0},{"$f":" DD1011   -    IF(AND(DE$14>$C1011,DE$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DE$14-$C1011-1),0)","v":0},{"$f":" DE1011   -    IF(AND(DF$14>$C1011,DF$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DF$14-$C1011-1),0)","v":0},{"$f":" DF1011   -    IF(AND(DG$14>$C1011,DG$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DG$14-$C1011-1),0)","v":0},{"$f":" DG1011   -    IF(AND(DH$14>$C1011,DH$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DH$14-$C1011-1),0)","v":0},{"$f":" DH1011   -    IF(AND(DI$14>$C1011,DI$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DI$14-$C1011-1),0)","v":0},{"$f":" DI1011   -    IF(AND(DJ$14>$C1011,DJ$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DJ$14-$C1011-1),0)","v":0},{"$f":" DJ1011   -    IF(AND(DK$14>$C1011,DK$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DK$14-$C1011-1),0)","v":0},{"$f":" DK1011   -    IF(AND(DL$14>$C1011,DL$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DL$14-$C1011-1),0)","v":0},{"$f":" DL1011   -    IF(AND(DM$14>$C1011,DM$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DM$14-$C1011-1),0)","v":0},{"$f":" DM1011   -    IF(AND(DN$14>$C1011,DN$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DN$14-$C1011-1),0)","v":0},{"$f":" DN1011   -    IF(AND(DO$14>$C1011,DO$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DO$14-$C1011-1),0)","v":0},{"$f":" DO1011   -    IF(AND(DP$14>$C1011,DP$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DP$14-$C1011-1),0)","v":0},{"$f":" DP1011   -    IF(AND(DQ$14>$C1011,DQ$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DQ$14-$C1011-1),0)","v":0},{"$f":" DQ1011   -    IF(AND(DR$14>$C1011,DR$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DR$14-$C1011-1),0)","v":0},{"$f":" DR1011   -    IF(AND(DS$14>$C1011,DS$14-$C1011<$C$5),OFFSET(Input!$BJ1011,0,DS$14-$C1011-1),0)","v":0}]
[{"$f":"Calcs!A1012","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1012),1,Calcs!E1012)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1012,Input!Z1012*Periods),0)","v":0},null,null,0,{"$f":" F1012   -    IF(AND(G$14>$C1012,G$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,G$14-$C1012-1),0)","v":0},{"$f":" G1012   -    IF(AND(H$14>$C1012,H$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,H$14-$C1012-1),0)","v":0},{"$f":" H1012   -    IF(AND(I$14>$C1012,I$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,I$14-$C1012-1),0)","v":0},{"$f":" I1012   -    IF(AND(J$14>$C1012,J$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,J$14-$C1012-1),0)","v":0},{"$f":" J1012   -    IF(AND(K$14>$C1012,K$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,K$14-$C1012-1),0)","v":0},{"$f":" K1012   -    IF(AND(L$14>$C1012,L$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,L$14-$C1012-1),0)","v":0},{"$f":" L1012   -    IF(AND(M$14>$C1012,M$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,M$14-$C1012-1),0)","v":0},{"$f":" M1012   -    IF(AND(N$14>$C1012,N$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,N$14-$C1012-1),0)","v":0},{"$f":" N1012   -    IF(AND(O$14>$C1012,O$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,O$14-$C1012-1),0)","v":0},{"$f":" O1012   -    IF(AND(P$14>$C1012,P$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,P$14-$C1012-1),0)","v":0},{"$f":" P1012   -    IF(AND(Q$14>$C1012,Q$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,Q$14-$C1012-1),0)","v":0},{"$f":" Q1012   -    IF(AND(R$14>$C1012,R$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,R$14-$C1012-1),0)","v":0},{"$f":" R1012   -    IF(AND(S$14>$C1012,S$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,S$14-$C1012-1),0)","v":0},{"$f":" S1012   -    IF(AND(T$14>$C1012,T$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,T$14-$C1012-1),0)","v":0},{"$f":" T1012   -    IF(AND(U$14>$C1012,U$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,U$14-$C1012-1),0)","v":0},{"$f":" U1012   -    IF(AND(V$14>$C1012,V$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,V$14-$C1012-1),0)","v":0},{"$f":" V1012   -    IF(AND(W$14>$C1012,W$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,W$14-$C1012-1),0)","v":0},{"$f":" W1012   -    IF(AND(X$14>$C1012,X$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,X$14-$C1012-1),0)","v":0},{"$f":" X1012   -    IF(AND(Y$14>$C1012,Y$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,Y$14-$C1012-1),0)","v":0},{"$f":" Y1012   -    IF(AND(Z$14>$C1012,Z$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,Z$14-$C1012-1),0)","v":0},{"$f":" Z1012   -    IF(AND(AA$14>$C1012,AA$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AA$14-$C1012-1),0)","v":0},{"$f":" AA1012   -    IF(AND(AB$14>$C1012,AB$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AB$14-$C1012-1),0)","v":0},{"$f":" AB1012   -    IF(AND(AC$14>$C1012,AC$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AC$14-$C1012-1),0)","v":0},{"$f":" AC1012   -    IF(AND(AD$14>$C1012,AD$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AD$14-$C1012-1),0)","v":0},{"$f":" AD1012   -    IF(AND(AE$14>$C1012,AE$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AE$14-$C1012-1),0)","v":0},{"$f":" AE1012   -    IF(AND(AF$14>$C1012,AF$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AF$14-$C1012-1),0)","v":0},{"$f":" AF1012   -    IF(AND(AG$14>$C1012,AG$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AG$14-$C1012-1),0)","v":0},{"$f":" AG1012   -    IF(AND(AH$14>$C1012,AH$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AH$14-$C1012-1),0)","v":0},{"$f":" AH1012   -    IF(AND(AI$14>$C1012,AI$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AI$14-$C1012-1),0)","v":0},{"$f":" AI1012   -    IF(AND(AJ$14>$C1012,AJ$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AJ$14-$C1012-1),0)","v":0},{"$f":" AJ1012   -    IF(AND(AK$14>$C1012,AK$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AK$14-$C1012-1),0)","v":0},{"$f":" AK1012   -    IF(AND(AL$14>$C1012,AL$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AL$14-$C1012-1),0)","v":0},{"$f":" AL1012   -    IF(AND(AM$14>$C1012,AM$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AM$14-$C1012-1),0)","v":0},{"$f":" AM1012   -    IF(AND(AN$14>$C1012,AN$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AN$14-$C1012-1),0)","v":0},{"$f":" AN1012   -    IF(AND(AO$14>$C1012,AO$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AO$14-$C1012-1),0)","v":0},{"$f":" AO1012   -    IF(AND(AP$14>$C1012,AP$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AP$14-$C1012-1),0)","v":0},{"$f":" AP1012   -    IF(AND(AQ$14>$C1012,AQ$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AQ$14-$C1012-1),0)","v":0},{"$f":" AQ1012   -    IF(AND(AR$14>$C1012,AR$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AR$14-$C1012-1),0)","v":0},{"$f":" AR1012   -    IF(AND(AS$14>$C1012,AS$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AS$14-$C1012-1),0)","v":0},{"$f":" AS1012   -    IF(AND(AT$14>$C1012,AT$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AT$14-$C1012-1),0)","v":0},{"$f":" AT1012   -    IF(AND(AU$14>$C1012,AU$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AU$14-$C1012-1),0)","v":0},{"$f":" AU1012   -    IF(AND(AV$14>$C1012,AV$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AV$14-$C1012-1),0)","v":0},{"$f":" AV1012   -    IF(AND(AW$14>$C1012,AW$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AW$14-$C1012-1),0)","v":0},{"$f":" AW1012   -    IF(AND(AX$14>$C1012,AX$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AX$14-$C1012-1),0)","v":0},{"$f":" AX1012   -    IF(AND(AY$14>$C1012,AY$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AY$14-$C1012-1),0)","v":0},{"$f":" AY1012   -    IF(AND(AZ$14>$C1012,AZ$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,AZ$14-$C1012-1),0)","v":0},{"$f":" AZ1012   -    IF(AND(BA$14>$C1012,BA$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BA$14-$C1012-1),0)","v":0},{"$f":" BA1012   -    IF(AND(BB$14>$C1012,BB$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BB$14-$C1012-1),0)","v":0},{"$f":" BB1012   -    IF(AND(BC$14>$C1012,BC$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BC$14-$C1012-1),0)","v":0},{"$f":" BC1012   -    IF(AND(BD$14>$C1012,BD$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BD$14-$C1012-1),0)","v":0},{"$f":" BD1012   -    IF(AND(BE$14>$C1012,BE$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BE$14-$C1012-1),0)","v":0},{"$f":" BE1012   -    IF(AND(BF$14>$C1012,BF$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BF$14-$C1012-1),0)","v":0},{"$f":" BF1012   -    IF(AND(BG$14>$C1012,BG$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BG$14-$C1012-1),0)","v":0},{"$f":" BG1012   -    IF(AND(BH$14>$C1012,BH$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BH$14-$C1012-1),0)","v":0},{"$f":" BH1012   -    IF(AND(BI$14>$C1012,BI$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BI$14-$C1012-1),0)","v":0},{"$f":" BI1012   -    IF(AND(BJ$14>$C1012,BJ$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BJ$14-$C1012-1),0)","v":0},{"$f":" BJ1012   -    IF(AND(BK$14>$C1012,BK$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BK$14-$C1012-1),0)","v":0},{"$f":" BK1012   -    IF(AND(BL$14>$C1012,BL$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BL$14-$C1012-1),0)","v":0},{"$f":" BL1012   -    IF(AND(BM$14>$C1012,BM$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BM$14-$C1012-1),0)","v":0},{"$f":" BM1012   -    IF(AND(BN$14>$C1012,BN$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BN$14-$C1012-1),0)","v":0},{"$f":" BN1012   -    IF(AND(BO$14>$C1012,BO$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BO$14-$C1012-1),0)","v":0},{"$f":" BO1012   -    IF(AND(BP$14>$C1012,BP$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BP$14-$C1012-1),0)","v":0},{"$f":" BP1012   -    IF(AND(BQ$14>$C1012,BQ$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BQ$14-$C1012-1),0)","v":0},{"$f":" BQ1012   -    IF(AND(BR$14>$C1012,BR$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BR$14-$C1012-1),0)","v":0},{"$f":" BR1012   -    IF(AND(BS$14>$C1012,BS$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BS$14-$C1012-1),0)","v":0},{"$f":" BS1012   -    IF(AND(BT$14>$C1012,BT$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BT$14-$C1012-1),0)","v":0},{"$f":" BT1012   -    IF(AND(BU$14>$C1012,BU$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BU$14-$C1012-1),0)","v":0},{"$f":" BU1012   -    IF(AND(BV$14>$C1012,BV$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BV$14-$C1012-1),0)","v":0},{"$f":" BV1012   -    IF(AND(BW$14>$C1012,BW$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BW$14-$C1012-1),0)","v":0},{"$f":" BW1012   -    IF(AND(BX$14>$C1012,BX$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BX$14-$C1012-1),0)","v":0},{"$f":" BX1012   -    IF(AND(BY$14>$C1012,BY$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BY$14-$C1012-1),0)","v":0},{"$f":" BY1012   -    IF(AND(BZ$14>$C1012,BZ$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,BZ$14-$C1012-1),0)","v":0},{"$f":" BZ1012   -    IF(AND(CA$14>$C1012,CA$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CA$14-$C1012-1),0)","v":0},{"$f":" CA1012   -    IF(AND(CB$14>$C1012,CB$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CB$14-$C1012-1),0)","v":0},{"$f":" CB1012   -    IF(AND(CC$14>$C1012,CC$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CC$14-$C1012-1),0)","v":0},{"$f":" CC1012   -    IF(AND(CD$14>$C1012,CD$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CD$14-$C1012-1),0)","v":0},{"$f":" CD1012   -    IF(AND(CE$14>$C1012,CE$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CE$14-$C1012-1),0)","v":0},{"$f":" CE1012   -    IF(AND(CF$14>$C1012,CF$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CF$14-$C1012-1),0)","v":0},{"$f":" CF1012   -    IF(AND(CG$14>$C1012,CG$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CG$14-$C1012-1),0)","v":0},{"$f":" CG1012   -    IF(AND(CH$14>$C1012,CH$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CH$14-$C1012-1),0)","v":0},{"$f":" CH1012   -    IF(AND(CI$14>$C1012,CI$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CI$14-$C1012-1),0)","v":0},{"$f":" CI1012   -    IF(AND(CJ$14>$C1012,CJ$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CJ$14-$C1012-1),0)","v":0},{"$f":" CJ1012   -    IF(AND(CK$14>$C1012,CK$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CK$14-$C1012-1),0)","v":0},{"$f":" CK1012   -    IF(AND(CL$14>$C1012,CL$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CL$14-$C1012-1),0)","v":0},{"$f":" CL1012   -    IF(AND(CM$14>$C1012,CM$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CM$14-$C1012-1),0)","v":0},{"$f":" CM1012   -    IF(AND(CN$14>$C1012,CN$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CN$14-$C1012-1),0)","v":0},{"$f":" CN1012   -    IF(AND(CO$14>$C1012,CO$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CO$14-$C1012-1),0)","v":0},{"$f":" CO1012   -    IF(AND(CP$14>$C1012,CP$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CP$14-$C1012-1),0)","v":0},{"$f":" CP1012   -    IF(AND(CQ$14>$C1012,CQ$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CQ$14-$C1012-1),0)","v":0},{"$f":" CQ1012   -    IF(AND(CR$14>$C1012,CR$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CR$14-$C1012-1),0)","v":0},{"$f":" CR1012   -    IF(AND(CS$14>$C1012,CS$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CS$14-$C1012-1),0)","v":0},{"$f":" CS1012   -    IF(AND(CT$14>$C1012,CT$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CT$14-$C1012-1),0)","v":0},{"$f":" CT1012   -    IF(AND(CU$14>$C1012,CU$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CU$14-$C1012-1),0)","v":0},{"$f":" CU1012   -    IF(AND(CV$14>$C1012,CV$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CV$14-$C1012-1),0)","v":0},{"$f":" CV1012   -    IF(AND(CW$14>$C1012,CW$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CW$14-$C1012-1),0)","v":0},{"$f":" CW1012   -    IF(AND(CX$14>$C1012,CX$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CX$14-$C1012-1),0)","v":0},{"$f":" CX1012   -    IF(AND(CY$14>$C1012,CY$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CY$14-$C1012-1),0)","v":0},{"$f":" CY1012   -    IF(AND(CZ$14>$C1012,CZ$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,CZ$14-$C1012-1),0)","v":0},{"$f":" CZ1012   -    IF(AND(DA$14>$C1012,DA$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DA$14-$C1012-1),0)","v":0},{"$f":" DA1012   -    IF(AND(DB$14>$C1012,DB$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DB$14-$C1012-1),0)","v":0},{"$f":" DB1012   -    IF(AND(DC$14>$C1012,DC$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DC$14-$C1012-1),0)","v":0},{"$f":" DC1012   -    IF(AND(DD$14>$C1012,DD$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DD$14-$C1012-1),0)","v":0},{"$f":" DD1012   -    IF(AND(DE$14>$C1012,DE$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DE$14-$C1012-1),0)","v":0},{"$f":" DE1012   -    IF(AND(DF$14>$C1012,DF$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DF$14-$C1012-1),0)","v":0},{"$f":" DF1012   -    IF(AND(DG$14>$C1012,DG$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DG$14-$C1012-1),0)","v":0},{"$f":" DG1012   -    IF(AND(DH$14>$C1012,DH$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DH$14-$C1012-1),0)","v":0},{"$f":" DH1012   -    IF(AND(DI$14>$C1012,DI$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DI$14-$C1012-1),0)","v":0},{"$f":" DI1012   -    IF(AND(DJ$14>$C1012,DJ$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DJ$14-$C1012-1),0)","v":0},{"$f":" DJ1012   -    IF(AND(DK$14>$C1012,DK$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DK$14-$C1012-1),0)","v":0},{"$f":" DK1012   -    IF(AND(DL$14>$C1012,DL$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DL$14-$C1012-1),0)","v":0},{"$f":" DL1012   -    IF(AND(DM$14>$C1012,DM$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DM$14-$C1012-1),0)","v":0},{"$f":" DM1012   -    IF(AND(DN$14>$C1012,DN$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DN$14-$C1012-1),0)","v":0},{"$f":" DN1012   -    IF(AND(DO$14>$C1012,DO$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DO$14-$C1012-1),0)","v":0},{"$f":" DO1012   -    IF(AND(DP$14>$C1012,DP$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DP$14-$C1012-1),0)","v":0},{"$f":" DP1012   -    IF(AND(DQ$14>$C1012,DQ$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DQ$14-$C1012-1),0)","v":0},{"$f":" DQ1012   -    IF(AND(DR$14>$C1012,DR$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DR$14-$C1012-1),0)","v":0},{"$f":" DR1012   -    IF(AND(DS$14>$C1012,DS$14-$C1012<$C$5),OFFSET(Input!$BJ1012,0,DS$14-$C1012-1),0)","v":0}]
[{"$f":"Calcs!A1013","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1013),1,Calcs!E1013)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1013,Input!Z1013*Periods),0)","v":0},null,null,0,{"$f":" F1013   -    IF(AND(G$14>$C1013,G$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,G$14-$C1013-1),0)","v":0},{"$f":" G1013   -    IF(AND(H$14>$C1013,H$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,H$14-$C1013-1),0)","v":0},{"$f":" H1013   -    IF(AND(I$14>$C1013,I$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,I$14-$C1013-1),0)","v":0},{"$f":" I1013   -    IF(AND(J$14>$C1013,J$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,J$14-$C1013-1),0)","v":0},{"$f":" J1013   -    IF(AND(K$14>$C1013,K$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,K$14-$C1013-1),0)","v":0},{"$f":" K1013   -    IF(AND(L$14>$C1013,L$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,L$14-$C1013-1),0)","v":0},{"$f":" L1013   -    IF(AND(M$14>$C1013,M$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,M$14-$C1013-1),0)","v":0},{"$f":" M1013   -    IF(AND(N$14>$C1013,N$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,N$14-$C1013-1),0)","v":0},{"$f":" N1013   -    IF(AND(O$14>$C1013,O$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,O$14-$C1013-1),0)","v":0},{"$f":" O1013   -    IF(AND(P$14>$C1013,P$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,P$14-$C1013-1),0)","v":0},{"$f":" P1013   -    IF(AND(Q$14>$C1013,Q$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,Q$14-$C1013-1),0)","v":0},{"$f":" Q1013   -    IF(AND(R$14>$C1013,R$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,R$14-$C1013-1),0)","v":0},{"$f":" R1013   -    IF(AND(S$14>$C1013,S$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,S$14-$C1013-1),0)","v":0},{"$f":" S1013   -    IF(AND(T$14>$C1013,T$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,T$14-$C1013-1),0)","v":0},{"$f":" T1013   -    IF(AND(U$14>$C1013,U$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,U$14-$C1013-1),0)","v":0},{"$f":" U1013   -    IF(AND(V$14>$C1013,V$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,V$14-$C1013-1),0)","v":0},{"$f":" V1013   -    IF(AND(W$14>$C1013,W$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,W$14-$C1013-1),0)","v":0},{"$f":" W1013   -    IF(AND(X$14>$C1013,X$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,X$14-$C1013-1),0)","v":0},{"$f":" X1013   -    IF(AND(Y$14>$C1013,Y$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,Y$14-$C1013-1),0)","v":0},{"$f":" Y1013   -    IF(AND(Z$14>$C1013,Z$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,Z$14-$C1013-1),0)","v":0},{"$f":" Z1013   -    IF(AND(AA$14>$C1013,AA$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AA$14-$C1013-1),0)","v":0},{"$f":" AA1013   -    IF(AND(AB$14>$C1013,AB$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AB$14-$C1013-1),0)","v":0},{"$f":" AB1013   -    IF(AND(AC$14>$C1013,AC$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AC$14-$C1013-1),0)","v":0},{"$f":" AC1013   -    IF(AND(AD$14>$C1013,AD$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AD$14-$C1013-1),0)","v":0},{"$f":" AD1013   -    IF(AND(AE$14>$C1013,AE$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AE$14-$C1013-1),0)","v":0},{"$f":" AE1013   -    IF(AND(AF$14>$C1013,AF$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AF$14-$C1013-1),0)","v":0},{"$f":" AF1013   -    IF(AND(AG$14>$C1013,AG$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AG$14-$C1013-1),0)","v":0},{"$f":" AG1013   -    IF(AND(AH$14>$C1013,AH$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AH$14-$C1013-1),0)","v":0},{"$f":" AH1013   -    IF(AND(AI$14>$C1013,AI$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AI$14-$C1013-1),0)","v":0},{"$f":" AI1013   -    IF(AND(AJ$14>$C1013,AJ$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AJ$14-$C1013-1),0)","v":0},{"$f":" AJ1013   -    IF(AND(AK$14>$C1013,AK$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AK$14-$C1013-1),0)","v":0},{"$f":" AK1013   -    IF(AND(AL$14>$C1013,AL$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AL$14-$C1013-1),0)","v":0},{"$f":" AL1013   -    IF(AND(AM$14>$C1013,AM$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AM$14-$C1013-1),0)","v":0},{"$f":" AM1013   -    IF(AND(AN$14>$C1013,AN$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AN$14-$C1013-1),0)","v":0},{"$f":" AN1013   -    IF(AND(AO$14>$C1013,AO$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AO$14-$C1013-1),0)","v":0},{"$f":" AO1013   -    IF(AND(AP$14>$C1013,AP$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AP$14-$C1013-1),0)","v":0},{"$f":" AP1013   -    IF(AND(AQ$14>$C1013,AQ$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AQ$14-$C1013-1),0)","v":0},{"$f":" AQ1013   -    IF(AND(AR$14>$C1013,AR$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AR$14-$C1013-1),0)","v":0},{"$f":" AR1013   -    IF(AND(AS$14>$C1013,AS$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AS$14-$C1013-1),0)","v":0},{"$f":" AS1013   -    IF(AND(AT$14>$C1013,AT$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AT$14-$C1013-1),0)","v":0},{"$f":" AT1013   -    IF(AND(AU$14>$C1013,AU$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AU$14-$C1013-1),0)","v":0},{"$f":" AU1013   -    IF(AND(AV$14>$C1013,AV$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AV$14-$C1013-1),0)","v":0},{"$f":" AV1013   -    IF(AND(AW$14>$C1013,AW$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AW$14-$C1013-1),0)","v":0},{"$f":" AW1013   -    IF(AND(AX$14>$C1013,AX$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AX$14-$C1013-1),0)","v":0},{"$f":" AX1013   -    IF(AND(AY$14>$C1013,AY$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AY$14-$C1013-1),0)","v":0},{"$f":" AY1013   -    IF(AND(AZ$14>$C1013,AZ$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,AZ$14-$C1013-1),0)","v":0},{"$f":" AZ1013   -    IF(AND(BA$14>$C1013,BA$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BA$14-$C1013-1),0)","v":0},{"$f":" BA1013   -    IF(AND(BB$14>$C1013,BB$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BB$14-$C1013-1),0)","v":0},{"$f":" BB1013   -    IF(AND(BC$14>$C1013,BC$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BC$14-$C1013-1),0)","v":0},{"$f":" BC1013   -    IF(AND(BD$14>$C1013,BD$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BD$14-$C1013-1),0)","v":0},{"$f":" BD1013   -    IF(AND(BE$14>$C1013,BE$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BE$14-$C1013-1),0)","v":0},{"$f":" BE1013   -    IF(AND(BF$14>$C1013,BF$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BF$14-$C1013-1),0)","v":0},{"$f":" BF1013   -    IF(AND(BG$14>$C1013,BG$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BG$14-$C1013-1),0)","v":0},{"$f":" BG1013   -    IF(AND(BH$14>$C1013,BH$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BH$14-$C1013-1),0)","v":0},{"$f":" BH1013   -    IF(AND(BI$14>$C1013,BI$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BI$14-$C1013-1),0)","v":0},{"$f":" BI1013   -    IF(AND(BJ$14>$C1013,BJ$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BJ$14-$C1013-1),0)","v":0},{"$f":" BJ1013   -    IF(AND(BK$14>$C1013,BK$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BK$14-$C1013-1),0)","v":0},{"$f":" BK1013   -    IF(AND(BL$14>$C1013,BL$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BL$14-$C1013-1),0)","v":0},{"$f":" BL1013   -    IF(AND(BM$14>$C1013,BM$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BM$14-$C1013-1),0)","v":0},{"$f":" BM1013   -    IF(AND(BN$14>$C1013,BN$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BN$14-$C1013-1),0)","v":0},{"$f":" BN1013   -    IF(AND(BO$14>$C1013,BO$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BO$14-$C1013-1),0)","v":0},{"$f":" BO1013   -    IF(AND(BP$14>$C1013,BP$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BP$14-$C1013-1),0)","v":0},{"$f":" BP1013   -    IF(AND(BQ$14>$C1013,BQ$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BQ$14-$C1013-1),0)","v":0},{"$f":" BQ1013   -    IF(AND(BR$14>$C1013,BR$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BR$14-$C1013-1),0)","v":0},{"$f":" BR1013   -    IF(AND(BS$14>$C1013,BS$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BS$14-$C1013-1),0)","v":0},{"$f":" BS1013   -    IF(AND(BT$14>$C1013,BT$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BT$14-$C1013-1),0)","v":0},{"$f":" BT1013   -    IF(AND(BU$14>$C1013,BU$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BU$14-$C1013-1),0)","v":0},{"$f":" BU1013   -    IF(AND(BV$14>$C1013,BV$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BV$14-$C1013-1),0)","v":0},{"$f":" BV1013   -    IF(AND(BW$14>$C1013,BW$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BW$14-$C1013-1),0)","v":0},{"$f":" BW1013   -    IF(AND(BX$14>$C1013,BX$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BX$14-$C1013-1),0)","v":0},{"$f":" BX1013   -    IF(AND(BY$14>$C1013,BY$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BY$14-$C1013-1),0)","v":0},{"$f":" BY1013   -    IF(AND(BZ$14>$C1013,BZ$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,BZ$14-$C1013-1),0)","v":0},{"$f":" BZ1013   -    IF(AND(CA$14>$C1013,CA$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CA$14-$C1013-1),0)","v":0},{"$f":" CA1013   -    IF(AND(CB$14>$C1013,CB$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CB$14-$C1013-1),0)","v":0},{"$f":" CB1013   -    IF(AND(CC$14>$C1013,CC$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CC$14-$C1013-1),0)","v":0},{"$f":" CC1013   -    IF(AND(CD$14>$C1013,CD$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CD$14-$C1013-1),0)","v":0},{"$f":" CD1013   -    IF(AND(CE$14>$C1013,CE$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CE$14-$C1013-1),0)","v":0},{"$f":" CE1013   -    IF(AND(CF$14>$C1013,CF$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CF$14-$C1013-1),0)","v":0},{"$f":" CF1013   -    IF(AND(CG$14>$C1013,CG$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CG$14-$C1013-1),0)","v":0},{"$f":" CG1013   -    IF(AND(CH$14>$C1013,CH$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CH$14-$C1013-1),0)","v":0},{"$f":" CH1013   -    IF(AND(CI$14>$C1013,CI$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CI$14-$C1013-1),0)","v":0},{"$f":" CI1013   -    IF(AND(CJ$14>$C1013,CJ$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CJ$14-$C1013-1),0)","v":0},{"$f":" CJ1013   -    IF(AND(CK$14>$C1013,CK$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CK$14-$C1013-1),0)","v":0},{"$f":" CK1013   -    IF(AND(CL$14>$C1013,CL$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CL$14-$C1013-1),0)","v":0},{"$f":" CL1013   -    IF(AND(CM$14>$C1013,CM$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CM$14-$C1013-1),0)","v":0},{"$f":" CM1013   -    IF(AND(CN$14>$C1013,CN$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CN$14-$C1013-1),0)","v":0},{"$f":" CN1013   -    IF(AND(CO$14>$C1013,CO$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CO$14-$C1013-1),0)","v":0},{"$f":" CO1013   -    IF(AND(CP$14>$C1013,CP$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CP$14-$C1013-1),0)","v":0},{"$f":" CP1013   -    IF(AND(CQ$14>$C1013,CQ$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CQ$14-$C1013-1),0)","v":0},{"$f":" CQ1013   -    IF(AND(CR$14>$C1013,CR$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CR$14-$C1013-1),0)","v":0},{"$f":" CR1013   -    IF(AND(CS$14>$C1013,CS$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CS$14-$C1013-1),0)","v":0},{"$f":" CS1013   -    IF(AND(CT$14>$C1013,CT$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CT$14-$C1013-1),0)","v":0},{"$f":" CT1013   -    IF(AND(CU$14>$C1013,CU$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CU$14-$C1013-1),0)","v":0},{"$f":" CU1013   -    IF(AND(CV$14>$C1013,CV$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CV$14-$C1013-1),0)","v":0},{"$f":" CV1013   -    IF(AND(CW$14>$C1013,CW$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CW$14-$C1013-1),0)","v":0},{"$f":" CW1013   -    IF(AND(CX$14>$C1013,CX$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CX$14-$C1013-1),0)","v":0},{"$f":" CX1013   -    IF(AND(CY$14>$C1013,CY$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CY$14-$C1013-1),0)","v":0},{"$f":" CY1013   -    IF(AND(CZ$14>$C1013,CZ$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,CZ$14-$C1013-1),0)","v":0},{"$f":" CZ1013   -    IF(AND(DA$14>$C1013,DA$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DA$14-$C1013-1),0)","v":0},{"$f":" DA1013   -    IF(AND(DB$14>$C1013,DB$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DB$14-$C1013-1),0)","v":0},{"$f":" DB1013   -    IF(AND(DC$14>$C1013,DC$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DC$14-$C1013-1),0)","v":0},{"$f":" DC1013   -    IF(AND(DD$14>$C1013,DD$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DD$14-$C1013-1),0)","v":0},{"$f":" DD1013   -    IF(AND(DE$14>$C1013,DE$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DE$14-$C1013-1),0)","v":0},{"$f":" DE1013   -    IF(AND(DF$14>$C1013,DF$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DF$14-$C1013-1),0)","v":0},{"$f":" DF1013   -    IF(AND(DG$14>$C1013,DG$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DG$14-$C1013-1),0)","v":0},{"$f":" DG1013   -    IF(AND(DH$14>$C1013,DH$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DH$14-$C1013-1),0)","v":0},{"$f":" DH1013   -    IF(AND(DI$14>$C1013,DI$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DI$14-$C1013-1),0)","v":0},{"$f":" DI1013   -    IF(AND(DJ$14>$C1013,DJ$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DJ$14-$C1013-1),0)","v":0},{"$f":" DJ1013   -    IF(AND(DK$14>$C1013,DK$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DK$14-$C1013-1),0)","v":0},{"$f":" DK1013   -    IF(AND(DL$14>$C1013,DL$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DL$14-$C1013-1),0)","v":0},{"$f":" DL1013   -    IF(AND(DM$14>$C1013,DM$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DM$14-$C1013-1),0)","v":0},{"$f":" DM1013   -    IF(AND(DN$14>$C1013,DN$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DN$14-$C1013-1),0)","v":0},{"$f":" DN1013   -    IF(AND(DO$14>$C1013,DO$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DO$14-$C1013-1),0)","v":0},{"$f":" DO1013   -    IF(AND(DP$14>$C1013,DP$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DP$14-$C1013-1),0)","v":0},{"$f":" DP1013   -    IF(AND(DQ$14>$C1013,DQ$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DQ$14-$C1013-1),0)","v":0},{"$f":" DQ1013   -    IF(AND(DR$14>$C1013,DR$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DR$14-$C1013-1),0)","v":0},{"$f":" DR1013   -    IF(AND(DS$14>$C1013,DS$14-$C1013<$C$5),OFFSET(Input!$BJ1013,0,DS$14-$C1013-1),0)","v":0}]
[{"$f":"Calcs!A1014","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1014),1,Calcs!E1014)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1014,Input!Z1014*Periods),0)","v":0},null,null,0,{"$f":" F1014   -    IF(AND(G$14>$C1014,G$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,G$14-$C1014-1),0)","v":0},{"$f":" G1014   -    IF(AND(H$14>$C1014,H$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,H$14-$C1014-1),0)","v":0},{"$f":" H1014   -    IF(AND(I$14>$C1014,I$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,I$14-$C1014-1),0)","v":0},{"$f":" I1014   -    IF(AND(J$14>$C1014,J$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,J$14-$C1014-1),0)","v":0},{"$f":" J1014   -    IF(AND(K$14>$C1014,K$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,K$14-$C1014-1),0)","v":0},{"$f":" K1014   -    IF(AND(L$14>$C1014,L$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,L$14-$C1014-1),0)","v":0},{"$f":" L1014   -    IF(AND(M$14>$C1014,M$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,M$14-$C1014-1),0)","v":0},{"$f":" M1014   -    IF(AND(N$14>$C1014,N$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,N$14-$C1014-1),0)","v":0},{"$f":" N1014   -    IF(AND(O$14>$C1014,O$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,O$14-$C1014-1),0)","v":0},{"$f":" O1014   -    IF(AND(P$14>$C1014,P$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,P$14-$C1014-1),0)","v":0},{"$f":" P1014   -    IF(AND(Q$14>$C1014,Q$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,Q$14-$C1014-1),0)","v":0},{"$f":" Q1014   -    IF(AND(R$14>$C1014,R$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,R$14-$C1014-1),0)","v":0},{"$f":" R1014   -    IF(AND(S$14>$C1014,S$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,S$14-$C1014-1),0)","v":0},{"$f":" S1014   -    IF(AND(T$14>$C1014,T$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,T$14-$C1014-1),0)","v":0},{"$f":" T1014   -    IF(AND(U$14>$C1014,U$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,U$14-$C1014-1),0)","v":0},{"$f":" U1014   -    IF(AND(V$14>$C1014,V$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,V$14-$C1014-1),0)","v":0},{"$f":" V1014   -    IF(AND(W$14>$C1014,W$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,W$14-$C1014-1),0)","v":0},{"$f":" W1014   -    IF(AND(X$14>$C1014,X$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,X$14-$C1014-1),0)","v":0},{"$f":" X1014   -    IF(AND(Y$14>$C1014,Y$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,Y$14-$C1014-1),0)","v":0},{"$f":" Y1014   -    IF(AND(Z$14>$C1014,Z$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,Z$14-$C1014-1),0)","v":0},{"$f":" Z1014   -    IF(AND(AA$14>$C1014,AA$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AA$14-$C1014-1),0)","v":0},{"$f":" AA1014   -    IF(AND(AB$14>$C1014,AB$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AB$14-$C1014-1),0)","v":0},{"$f":" AB1014   -    IF(AND(AC$14>$C1014,AC$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AC$14-$C1014-1),0)","v":0},{"$f":" AC1014   -    IF(AND(AD$14>$C1014,AD$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AD$14-$C1014-1),0)","v":0},{"$f":" AD1014   -    IF(AND(AE$14>$C1014,AE$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AE$14-$C1014-1),0)","v":0},{"$f":" AE1014   -    IF(AND(AF$14>$C1014,AF$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AF$14-$C1014-1),0)","v":0},{"$f":" AF1014   -    IF(AND(AG$14>$C1014,AG$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AG$14-$C1014-1),0)","v":0},{"$f":" AG1014   -    IF(AND(AH$14>$C1014,AH$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AH$14-$C1014-1),0)","v":0},{"$f":" AH1014   -    IF(AND(AI$14>$C1014,AI$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AI$14-$C1014-1),0)","v":0},{"$f":" AI1014   -    IF(AND(AJ$14>$C1014,AJ$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AJ$14-$C1014-1),0)","v":0},{"$f":" AJ1014   -    IF(AND(AK$14>$C1014,AK$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AK$14-$C1014-1),0)","v":0},{"$f":" AK1014   -    IF(AND(AL$14>$C1014,AL$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AL$14-$C1014-1),0)","v":0},{"$f":" AL1014   -    IF(AND(AM$14>$C1014,AM$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AM$14-$C1014-1),0)","v":0},{"$f":" AM1014   -    IF(AND(AN$14>$C1014,AN$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AN$14-$C1014-1),0)","v":0},{"$f":" AN1014   -    IF(AND(AO$14>$C1014,AO$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AO$14-$C1014-1),0)","v":0},{"$f":" AO1014   -    IF(AND(AP$14>$C1014,AP$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AP$14-$C1014-1),0)","v":0},{"$f":" AP1014   -    IF(AND(AQ$14>$C1014,AQ$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AQ$14-$C1014-1),0)","v":0},{"$f":" AQ1014   -    IF(AND(AR$14>$C1014,AR$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AR$14-$C1014-1),0)","v":0},{"$f":" AR1014   -    IF(AND(AS$14>$C1014,AS$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AS$14-$C1014-1),0)","v":0},{"$f":" AS1014   -    IF(AND(AT$14>$C1014,AT$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AT$14-$C1014-1),0)","v":0},{"$f":" AT1014   -    IF(AND(AU$14>$C1014,AU$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AU$14-$C1014-1),0)","v":0},{"$f":" AU1014   -    IF(AND(AV$14>$C1014,AV$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AV$14-$C1014-1),0)","v":0},{"$f":" AV1014   -    IF(AND(AW$14>$C1014,AW$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AW$14-$C1014-1),0)","v":0},{"$f":" AW1014   -    IF(AND(AX$14>$C1014,AX$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AX$14-$C1014-1),0)","v":0},{"$f":" AX1014   -    IF(AND(AY$14>$C1014,AY$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AY$14-$C1014-1),0)","v":0},{"$f":" AY1014   -    IF(AND(AZ$14>$C1014,AZ$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,AZ$14-$C1014-1),0)","v":0},{"$f":" AZ1014   -    IF(AND(BA$14>$C1014,BA$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BA$14-$C1014-1),0)","v":0},{"$f":" BA1014   -    IF(AND(BB$14>$C1014,BB$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BB$14-$C1014-1),0)","v":0},{"$f":" BB1014   -    IF(AND(BC$14>$C1014,BC$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BC$14-$C1014-1),0)","v":0},{"$f":" BC1014   -    IF(AND(BD$14>$C1014,BD$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BD$14-$C1014-1),0)","v":0},{"$f":" BD1014   -    IF(AND(BE$14>$C1014,BE$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BE$14-$C1014-1),0)","v":0},{"$f":" BE1014   -    IF(AND(BF$14>$C1014,BF$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BF$14-$C1014-1),0)","v":0},{"$f":" BF1014   -    IF(AND(BG$14>$C1014,BG$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BG$14-$C1014-1),0)","v":0},{"$f":" BG1014   -    IF(AND(BH$14>$C1014,BH$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BH$14-$C1014-1),0)","v":0},{"$f":" BH1014   -    IF(AND(BI$14>$C1014,BI$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BI$14-$C1014-1),0)","v":0},{"$f":" BI1014   -    IF(AND(BJ$14>$C1014,BJ$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BJ$14-$C1014-1),0)","v":0},{"$f":" BJ1014   -    IF(AND(BK$14>$C1014,BK$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BK$14-$C1014-1),0)","v":0},{"$f":" BK1014   -    IF(AND(BL$14>$C1014,BL$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BL$14-$C1014-1),0)","v":0},{"$f":" BL1014   -    IF(AND(BM$14>$C1014,BM$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BM$14-$C1014-1),0)","v":0},{"$f":" BM1014   -    IF(AND(BN$14>$C1014,BN$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BN$14-$C1014-1),0)","v":0},{"$f":" BN1014   -    IF(AND(BO$14>$C1014,BO$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BO$14-$C1014-1),0)","v":0},{"$f":" BO1014   -    IF(AND(BP$14>$C1014,BP$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BP$14-$C1014-1),0)","v":0},{"$f":" BP1014   -    IF(AND(BQ$14>$C1014,BQ$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BQ$14-$C1014-1),0)","v":0},{"$f":" BQ1014   -    IF(AND(BR$14>$C1014,BR$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BR$14-$C1014-1),0)","v":0},{"$f":" BR1014   -    IF(AND(BS$14>$C1014,BS$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BS$14-$C1014-1),0)","v":0},{"$f":" BS1014   -    IF(AND(BT$14>$C1014,BT$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BT$14-$C1014-1),0)","v":0},{"$f":" BT1014   -    IF(AND(BU$14>$C1014,BU$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BU$14-$C1014-1),0)","v":0},{"$f":" BU1014   -    IF(AND(BV$14>$C1014,BV$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BV$14-$C1014-1),0)","v":0},{"$f":" BV1014   -    IF(AND(BW$14>$C1014,BW$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BW$14-$C1014-1),0)","v":0},{"$f":" BW1014   -    IF(AND(BX$14>$C1014,BX$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BX$14-$C1014-1),0)","v":0},{"$f":" BX1014   -    IF(AND(BY$14>$C1014,BY$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BY$14-$C1014-1),0)","v":0},{"$f":" BY1014   -    IF(AND(BZ$14>$C1014,BZ$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,BZ$14-$C1014-1),0)","v":0},{"$f":" BZ1014   -    IF(AND(CA$14>$C1014,CA$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CA$14-$C1014-1),0)","v":0},{"$f":" CA1014   -    IF(AND(CB$14>$C1014,CB$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CB$14-$C1014-1),0)","v":0},{"$f":" CB1014   -    IF(AND(CC$14>$C1014,CC$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CC$14-$C1014-1),0)","v":0},{"$f":" CC1014   -    IF(AND(CD$14>$C1014,CD$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CD$14-$C1014-1),0)","v":0},{"$f":" CD1014   -    IF(AND(CE$14>$C1014,CE$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CE$14-$C1014-1),0)","v":0},{"$f":" CE1014   -    IF(AND(CF$14>$C1014,CF$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CF$14-$C1014-1),0)","v":0},{"$f":" CF1014   -    IF(AND(CG$14>$C1014,CG$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CG$14-$C1014-1),0)","v":0},{"$f":" CG1014   -    IF(AND(CH$14>$C1014,CH$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CH$14-$C1014-1),0)","v":0},{"$f":" CH1014   -    IF(AND(CI$14>$C1014,CI$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CI$14-$C1014-1),0)","v":0},{"$f":" CI1014   -    IF(AND(CJ$14>$C1014,CJ$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CJ$14-$C1014-1),0)","v":0},{"$f":" CJ1014   -    IF(AND(CK$14>$C1014,CK$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CK$14-$C1014-1),0)","v":0},{"$f":" CK1014   -    IF(AND(CL$14>$C1014,CL$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CL$14-$C1014-1),0)","v":0},{"$f":" CL1014   -    IF(AND(CM$14>$C1014,CM$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CM$14-$C1014-1),0)","v":0},{"$f":" CM1014   -    IF(AND(CN$14>$C1014,CN$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CN$14-$C1014-1),0)","v":0},{"$f":" CN1014   -    IF(AND(CO$14>$C1014,CO$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CO$14-$C1014-1),0)","v":0},{"$f":" CO1014   -    IF(AND(CP$14>$C1014,CP$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CP$14-$C1014-1),0)","v":0},{"$f":" CP1014   -    IF(AND(CQ$14>$C1014,CQ$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CQ$14-$C1014-1),0)","v":0},{"$f":" CQ1014   -    IF(AND(CR$14>$C1014,CR$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CR$14-$C1014-1),0)","v":0},{"$f":" CR1014   -    IF(AND(CS$14>$C1014,CS$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CS$14-$C1014-1),0)","v":0},{"$f":" CS1014   -    IF(AND(CT$14>$C1014,CT$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CT$14-$C1014-1),0)","v":0},{"$f":" CT1014   -    IF(AND(CU$14>$C1014,CU$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CU$14-$C1014-1),0)","v":0},{"$f":" CU1014   -    IF(AND(CV$14>$C1014,CV$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CV$14-$C1014-1),0)","v":0},{"$f":" CV1014   -    IF(AND(CW$14>$C1014,CW$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CW$14-$C1014-1),0)","v":0},{"$f":" CW1014   -    IF(AND(CX$14>$C1014,CX$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CX$14-$C1014-1),0)","v":0},{"$f":" CX1014   -    IF(AND(CY$14>$C1014,CY$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CY$14-$C1014-1),0)","v":0},{"$f":" CY1014   -    IF(AND(CZ$14>$C1014,CZ$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,CZ$14-$C1014-1),0)","v":0},{"$f":" CZ1014   -    IF(AND(DA$14>$C1014,DA$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DA$14-$C1014-1),0)","v":0},{"$f":" DA1014   -    IF(AND(DB$14>$C1014,DB$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DB$14-$C1014-1),0)","v":0},{"$f":" DB1014   -    IF(AND(DC$14>$C1014,DC$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DC$14-$C1014-1),0)","v":0},{"$f":" DC1014   -    IF(AND(DD$14>$C1014,DD$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DD$14-$C1014-1),0)","v":0},{"$f":" DD1014   -    IF(AND(DE$14>$C1014,DE$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DE$14-$C1014-1),0)","v":0},{"$f":" DE1014   -    IF(AND(DF$14>$C1014,DF$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DF$14-$C1014-1),0)","v":0},{"$f":" DF1014   -    IF(AND(DG$14>$C1014,DG$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DG$14-$C1014-1),0)","v":0},{"$f":" DG1014   -    IF(AND(DH$14>$C1014,DH$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DH$14-$C1014-1),0)","v":0},{"$f":" DH1014   -    IF(AND(DI$14>$C1014,DI$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DI$14-$C1014-1),0)","v":0},{"$f":" DI1014   -    IF(AND(DJ$14>$C1014,DJ$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DJ$14-$C1014-1),0)","v":0},{"$f":" DJ1014   -    IF(AND(DK$14>$C1014,DK$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DK$14-$C1014-1),0)","v":0},{"$f":" DK1014   -    IF(AND(DL$14>$C1014,DL$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DL$14-$C1014-1),0)","v":0},{"$f":" DL1014   -    IF(AND(DM$14>$C1014,DM$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DM$14-$C1014-1),0)","v":0},{"$f":" DM1014   -    IF(AND(DN$14>$C1014,DN$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DN$14-$C1014-1),0)","v":0},{"$f":" DN1014   -    IF(AND(DO$14>$C1014,DO$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DO$14-$C1014-1),0)","v":0},{"$f":" DO1014   -    IF(AND(DP$14>$C1014,DP$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DP$14-$C1014-1),0)","v":0},{"$f":" DP1014   -    IF(AND(DQ$14>$C1014,DQ$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DQ$14-$C1014-1),0)","v":0},{"$f":" DQ1014   -    IF(AND(DR$14>$C1014,DR$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DR$14-$C1014-1),0)","v":0},{"$f":" DR1014   -    IF(AND(DS$14>$C1014,DS$14-$C1014<$C$5),OFFSET(Input!$BJ1014,0,DS$14-$C1014-1),0)","v":0}]
[{"$f":"Calcs!A1015","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1015),1,Calcs!E1015)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1015,Input!Z1015*Periods),0)","v":0},null,null,0,{"$f":" F1015   -    IF(AND(G$14>$C1015,G$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,G$14-$C1015-1),0)","v":0},{"$f":" G1015   -    IF(AND(H$14>$C1015,H$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,H$14-$C1015-1),0)","v":0},{"$f":" H1015   -    IF(AND(I$14>$C1015,I$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,I$14-$C1015-1),0)","v":0},{"$f":" I1015   -    IF(AND(J$14>$C1015,J$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,J$14-$C1015-1),0)","v":0},{"$f":" J1015   -    IF(AND(K$14>$C1015,K$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,K$14-$C1015-1),0)","v":0},{"$f":" K1015   -    IF(AND(L$14>$C1015,L$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,L$14-$C1015-1),0)","v":0},{"$f":" L1015   -    IF(AND(M$14>$C1015,M$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,M$14-$C1015-1),0)","v":0},{"$f":" M1015   -    IF(AND(N$14>$C1015,N$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,N$14-$C1015-1),0)","v":0},{"$f":" N1015   -    IF(AND(O$14>$C1015,O$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,O$14-$C1015-1),0)","v":0},{"$f":" O1015   -    IF(AND(P$14>$C1015,P$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,P$14-$C1015-1),0)","v":0},{"$f":" P1015   -    IF(AND(Q$14>$C1015,Q$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,Q$14-$C1015-1),0)","v":0},{"$f":" Q1015   -    IF(AND(R$14>$C1015,R$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,R$14-$C1015-1),0)","v":0},{"$f":" R1015   -    IF(AND(S$14>$C1015,S$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,S$14-$C1015-1),0)","v":0},{"$f":" S1015   -    IF(AND(T$14>$C1015,T$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,T$14-$C1015-1),0)","v":0},{"$f":" T1015   -    IF(AND(U$14>$C1015,U$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,U$14-$C1015-1),0)","v":0},{"$f":" U1015   -    IF(AND(V$14>$C1015,V$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,V$14-$C1015-1),0)","v":0},{"$f":" V1015   -    IF(AND(W$14>$C1015,W$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,W$14-$C1015-1),0)","v":0},{"$f":" W1015   -    IF(AND(X$14>$C1015,X$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,X$14-$C1015-1),0)","v":0},{"$f":" X1015   -    IF(AND(Y$14>$C1015,Y$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,Y$14-$C1015-1),0)","v":0},{"$f":" Y1015   -    IF(AND(Z$14>$C1015,Z$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,Z$14-$C1015-1),0)","v":0},{"$f":" Z1015   -    IF(AND(AA$14>$C1015,AA$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AA$14-$C1015-1),0)","v":0},{"$f":" AA1015   -    IF(AND(AB$14>$C1015,AB$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AB$14-$C1015-1),0)","v":0},{"$f":" AB1015   -    IF(AND(AC$14>$C1015,AC$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AC$14-$C1015-1),0)","v":0},{"$f":" AC1015   -    IF(AND(AD$14>$C1015,AD$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AD$14-$C1015-1),0)","v":0},{"$f":" AD1015   -    IF(AND(AE$14>$C1015,AE$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AE$14-$C1015-1),0)","v":0},{"$f":" AE1015   -    IF(AND(AF$14>$C1015,AF$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AF$14-$C1015-1),0)","v":0},{"$f":" AF1015   -    IF(AND(AG$14>$C1015,AG$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AG$14-$C1015-1),0)","v":0},{"$f":" AG1015   -    IF(AND(AH$14>$C1015,AH$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AH$14-$C1015-1),0)","v":0},{"$f":" AH1015   -    IF(AND(AI$14>$C1015,AI$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AI$14-$C1015-1),0)","v":0},{"$f":" AI1015   -    IF(AND(AJ$14>$C1015,AJ$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AJ$14-$C1015-1),0)","v":0},{"$f":" AJ1015   -    IF(AND(AK$14>$C1015,AK$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AK$14-$C1015-1),0)","v":0},{"$f":" AK1015   -    IF(AND(AL$14>$C1015,AL$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AL$14-$C1015-1),0)","v":0},{"$f":" AL1015   -    IF(AND(AM$14>$C1015,AM$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AM$14-$C1015-1),0)","v":0},{"$f":" AM1015   -    IF(AND(AN$14>$C1015,AN$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AN$14-$C1015-1),0)","v":0},{"$f":" AN1015   -    IF(AND(AO$14>$C1015,AO$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AO$14-$C1015-1),0)","v":0},{"$f":" AO1015   -    IF(AND(AP$14>$C1015,AP$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AP$14-$C1015-1),0)","v":0},{"$f":" AP1015   -    IF(AND(AQ$14>$C1015,AQ$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AQ$14-$C1015-1),0)","v":0},{"$f":" AQ1015   -    IF(AND(AR$14>$C1015,AR$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AR$14-$C1015-1),0)","v":0},{"$f":" AR1015   -    IF(AND(AS$14>$C1015,AS$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AS$14-$C1015-1),0)","v":0},{"$f":" AS1015   -    IF(AND(AT$14>$C1015,AT$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AT$14-$C1015-1),0)","v":0},{"$f":" AT1015   -    IF(AND(AU$14>$C1015,AU$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AU$14-$C1015-1),0)","v":0},{"$f":" AU1015   -    IF(AND(AV$14>$C1015,AV$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AV$14-$C1015-1),0)","v":0},{"$f":" AV1015   -    IF(AND(AW$14>$C1015,AW$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AW$14-$C1015-1),0)","v":0},{"$f":" AW1015   -    IF(AND(AX$14>$C1015,AX$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AX$14-$C1015-1),0)","v":0},{"$f":" AX1015   -    IF(AND(AY$14>$C1015,AY$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AY$14-$C1015-1),0)","v":0},{"$f":" AY1015   -    IF(AND(AZ$14>$C1015,AZ$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,AZ$14-$C1015-1),0)","v":0},{"$f":" AZ1015   -    IF(AND(BA$14>$C1015,BA$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BA$14-$C1015-1),0)","v":0},{"$f":" BA1015   -    IF(AND(BB$14>$C1015,BB$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BB$14-$C1015-1),0)","v":0},{"$f":" BB1015   -    IF(AND(BC$14>$C1015,BC$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BC$14-$C1015-1),0)","v":0},{"$f":" BC1015   -    IF(AND(BD$14>$C1015,BD$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BD$14-$C1015-1),0)","v":0},{"$f":" BD1015   -    IF(AND(BE$14>$C1015,BE$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BE$14-$C1015-1),0)","v":0},{"$f":" BE1015   -    IF(AND(BF$14>$C1015,BF$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BF$14-$C1015-1),0)","v":0},{"$f":" BF1015   -    IF(AND(BG$14>$C1015,BG$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BG$14-$C1015-1),0)","v":0},{"$f":" BG1015   -    IF(AND(BH$14>$C1015,BH$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BH$14-$C1015-1),0)","v":0},{"$f":" BH1015   -    IF(AND(BI$14>$C1015,BI$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BI$14-$C1015-1),0)","v":0},{"$f":" BI1015   -    IF(AND(BJ$14>$C1015,BJ$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BJ$14-$C1015-1),0)","v":0},{"$f":" BJ1015   -    IF(AND(BK$14>$C1015,BK$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BK$14-$C1015-1),0)","v":0},{"$f":" BK1015   -    IF(AND(BL$14>$C1015,BL$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BL$14-$C1015-1),0)","v":0},{"$f":" BL1015   -    IF(AND(BM$14>$C1015,BM$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BM$14-$C1015-1),0)","v":0},{"$f":" BM1015   -    IF(AND(BN$14>$C1015,BN$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BN$14-$C1015-1),0)","v":0},{"$f":" BN1015   -    IF(AND(BO$14>$C1015,BO$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BO$14-$C1015-1),0)","v":0},{"$f":" BO1015   -    IF(AND(BP$14>$C1015,BP$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BP$14-$C1015-1),0)","v":0},{"$f":" BP1015   -    IF(AND(BQ$14>$C1015,BQ$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BQ$14-$C1015-1),0)","v":0},{"$f":" BQ1015   -    IF(AND(BR$14>$C1015,BR$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BR$14-$C1015-1),0)","v":0},{"$f":" BR1015   -    IF(AND(BS$14>$C1015,BS$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BS$14-$C1015-1),0)","v":0},{"$f":" BS1015   -    IF(AND(BT$14>$C1015,BT$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BT$14-$C1015-1),0)","v":0},{"$f":" BT1015   -    IF(AND(BU$14>$C1015,BU$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BU$14-$C1015-1),0)","v":0},{"$f":" BU1015   -    IF(AND(BV$14>$C1015,BV$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BV$14-$C1015-1),0)","v":0},{"$f":" BV1015   -    IF(AND(BW$14>$C1015,BW$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BW$14-$C1015-1),0)","v":0},{"$f":" BW1015   -    IF(AND(BX$14>$C1015,BX$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BX$14-$C1015-1),0)","v":0},{"$f":" BX1015   -    IF(AND(BY$14>$C1015,BY$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BY$14-$C1015-1),0)","v":0},{"$f":" BY1015   -    IF(AND(BZ$14>$C1015,BZ$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,BZ$14-$C1015-1),0)","v":0},{"$f":" BZ1015   -    IF(AND(CA$14>$C1015,CA$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CA$14-$C1015-1),0)","v":0},{"$f":" CA1015   -    IF(AND(CB$14>$C1015,CB$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CB$14-$C1015-1),0)","v":0},{"$f":" CB1015   -    IF(AND(CC$14>$C1015,CC$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CC$14-$C1015-1),0)","v":0},{"$f":" CC1015   -    IF(AND(CD$14>$C1015,CD$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CD$14-$C1015-1),0)","v":0},{"$f":" CD1015   -    IF(AND(CE$14>$C1015,CE$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CE$14-$C1015-1),0)","v":0},{"$f":" CE1015   -    IF(AND(CF$14>$C1015,CF$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CF$14-$C1015-1),0)","v":0},{"$f":" CF1015   -    IF(AND(CG$14>$C1015,CG$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CG$14-$C1015-1),0)","v":0},{"$f":" CG1015   -    IF(AND(CH$14>$C1015,CH$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CH$14-$C1015-1),0)","v":0},{"$f":" CH1015   -    IF(AND(CI$14>$C1015,CI$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CI$14-$C1015-1),0)","v":0},{"$f":" CI1015   -    IF(AND(CJ$14>$C1015,CJ$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CJ$14-$C1015-1),0)","v":0},{"$f":" CJ1015   -    IF(AND(CK$14>$C1015,CK$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CK$14-$C1015-1),0)","v":0},{"$f":" CK1015   -    IF(AND(CL$14>$C1015,CL$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CL$14-$C1015-1),0)","v":0},{"$f":" CL1015   -    IF(AND(CM$14>$C1015,CM$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CM$14-$C1015-1),0)","v":0},{"$f":" CM1015   -    IF(AND(CN$14>$C1015,CN$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CN$14-$C1015-1),0)","v":0},{"$f":" CN1015   -    IF(AND(CO$14>$C1015,CO$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CO$14-$C1015-1),0)","v":0},{"$f":" CO1015   -    IF(AND(CP$14>$C1015,CP$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CP$14-$C1015-1),0)","v":0},{"$f":" CP1015   -    IF(AND(CQ$14>$C1015,CQ$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CQ$14-$C1015-1),0)","v":0},{"$f":" CQ1015   -    IF(AND(CR$14>$C1015,CR$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CR$14-$C1015-1),0)","v":0},{"$f":" CR1015   -    IF(AND(CS$14>$C1015,CS$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CS$14-$C1015-1),0)","v":0},{"$f":" CS1015   -    IF(AND(CT$14>$C1015,CT$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CT$14-$C1015-1),0)","v":0},{"$f":" CT1015   -    IF(AND(CU$14>$C1015,CU$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CU$14-$C1015-1),0)","v":0},{"$f":" CU1015   -    IF(AND(CV$14>$C1015,CV$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CV$14-$C1015-1),0)","v":0},{"$f":" CV1015   -    IF(AND(CW$14>$C1015,CW$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CW$14-$C1015-1),0)","v":0},{"$f":" CW1015   -    IF(AND(CX$14>$C1015,CX$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CX$14-$C1015-1),0)","v":0},{"$f":" CX1015   -    IF(AND(CY$14>$C1015,CY$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CY$14-$C1015-1),0)","v":0},{"$f":" CY1015   -    IF(AND(CZ$14>$C1015,CZ$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,CZ$14-$C1015-1),0)","v":0},{"$f":" CZ1015   -    IF(AND(DA$14>$C1015,DA$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DA$14-$C1015-1),0)","v":0},{"$f":" DA1015   -    IF(AND(DB$14>$C1015,DB$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DB$14-$C1015-1),0)","v":0},{"$f":" DB1015   -    IF(AND(DC$14>$C1015,DC$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DC$14-$C1015-1),0)","v":0},{"$f":" DC1015   -    IF(AND(DD$14>$C1015,DD$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DD$14-$C1015-1),0)","v":0},{"$f":" DD1015   -    IF(AND(DE$14>$C1015,DE$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DE$14-$C1015-1),0)","v":0},{"$f":" DE1015   -    IF(AND(DF$14>$C1015,DF$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DF$14-$C1015-1),0)","v":0},{"$f":" DF1015   -    IF(AND(DG$14>$C1015,DG$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DG$14-$C1015-1),0)","v":0},{"$f":" DG1015   -    IF(AND(DH$14>$C1015,DH$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DH$14-$C1015-1),0)","v":0},{"$f":" DH1015   -    IF(AND(DI$14>$C1015,DI$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DI$14-$C1015-1),0)","v":0},{"$f":" DI1015   -    IF(AND(DJ$14>$C1015,DJ$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DJ$14-$C1015-1),0)","v":0},{"$f":" DJ1015   -    IF(AND(DK$14>$C1015,DK$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DK$14-$C1015-1),0)","v":0},{"$f":" DK1015   -    IF(AND(DL$14>$C1015,DL$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DL$14-$C1015-1),0)","v":0},{"$f":" DL1015   -    IF(AND(DM$14>$C1015,DM$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DM$14-$C1015-1),0)","v":0},{"$f":" DM1015   -    IF(AND(DN$14>$C1015,DN$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DN$14-$C1015-1),0)","v":0},{"$f":" DN1015   -    IF(AND(DO$14>$C1015,DO$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DO$14-$C1015-1),0)","v":0},{"$f":" DO1015   -    IF(AND(DP$14>$C1015,DP$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DP$14-$C1015-1),0)","v":0},{"$f":" DP1015   -    IF(AND(DQ$14>$C1015,DQ$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DQ$14-$C1015-1),0)","v":0},{"$f":" DQ1015   -    IF(AND(DR$14>$C1015,DR$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DR$14-$C1015-1),0)","v":0},{"$f":" DR1015   -    IF(AND(DS$14>$C1015,DS$14-$C1015<$C$5),OFFSET(Input!$BJ1015,0,DS$14-$C1015-1),0)","v":0}]
[{"$f":"Calcs!A1016","v":0},{"$f":"ROUND(IF(ISERROR(Calcs!E1016),1,Calcs!E1016)*Periods,0)","v":0},{"$f":"ROUND(MAX(B1016,Input!Z1016*Periods),0)","v":0},null,null,0,{"$f":" F1016   -    IF(AND(G$14>$C1016,G$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,G$14-$C1016-1),0)","v":0},{"$f":" G1016   -    IF(AND(H$14>$C1016,H$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,H$14-$C1016-1),0)","v":0},{"$f":" H1016   -    IF(AND(I$14>$C1016,I$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,I$14-$C1016-1),0)","v":0},{"$f":" I1016   -    IF(AND(J$14>$C1016,J$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,J$14-$C1016-1),0)","v":0},{"$f":" J1016   -    IF(AND(K$14>$C1016,K$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,K$14-$C1016-1),0)","v":0},{"$f":" K1016   -    IF(AND(L$14>$C1016,L$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,L$14-$C1016-1),0)","v":0},{"$f":" L1016   -    IF(AND(M$14>$C1016,M$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,M$14-$C1016-1),0)","v":0},{"$f":" M1016   -    IF(AND(N$14>$C1016,N$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,N$14-$C1016-1),0)","v":0},{"$f":" N1016   -    IF(AND(O$14>$C1016,O$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,O$14-$C1016-1),0)","v":0},{"$f":" O1016   -    IF(AND(P$14>$C1016,P$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,P$14-$C1016-1),0)","v":0},{"$f":" P1016   -    IF(AND(Q$14>$C1016,Q$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,Q$14-$C1016-1),0)","v":0},{"$f":" Q1016   -    IF(AND(R$14>$C1016,R$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,R$14-$C1016-1),0)","v":0},{"$f":" R1016   -    IF(AND(S$14>$C1016,S$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,S$14-$C1016-1),0)","v":0},{"$f":" S1016   -    IF(AND(T$14>$C1016,T$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,T$14-$C1016-1),0)","v":0},{"$f":" T1016   -    IF(AND(U$14>$C1016,U$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,U$14-$C1016-1),0)","v":0},{"$f":" U1016   -    IF(AND(V$14>$C1016,V$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,V$14-$C1016-1),0)","v":0},{"$f":" V1016   -    IF(AND(W$14>$C1016,W$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,W$14-$C1016-1),0)","v":0},{"$f":" W1016   -    IF(AND(X$14>$C1016,X$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,X$14-$C1016-1),0)","v":0},{"$f":" X1016   -    IF(AND(Y$14>$C1016,Y$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,Y$14-$C1016-1),0)","v":0},{"$f":" Y1016   -    IF(AND(Z$14>$C1016,Z$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,Z$14-$C1016-1),0)","v":0},{"$f":" Z1016   -    IF(AND(AA$14>$C1016,AA$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AA$14-$C1016-1),0)","v":0},{"$f":" AA1016   -    IF(AND(AB$14>$C1016,AB$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AB$14-$C1016-1),0)","v":0},{"$f":" AB1016   -    IF(AND(AC$14>$C1016,AC$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AC$14-$C1016-1),0)","v":0},{"$f":" AC1016   -    IF(AND(AD$14>$C1016,AD$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AD$14-$C1016-1),0)","v":0},{"$f":" AD1016   -    IF(AND(AE$14>$C1016,AE$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AE$14-$C1016-1),0)","v":0},{"$f":" AE1016   -    IF(AND(AF$14>$C1016,AF$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AF$14-$C1016-1),0)","v":0},{"$f":" AF1016   -    IF(AND(AG$14>$C1016,AG$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AG$14-$C1016-1),0)","v":0},{"$f":" AG1016   -    IF(AND(AH$14>$C1016,AH$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AH$14-$C1016-1),0)","v":0},{"$f":" AH1016   -    IF(AND(AI$14>$C1016,AI$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AI$14-$C1016-1),0)","v":0},{"$f":" AI1016   -    IF(AND(AJ$14>$C1016,AJ$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AJ$14-$C1016-1),0)","v":0},{"$f":" AJ1016   -    IF(AND(AK$14>$C1016,AK$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AK$14-$C1016-1),0)","v":0},{"$f":" AK1016   -    IF(AND(AL$14>$C1016,AL$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AL$14-$C1016-1),0)","v":0},{"$f":" AL1016   -    IF(AND(AM$14>$C1016,AM$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AM$14-$C1016-1),0)","v":0},{"$f":" AM1016   -    IF(AND(AN$14>$C1016,AN$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AN$14-$C1016-1),0)","v":0},{"$f":" AN1016   -    IF(AND(AO$14>$C1016,AO$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AO$14-$C1016-1),0)","v":0},{"$f":" AO1016   -    IF(AND(AP$14>$C1016,AP$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AP$14-$C1016-1),0)","v":0},{"$f":" AP1016   -    IF(AND(AQ$14>$C1016,AQ$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AQ$14-$C1016-1),0)","v":0},{"$f":" AQ1016   -    IF(AND(AR$14>$C1016,AR$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AR$14-$C1016-1),0)","v":0},{"$f":" AR1016   -    IF(AND(AS$14>$C1016,AS$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AS$14-$C1016-1),0)","v":0},{"$f":" AS1016   -    IF(AND(AT$14>$C1016,AT$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AT$14-$C1016-1),0)","v":0},{"$f":" AT1016   -    IF(AND(AU$14>$C1016,AU$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AU$14-$C1016-1),0)","v":0},{"$f":" AU1016   -    IF(AND(AV$14>$C1016,AV$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AV$14-$C1016-1),0)","v":0},{"$f":" AV1016   -    IF(AND(AW$14>$C1016,AW$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AW$14-$C1016-1),0)","v":0},{"$f":" AW1016   -    IF(AND(AX$14>$C1016,AX$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AX$14-$C1016-1),0)","v":0},{"$f":" AX1016   -    IF(AND(AY$14>$C1016,AY$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AY$14-$C1016-1),0)","v":0},{"$f":" AY1016   -    IF(AND(AZ$14>$C1016,AZ$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,AZ$14-$C1016-1),0)","v":0},{"$f":" AZ1016   -    IF(AND(BA$14>$C1016,BA$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BA$14-$C1016-1),0)","v":0},{"$f":" BA1016   -    IF(AND(BB$14>$C1016,BB$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BB$14-$C1016-1),0)","v":0},{"$f":" BB1016   -    IF(AND(BC$14>$C1016,BC$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BC$14-$C1016-1),0)","v":0},{"$f":" BC1016   -    IF(AND(BD$14>$C1016,BD$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BD$14-$C1016-1),0)","v":0},{"$f":" BD1016   -    IF(AND(BE$14>$C1016,BE$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BE$14-$C1016-1),0)","v":0},{"$f":" BE1016   -    IF(AND(BF$14>$C1016,BF$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BF$14-$C1016-1),0)","v":0},{"$f":" BF1016   -    IF(AND(BG$14>$C1016,BG$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BG$14-$C1016-1),0)","v":0},{"$f":" BG1016   -    IF(AND(BH$14>$C1016,BH$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BH$14-$C1016-1),0)","v":0},{"$f":" BH1016   -    IF(AND(BI$14>$C1016,BI$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BI$14-$C1016-1),0)","v":0},{"$f":" BI1016   -    IF(AND(BJ$14>$C1016,BJ$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BJ$14-$C1016-1),0)","v":0},{"$f":" BJ1016   -    IF(AND(BK$14>$C1016,BK$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BK$14-$C1016-1),0)","v":0},{"$f":" BK1016   -    IF(AND(BL$14>$C1016,BL$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BL$14-$C1016-1),0)","v":0},{"$f":" BL1016   -    IF(AND(BM$14>$C1016,BM$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BM$14-$C1016-1),0)","v":0},{"$f":" BM1016   -    IF(AND(BN$14>$C1016,BN$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BN$14-$C1016-1),0)","v":0},{"$f":" BN1016   -    IF(AND(BO$14>$C1016,BO$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BO$14-$C1016-1),0)","v":0},{"$f":" BO1016   -    IF(AND(BP$14>$C1016,BP$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BP$14-$C1016-1),0)","v":0},{"$f":" BP1016   -    IF(AND(BQ$14>$C1016,BQ$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BQ$14-$C1016-1),0)","v":0},{"$f":" BQ1016   -    IF(AND(BR$14>$C1016,BR$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BR$14-$C1016-1),0)","v":0},{"$f":" BR1016   -    IF(AND(BS$14>$C1016,BS$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BS$14-$C1016-1),0)","v":0},{"$f":" BS1016   -    IF(AND(BT$14>$C1016,BT$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BT$14-$C1016-1),0)","v":0},{"$f":" BT1016   -    IF(AND(BU$14>$C1016,BU$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BU$14-$C1016-1),0)","v":0},{"$f":" BU1016   -    IF(AND(BV$14>$C1016,BV$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BV$14-$C1016-1),0)","v":0},{"$f":" BV1016   -    IF(AND(BW$14>$C1016,BW$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BW$14-$C1016-1),0)","v":0},{"$f":" BW1016   -    IF(AND(BX$14>$C1016,BX$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BX$14-$C1016-1),0)","v":0},{"$f":" BX1016   -    IF(AND(BY$14>$C1016,BY$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BY$14-$C1016-1),0)","v":0},{"$f":" BY1016   -    IF(AND(BZ$14>$C1016,BZ$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,BZ$14-$C1016-1),0)","v":0},{"$f":" BZ1016   -    IF(AND(CA$14>$C1016,CA$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CA$14-$C1016-1),0)","v":0},{"$f":" CA1016   -    IF(AND(CB$14>$C1016,CB$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CB$14-$C1016-1),0)","v":0},{"$f":" CB1016   -    IF(AND(CC$14>$C1016,CC$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CC$14-$C1016-1),0)","v":0},{"$f":" CC1016   -    IF(AND(CD$14>$C1016,CD$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CD$14-$C1016-1),0)","v":0},{"$f":" CD1016   -    IF(AND(CE$14>$C1016,CE$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CE$14-$C1016-1),0)","v":0},{"$f":" CE1016   -    IF(AND(CF$14>$C1016,CF$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CF$14-$C1016-1),0)","v":0},{"$f":" CF1016   -    IF(AND(CG$14>$C1016,CG$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CG$14-$C1016-1),0)","v":0},{"$f":" CG1016   -    IF(AND(CH$14>$C1016,CH$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CH$14-$C1016-1),0)","v":0},{"$f":" CH1016   -    IF(AND(CI$14>$C1016,CI$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CI$14-$C1016-1),0)","v":0},{"$f":" CI1016   -    IF(AND(CJ$14>$C1016,CJ$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CJ$14-$C1016-1),0)","v":0},{"$f":" CJ1016   -    IF(AND(CK$14>$C1016,CK$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CK$14-$C1016-1),0)","v":0},{"$f":" CK1016   -    IF(AND(CL$14>$C1016,CL$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CL$14-$C1016-1),0)","v":0},{"$f":" CL1016   -    IF(AND(CM$14>$C1016,CM$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CM$14-$C1016-1),0)","v":0},{"$f":" CM1016   -    IF(AND(CN$14>$C1016,CN$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CN$14-$C1016-1),0)","v":0},{"$f":" CN1016   -    IF(AND(CO$14>$C1016,CO$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CO$14-$C1016-1),0)","v":0},{"$f":" CO1016   -    IF(AND(CP$14>$C1016,CP$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CP$14-$C1016-1),0)","v":0},{"$f":" CP1016   -    IF(AND(CQ$14>$C1016,CQ$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CQ$14-$C1016-1),0)","v":0},{"$f":" CQ1016   -    IF(AND(CR$14>$C1016,CR$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CR$14-$C1016-1),0)","v":0},{"$f":" CR1016   -    IF(AND(CS$14>$C1016,CS$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CS$14-$C1016-1),0)","v":0},{"$f":" CS1016   -    IF(AND(CT$14>$C1016,CT$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CT$14-$C1016-1),0)","v":0},{"$f":" CT1016   -    IF(AND(CU$14>$C1016,CU$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CU$14-$C1016-1),0)","v":0},{"$f":" CU1016   -    IF(AND(CV$14>$C1016,CV$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CV$14-$C1016-1),0)","v":0},{"$f":" CV1016   -    IF(AND(CW$14>$C1016,CW$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CW$14-$C1016-1),0)","v":0},{"$f":" CW1016   -    IF(AND(CX$14>$C1016,CX$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CX$14-$C1016-1),0)","v":0},{"$f":" CX1016   -    IF(AND(CY$14>$C1016,CY$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CY$14-$C1016-1),0)","v":0},{"$f":" CY1016   -    IF(AND(CZ$14>$C1016,CZ$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,CZ$14-$C1016-1),0)","v":0},{"$f":" CZ1016   -    IF(AND(DA$14>$C1016,DA$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DA$14-$C1016-1),0)","v":0},{"$f":" DA1016   -    IF(AND(DB$14>$C1016,DB$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DB$14-$C1016-1),0)","v":0},{"$f":" DB1016   -    IF(AND(DC$14>$C1016,DC$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DC$14-$C1016-1),0)","v":0},{"$f":" DC1016   -    IF(AND(DD$14>$C1016,DD$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DD$14-$C1016-1),0)","v":0},{"$f":" DD1016   -    IF(AND(DE$14>$C1016,DE$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DE$14-$C1016-1),0)","v":0},{"$f":" DE1016   -    IF(AND(DF$14>$C1016,DF$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DF$14-$C1016-1),0)","v":0},{"$f":" DF1016   -    IF(AND(DG$14>$C1016,DG$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DG$14-$C1016-1),0)","v":0},{"$f":" DG1016   -    IF(AND(DH$14>$C1016,DH$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DH$14-$C1016-1),0)","v":0},{"$f":" DH1016   -    IF(AND(DI$14>$C1016,DI$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DI$14-$C1016-1),0)","v":0},{"$f":" DI1016   -    IF(AND(DJ$14>$C1016,DJ$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DJ$14-$C1016-1),0)","v":0},{"$f":" DJ1016   -    IF(AND(DK$14>$C1016,DK$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DK$14-$C1016-1),0)","v":0},{"$f":" DK1016   -    IF(AND(DL$14>$C1016,DL$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DL$14-$C1016-1),0)","v":0},{"$f":" DL1016   -    IF(AND(DM$14>$C1016,DM$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DM$14-$C1016-1),0)","v":0},{"$f":" DM1016   -    IF(AND(DN$14>$C1016,DN$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DN$14-$C1016-1),0)","v":0},{"$f":" DN1016   -    IF(AND(DO$14>$C1016,DO$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DO$14-$C1016-1),0)","v":0},{"$f":" DO1016   -    IF(AND(DP$14>$C1016,DP$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DP$14-$C1016-1),0)","v":0},{"$f":" DP1016   -    IF(AND(DQ$14>$C1016,DQ$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DQ$14-$C1016-1),0)","v":0},{"$f":" DQ1016   -    IF(AND(DR$14>$C1016,DR$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DR$14-$C1016-1),0)","v":0},{"$f":" DR1016   -    IF(AND(DS$14>$C1016,DS$14-$C1016<$C$5),OFFSET(Input!$BJ1016,0,DS$14-$C1016-1),0)","v":0}]

{"sheet":"Loads","index":10,"n_rows":1016,"n_cols":53,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Season 1 = winter, 2 = summer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,2,2,2,2,2,2,1,1,1]
[null,"Shape Based Unit Impacts"]
[null,"CP (kW per annual kWh: \"kWh\" indicator, or kW per peak kW: \"kW\" indicator)",null,null,null,null,null,null,null,null,null,null,null,"NCP (kW/ Annual kWh)",null,null,null,null,null,null,null,null,null,null,null,"Monthly (kWh/ Annual kWh)",null,null,null,null,null,null,null,null,null,null,null,"Gas Reduction (Share of Annual Therms)",null,null,null,null,null,null,null,null,null,null,null,null,"Peak kW Factor"]
[null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,"Avg Jul-Sept","Avg Dec-Feb","NCP"]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB17-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB17-1,0))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I17=\"Annual\",1/12,IF(GasCalcs!$I17=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,{"$f":"AVERAGE(H17:J17)","v":0},{"$f":"AVERAGE(B17:C17,M17)","v":0},{"$f":"MAX(N17:Y17)","v":0}]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB18-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB18-1,0))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I18=\"Annual\",1/12,IF(GasCalcs!$I18=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB19-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB19-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB19-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB19-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB19-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB19-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB19-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB19-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB19-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB19-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB19-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB19-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB19-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB19-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB19-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB19-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB19-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB19-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB19-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB19-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB19-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB19-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB19-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB19-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB19-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB19-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB19-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB19-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB19-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB19-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB19-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB19-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB19-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB19-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB19-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB19-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB19-1,0))","v":0.12879999999999997},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I19=\"Annual\",1/12,IF(GasCalcs!$I19=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,1.5116279069767442E-4,1.8362282878411909E-4,1.8362282878411909E-4]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB20-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB20-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB20-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB20-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB20-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB20-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB20-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB20-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB20-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB20-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB20-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB20-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB20-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB20-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB20-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB20-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB20-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB20-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB20-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB20-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB20-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB20-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB20-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB20-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB20-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB20-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB20-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB20-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB20-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB20-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB20-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB20-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB20-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB20-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB20-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB20-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB20-1,0))","v":0.12879999999999997},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I20=\"Annual\",1/12,IF(GasCalcs!$I20=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,1.5116279069767442E-4,1.8362282878411909E-4,1.8362282878411909E-4]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB21-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB21-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB21-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB21-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB21-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB21-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB21-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB21-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB21-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB21-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB21-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB21-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB21-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB21-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB21-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB21-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB21-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB21-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB21-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB21-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB21-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB21-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB21-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB21-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB21-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB21-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB21-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB21-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB21-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB21-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB21-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB21-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB21-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB21-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB21-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB21-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB21-1,0))","v":0.12879999999999997},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I21=\"Annual\",1/12,IF(GasCalcs!$I21=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,1.5116279069767442E-4,1.8362282878411909E-4,1.8362282878411909E-4]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB22-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB22-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB22-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB22-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB22-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB22-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB22-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB22-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB22-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB22-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB22-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB22-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB22-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB22-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB22-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB22-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB22-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB22-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB22-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB22-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB22-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB22-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB22-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB22-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB22-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB22-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB22-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB22-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB22-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB22-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB22-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB22-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB22-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB22-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB22-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB22-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB22-1,0))","v":0.12879999999999997},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I22=\"Annual\",1/12,IF(GasCalcs!$I22=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,1.5116279069767442E-4,1.8362282878411909E-4,1.8362282878411909E-4]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB23-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB23-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB23-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB23-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB23-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB23-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB23-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB23-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB23-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB23-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB23-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB23-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB23-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB23-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB23-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB23-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB23-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB23-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB23-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB23-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB23-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB23-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB23-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB23-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB23-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB23-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB23-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB23-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB23-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB23-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB23-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB23-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB23-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB23-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB23-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB23-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB23-1,0))","v":0.12879999999999997},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I23=\"Annual\",1/12,IF(GasCalcs!$I23=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,1.5116279069767442E-4,1.8362282878411909E-4,1.8362282878411909E-4]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB24-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB24-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB24-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB24-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB24-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB24-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB24-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB24-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB24-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB24-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB24-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB24-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB24-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB24-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB24-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB24-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB24-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB24-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB24-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB24-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB24-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB24-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB24-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB24-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB24-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB24-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB24-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB24-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB24-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB24-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB24-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB24-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB24-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB24-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB24-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB24-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB24-1,0))","v":0.12879999999999997},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I24=\"Annual\",1/12,IF(GasCalcs!$I24=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,1.5116279069767442E-4,1.8362282878411909E-4,1.8362282878411909E-4]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB25-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB25-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB25-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB25-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB25-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB25-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB25-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB25-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB25-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB25-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB25-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB25-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB25-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB25-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB25-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB25-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB25-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB25-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB25-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB25-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB25-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB25-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB25-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB25-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB25-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB25-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB25-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB25-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB25-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB25-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB25-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB25-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB25-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB25-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB25-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB25-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB25-1,0))","v":0.12879999999999997},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I25=\"Annual\",1/12,IF(GasCalcs!$I25=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,{"$f":"AVERAGE(H25:J25)","v":1.5116279069767442E-4},{"$f":"AVERAGE(B25:C25,M25)","v":1.8362282878411909E-4},{"$f":"MAX(N25:Y25)","v":1.8362282878411909E-4}]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB26-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB26-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB26-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB26-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB26-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB26-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB26-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB26-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB26-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB26-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB26-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB26-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB26-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB26-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB26-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB26-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB26-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB26-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB26-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB26-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB26-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB26-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB26-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB26-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB26-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB26-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB26-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB26-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB26-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB26-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB26-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB26-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB26-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB26-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB26-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB26-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB26-1,0))","v":0.12879999999999997},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I26=\"Annual\",1/12,IF(GasCalcs!$I26=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,1.5116279069767442E-4,1.8362282878411909E-4,1.8362282878411909E-4]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB27-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB27-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB27-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB27-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB27-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB27-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB27-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB27-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB27-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB27-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB27-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB27-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB27-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB27-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB27-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB27-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB27-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB27-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB27-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB27-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB27-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB27-1,0))","v":1.5116279069767442E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB27-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB27-1,0))","v":1.8362282878411909E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB27-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB27-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB27-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB27-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB27-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB27-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB27-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB27-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB27-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB27-1,0))","v":5.0857142857142858E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB27-1,0))","v":0.12879999999999997},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB27-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB27-1,0))","v":0.12879999999999997},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I27=\"Annual\",1/12,IF(GasCalcs!$I27=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,1.5116279069767442E-4,1.8362282878411909E-4,1.8362282878411909E-4]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB28-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB28-1,0))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I28=\"Annual\",1/12,IF(GasCalcs!$I28=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB29-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB29-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB29-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB29-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB29-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB29-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB29-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB29-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB29-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB29-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB29-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB29-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB29-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB29-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB29-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB29-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB29-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB29-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB29-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB29-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB29-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB29-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB29-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB29-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB29-1,0))","v":0.11800000000000002},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB29-1,0))","v":0.11800000000000002},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB29-1,0))","v":0.11800000000000002},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB29-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB29-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB29-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB29-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB29-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB29-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB29-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB29-1,0))","v":0.11800000000000002},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB29-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB29-1,0))","v":0.11800000000000002},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I29=\"Annual\",1/12,IF(GasCalcs!$I29=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,1.2400000000000001E-4,4.5000000000000004E-4,4.4999999999999999E-4]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB30-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB30-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB30-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB30-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB30-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB30-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB30-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB30-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB30-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB30-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB30-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB30-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB30-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB30-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB30-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB30-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB30-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB30-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB30-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB30-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB30-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB30-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB30-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB30-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB30-1,0))","v":0.11800000000000002},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB30-1,0))","v":0.11800000000000002},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB30-1,0))","v":0.11800000000000002},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB30-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB30-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB30-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB30-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB30-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB30-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB30-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB30-1,0))","v":0.11800000000000002},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB30-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB30-1,0))","v":0.11800000000000002},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I30=\"Annual\",1/12,IF(GasCalcs!$I30=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,1.2400000000000001E-4,4.5000000000000004E-4,4.4999999999999999E-4]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB31-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB31-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB31-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB31-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB31-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB31-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB31-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB31-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB31-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB31-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB31-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB31-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB31-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB31-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB31-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB31-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB31-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB31-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB31-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB31-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB31-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB31-1,0))","v":1.2400000000000001E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB31-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB31-1,0))","v":4.4999999999999999E-4},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB31-1,0))","v":0.11800000000000002},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB31-1,0))","v":0.11800000000000002},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB31-1,0))","v":0.11800000000000002},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB31-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB31-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB31-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB31-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB31-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB31-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB31-1,0))","v":5.8571428571428573E-2},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB31-1,0))","v":0.11800000000000002},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB31-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB31-1,0))","v":0.11800000000000002},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I31=\"Annual\",1/12,IF(GasCalcs!$I31=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,1.2400000000000001E-4,4.5000000000000004E-4,4.4999999999999999E-4]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB39-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB39-1,0))","v":0},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I39=\"Annual\",1/12,IF(GasCalcs!$I39=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB73-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB73-1,0))","v":0},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I73=\"Annual\",1/12,IF(GasCalcs!$I73=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB100-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB100-1,0))","v":0},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I100=\"Annual\",1/12,IF(GasCalcs!$I100=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB138-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB138-1,0))","v":0},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I138=\"Annual\",1/12,IF(GasCalcs!$I138=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB161-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB161-1,0))","v":0},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I161=\"Annual\",1/12,IF(GasCalcs!$I161=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB203-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB203-1,0))","v":0},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I203=\"Annual\",1/12,IF(GasCalcs!$I203=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB222-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB222-1,0))","v":0},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I222=\"Annual\",1/12,IF(GasCalcs!$I222=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB268-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB268-1,0))","v":0},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I268=\"Annual\",1/12,IF(GasCalcs!$I268=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB314-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB314-1,0))","v":0},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I314=\"Annual\",1/12,IF(GasCalcs!$I314=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB333-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB333-1,0))","v":0},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I333=\"Annual\",1/12,IF(GasCalcs!$I333=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB350-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB350-1,0))","v":0},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I350=\"Annual\",1/12,IF(GasCalcs!$I350=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB404-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB404-1,0))","v":0},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I404=\"Annual\",1/12,IF(GasCalcs!$I404=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB415-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB415-1,0))","v":0},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I415=\"Annual\",1/12,IF(GasCalcs!$I415=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB461-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB461-1,0))","v":0},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I461=\"Annual\",1/12,IF(GasCalcs!$I461=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB480-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB480-1,0))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I480=\"Annual\",1/12,IF(GasCalcs!$I480=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB522-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB522-1,0))","v":0},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I522=\"Annual\",1/12,IF(GasCalcs!$I522=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB545-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB545-1,0))","v":0},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I545=\"Annual\",1/12,IF(GasCalcs!$I545=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB583-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB583-1,0))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I583=\"Annual\",1/12,IF(GasCalcs!$I583=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB610-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB610-1,0))","v":0},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I610=\"Annual\",1/12,IF(GasCalcs!$I610=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB644-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB644-1,0))","v":0},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I644=\"Annual\",1/12,IF(GasCalcs!$I644=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB675-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB675-1,0))","v":0},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I675=\"Annual\",1/12,IF(GasCalcs!$I675=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB724-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB724-1,0))","v":0},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I724=\"Annual\",1/12,IF(GasCalcs!$I724=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB734-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB734-1,0))","v":0},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I734=\"Annual\",1/12,IF(GasCalcs!$I734=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB757-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB757-1,0))","v":0},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I757=\"Annual\",1/12,IF(GasCalcs!$I757=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB795-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB795-1,0))","v":0},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I795=\"Annual\",1/12,IF(GasCalcs!$I795=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB822-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB822-1,0))","v":0},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I822=\"Annual\",1/12,IF(GasCalcs!$I822=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB852-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB852-1,0))","v":0},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I852=\"Annual\",1/12,IF(GasCalcs!$I852=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB887-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB887-1,0))","v":0},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I887=\"Annual\",1/12,IF(GasCalcs!$I887=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB944-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB944-1,0))","v":0},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I944=\"Annual\",1/12,IF(GasCalcs!$I944=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB952-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB952-1,0))","v":0},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I952=\"Annual\",1/12,IF(GasCalcs!$I952=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1001-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1001-1,0))","v":0},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1001=\"Annual\",1/12,IF(GasCalcs!$I1001=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1010-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1010-1,0))","v":0},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1010=\"Annual\",1/12,IF(GasCalcs!$I1010=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1011-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1011-1,0))","v":0},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1011=\"Annual\",1/12,IF(GasCalcs!$I1011=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1012-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1012-1,0))","v":0},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1012=\"Annual\",1/12,IF(GasCalcs!$I1012=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1013-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1013-1,0))","v":0},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1013=\"Annual\",1/12,IF(GasCalcs!$I1013=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1014-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1014-1,0))","v":0},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1014=\"Annual\",1/12,IF(GasCalcs!$I1014=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1015-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1015-1,0))","v":0},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1015=\"Annual\",1/12,IF(GasCalcs!$I1015=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,0,0,0]
[null,{"$f":"IF(ISERROR(OFFSET(CostE!G$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!G$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!H$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!H$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!I$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!I$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!J$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!J$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!K$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!K$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!L$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!L$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!M$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!M$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!N$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!N$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!O$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!O$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!P$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!P$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Q$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!Q$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!R$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!R$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!S$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!S$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!T$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!T$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!U$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!U$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!V$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!V$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!W$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!W$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!X$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!X$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Y$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!Y$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!Z$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!Z$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AA$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AA$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AB$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AB$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AC$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AC$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AD$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AD$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AE$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AE$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AF$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AF$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AG$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AG$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AH$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AH$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AI$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AI$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AJ$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AJ$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AK$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AK$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AL$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AL$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AM$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AM$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AN$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AN$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AO$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AO$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(ISERROR(OFFSET(CostE!AP$5,Calcs!$AB1016-1,0)),0,OFFSET(CostE!AP$5,Calcs!$AB1016-1,0))","v":0},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AL$13=2,1/6,0),IF(AL$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AM$13=2,1/6,0),IF(AM$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AN$13=2,1/6,0),IF(AN$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AO$13=2,1/6,0),IF(AO$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AP$13=2,1/6,0),IF(AP$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AQ$13=2,1/6,0),IF(AQ$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AR$13=2,1/6,0),IF(AR$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AS$13=2,1/6,0),IF(AS$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AT$13=2,1/6,0),IF(AT$13=1,1/6,0)))","v":0},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AU$13=2,1/6,0),IF(AU$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AV$13=2,1/6,0),IF(AV$13=1,1/6,0)))","v":0.16666666666666666},{"$f":"IF(GasCalcs!$I1016=\"Annual\",1/12,IF(GasCalcs!$I1016=\"Summer Only\",IF(AW$13=2,1/6,0),IF(AW$13=1,1/6,0)))","v":0.16666666666666666},null,{"$f":"AVERAGE(H1016:J1016)","v":0},{"$f":"AVERAGE(B1016:C1016,M1016)","v":0},{"$f":"MAX(N1016:Y1016)","v":0}]

{"sheet":"Export","index":11,"n_rows":216,"n_cols":18,"rows_kept":69,"cut":true,"hidden":false,"merged":[[74,13,74,14],[74,15,74,16],[74,17,74,18],[74,5,74,6],[74,7,74,8],[74,9,74,10],[74,11,74,12]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
["PROGRAM NAME",{"$f":"Output!D3","v":"MEA01 2013-14 MF"}]
[]
["BUDGET",null,null,{"$f":"Input!B1","v":"PG&E 2013 v1c6-Draft.xls"}]
[null,null,"Market Segment"]
["Administrative Costs",null,"Primary",{"$f":"Input!E14","v":0}]
["Overhead and G&A",{"$f":"Input!J3","v":41798.25376184284},"Secondary (if applicable)",{"$f":"Input!E15","v":0}]
["Other Administrative Costs",{"$f":"Input!J4","v":0}]
["Marketing/Outreach",{"$f":"Input!J5","v":56990.953000185778}]
["Direct Implementation"]
["d.i.   User Input Incentive (No rebates)",{"$f":"Input!Q4","v":0}]
["d.ii. to d.v  Rebates & Incentives",{"$f":"Input!Q9-B11","v":197378.19014242146}]
[]
[]
[]
["Activity",{"$f":"Input!J7","v":170745.01207505108}]
["Installation",{"$f":"Input!J8","v":0}]
["Hardware & Materials",{"$f":"Input!J9","v":0}]
["Rebate Processing & Inspection",{"$f":"Input!J10","v":0}]
["EM&V Costs ",{"$f":"Input!J12","v":0}]
["Budget  ",{"$f":"Input!J13","v":466912.40897950117}]
["Costs recovered from other sources",{"$f":"Input!Q12","v":0}]
["Budget (plus other costs)  ",{"$f":"Input!Q13","v":466912.40897950117}]
[]
["PROGRAM IMPACTS"]
["Program Reductions ",{"$f":"Output!B12","v":"2013-2014"},{"$f":"Output!B10","v":2013},{"$f":"Output!B11","v":2014}]
["User Entered kW (kW)",{"$f":"Output!J12","v":0},{"$f":"Output!J10","v":0},{"$f":"Output!J11","v":0}]
["Net Jul-Sept Peak (kW)",{"$f":"Output!G12","v":0},{"$f":"Output!G10","v":0},{"$f":"Output!G11","v":0}]
["Net Dec-Feb Peak (kW)",{"$f":"Output!H12","v":0},{"$f":"Output!H10","v":0},{"$f":"Output!H11","v":0}]
["Net NCP (kW)",{"$f":"Output!H12","v":0},{"$f":"Output!H10","v":0},{"$f":"Output!H11","v":0}]
["Net CEC (kW)",{"$f":"Output!I12","v":0},{"$f":"Output!I10","v":0},{"$f":"Output!I11","v":0}]
["Annual Net kWh",{"$f":"Output!C12","v":0},{"$f":"Output!C10","v":0},{"$f":"Output!C11","v":0}]
["Gas Benefits",{"$f":"Output!E17","v":254076.14546988628}]
[]
[]
["Discounted kWh",{"$f":"Output!C27","v":2260892.2246509874}]
["Benefit-Cost",{"$f":"Output!G27","v":1.8894296756085584E-2}]
["Discounted Therms",{"$f":"Output!D31","v":183581.21856635023}]
["Electric Annual CO2 (tons) - 2014",{"$f":"IF(ISERROR(Output!C37),0,Output!C37)","v":0},null,null,null,{"$f":"StartYr","v":2013},null,{"$f":"F75+1","v":2014},null,{"$f":"H75+1","v":2015},null,{"$f":"J75+1","v":2016},null,{"$f":"L75+1","v":2017},null,{"$f":"N75+1","v":2018},null,{"$f":"P75+1","v":2019}]
["Electric Lifecycle CO2 (tons) - 2014",{"$f":"IF(ISERROR(Output!C51),0,Output!C51)","v":0},null,null,"Lifecycle CO2 Emission Reductions (tons)",{"$f":"IF(ISERROR(Output!C51),0,Output!C51)+IF(ISERROR(Output!F51),0,Output!F51)","v":0},null,{"$f":"IF(ISERROR(Output!C52),0,Output!C52)+IF(ISERROR(Output!F52),0,Output!F52)","v":0},null,{"$f":"IF(ISERROR(Output!C53),0,Output!C53)+IF(ISERROR(Output!F53),0,Output!F53)","v":4189.5434855343665},null,{"$f":"IF(ISERROR(Output!C54),0,Output!C54)+IF(ISERROR(Output!F54),0,Output!F54)","v":0},null,{"$f":"IF(ISERROR(Output!C55),0,Output!C55)+IF(ISERROR(Output!F55),0,Output!F55)","v":0},null,{"$f":"IF(ISERROR(Output!C56),0,Output!C56)+IF(ISERROR(Output!F56),0,Output!F56)","v":0},null,{"$f":"IF(ISERROR(Output!C61),0,Output!C61)+IF(ISERROR(Output!F61),0,Output!F61)","v":0}]
["Electric Annual SO2 (lbs) - 2014"]
["Electric Lifecycle SO2 (lbs) - 2014"]
[{"$f":"A92","v":2016},{"$f":"IF(ISERROR(Output!F39),0,Output!F39)","v":130.34925540000003}]
["Gas Annual SO2 (lbs) - 2014"]
["Gas Lifecycle SO2 (lbs) - 2014"]
[]
["Levelized Cost RIM ($/therm)"]
[]
["Electric Benefits",{"$f":"Output!D19","v":309220.18556603941}]
["BC Ratio",{"$f":"Output!H19","v":0.38305184489738092}]
[{"$f":"Output!B117","v":"Dishwasher"},{"$f":"Output!G117","v":0}]
[{"$f":"Output!I111","v":0}]
[{"$f":"A146","v":"Clothes Dryer"},{"$f":"Output!I113","v":0}]
[{"$f":"A155","v":"Cooking"},{"$f":"Output!C116","v":0}]
[{"$f":"A162","v":"Dishwasher"},{"$f":"Output!D117","v":0}]
[{"$f":"A164","v":"Clothes Dryer"},{"$f":"Output!E113","v":0}]
[{"$f":"A173","v":"Cooking"},{"$f":"Output!F116","v":0}]
[]
[{"$f":"Output!M87","v":2016},{"$f":"Output!S87","v":-67315}]
[{"$f":"Output!M100","v":2014},{"$f":"Output!S100","v":0}]
[{"$f":"Output!M101","v":2015},{"$f":"Output!S101","v":10.364680000000002}]
[{"$f":"Output!M113","v":2013},{"$f":"Output!S113","v":0}]
[{"$f":"Output!M116","v":2016},{"$f":"Output!S116","v":1516.0875000000015}]
[{"$f":"Output!M117","v":2017},{"$f":"Output!S117","v":909.65250000000015}]
[{"$f":"Output!M118","v":2018},{"$f":"Output!S118","v":0}]
[{"$f":"Output!M119","v":2019},{"$f":"Output!S119","v":0}]
[{"$f":"Output!M120","v":2020},{"$f":"Output!S120","v":0}]
[{"$f":"Output!M121","v":2021},{"$f":"Output!S121","v":0}]
[{"$f":"Output!M122","v":2022},{"$f":"Output!S122","v":0}]

{"sheet":"CostG","index":12,"n_rows":43,"n_cols":108,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["Updated 7/2/ 11"]
[]
[null,null,null,null,2013,null,null,null,{"$f":"E3+1","v":2014},null,null,null,{"$f":"I3+1","v":2015},null,null,null,{"$f":"M3+1","v":2016},null,null,null,{"$f":"Q3+1","v":2017},null,null,null,{"$f":"U3+1","v":2018},null,null,null,{"$f":"Y3+1","v":2019},null,null,null,{"$f":"AC3+1","v":2020},null,null,null,{"$f":"AG3+1","v":2021},null,null,null,{"$f":"AK3+1","v":2022},null,null,null,{"$f":"AO3+1","v":2023},null,null,null,{"$f":"AS3+1","v":2024},null,null,null,{"$f":"AW3+1","v":2025},null,null,null,{"$f":"BA3+1","v":2026},null,null,null,{"$f":"BE3+1","v":2027},null,null,null,{"$f":"BI3+1","v":2028},null,null,null,{"$f":"BM3+1","v":2029},null,null,null,{"$f":"BQ3+1","v":2030},null,null,null,{"$f":"BU3+1","v":2031},null,null,null,{"$f":"BY3+1","v":2032},null,null,null,{"$f":"CC3+1","v":2033},null,null,null,{"$f":"CG3+1","v":2034},null,null,null,{"$f":"CK3+1","v":2035},null,null,null,{"$f":"CO3+1","v":2036},null,null,null,{"$f":"CS3+1","v":2037},null,null,null,{"$f":"CW3+1","v":2038}]
[" ($ per annual therm saved)",null,null,null,1,2,3,4,{"$f":"E4","v":1},{"$f":"F4","v":2},{"$f":"G4","v":3},{"$f":"H4","v":4},{"$f":"I4","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"BU4","v":1},2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"CW4","v":1},{"$f":"CX4","v":2},{"$f":"CY4","v":3},{"$f":"CZ4","v":4}]
[]
["Commodity","Residential","Summer Only","CommodityResidentialSummer Only",null,0.36099117883934095,0.36597800787973894,null,null,0.38128690021655109,0.38642924630072994,null,null,0.40162915422666451,0.40692272758344394,null,null,0.42237190720201884,0.42780580366443272,null,null,0.44328237657033975,0.44885328209329445,null,null,0.46502861148292385,0.47073168851919062,null,null,0.4874501900070829,0.49328988238985555,null,null,0.51199804105383684,0.5179908402657768,null,null,0.5372127983194338,0.54335420917334265,null,null,0.56711615600652998,0.57348081643292725,null,null,0.58599599717080475,0.59235741183249202,null,null,0.62348552382927591,0.63020872138927653,null,null,0.66205514738714843,0.66913381687269213,null,null,0.69853994015511167,0.70593570307671649,null,null,0.73496679819301047,0.7426625564492868,null,null,0.77018276049746992,0.77815586842825268,null,null,0.80710976337068585,0.81537449880653667,null,null,0.84406052157294598,0.85260813167836569,null,null,0.87143106426056727,0.88027466256037457,null,null,0.89848210217683067,0.9076140389820827,null,null,0.92575687410818996,0.93517934094444699,null,null,0.95325744969952542,0.96297263809234801,null,null,0.98041350219384782,0.99041986981513241,null,null,1.007685468803923,1.0179832389363359,null,null,1.0349574354140003,1.0455466080575395,null,null,1.0622294020240826,1.0731099771787431]
["Commodity","Residential","Winter Only","CommodityResidentialWinter Only",0.3826073024429843,null,null,0.38090434494801473,0.40357713468575795,null,null,0.40182106951190938,0.42457490493480732,null,null,0.42276719700055271,0.44592590847806141,null,null,0.44407028145884886,0.46743026321190767,null,null,0.46552784882448245,0.48974941444977388,null,null,0.48780186467322806,0.51276317172967212,null,null,0.51076896903473357,0.53797468622208078,null,null,0.535928198914987,0.56383362190159902,null,null,0.56173638504855516,0.5947046867858492,null,null,0.59253121220144578,0.61357045871883642,null,null,0.61139809253403843,0.65262818508583453,null,null,0.65033227327850884,0.69273865253827793,null,null,0.69032135024915497,0.73059793214993896,null,null,0.72807234528976483,0.76832516286599528,null,null,0.76569713028339992,0.80474333699624578,null,null,0.8020205919815413,0.84293444099358383,null,null,0.84011210779539203,0.88111135990281941,null,null,0.87819242753614246,0.90976490574600721,null,null,0.90674489605946007,0.93806578814719066,null,null,0.9349473134410976,0.96659990404440499,null,null,0.9633822159323967,0.99536932308253079,null,null,0.99205167317823861,1.0237875335819357,null,null,1.0203704485766043,1.0523226260477188,null,null,1.0488060296923152,1.0808577185134993,null,null,1.0772416108080283,1.1093928109792799,null,null,1.1056771919237391]
["Commodity","Residential","Annual","CommodityResidentialAnnual",0.19130365122149215,0.18049558941967048,0.18298900393986947,0.19045217247400736,0.20178856734287898,0.19064345010827555,0.19321462315036497,0.20091053475595469,0.21228745246740366,0.20081457711333225,0.20346136379172197,0.21138359850027635,0.2229629542390307,0.21118595360100942,0.21390290183221636,0.22203514072942443,0.23371513160595384,0.22164118828516988,0.22442664104664722,0.23276392441224122,0.24487470722488694,0.23251430574146192,0.23536584425959531,0.24390093233661403,0.25638158586483606,0.24372509500354145,0.24664494119492777,0.25538448451736678,0.26898734311104039,0.25599902052691842,0.2589954201328884,0.2679640994574935,0.28191681095079951,0.2686063991597169,0.27167710458667133,0.28086819252427758,0.2973523433929246,0.28355807800326499,0.28674040821646363,0.29626560610072289,0.30678522935941821,0.29299799858540237,0.29617870591624601,0.30569904626701921,0.32631409254291727,0.31174276191463796,0.31510436069463826,0.32516613663925442,0.34636932626913897,0.33102757369357422,0.33456690843634607,0.34516067512457749,0.36529896607496948,0.34926997007755584,0.35296785153835825,0.36403617264488242,0.38416258143299764,0.36748339909650524,0.3713312782246434,0.38284856514169996,0.40237166849812289,0.38509138024873496,0.38907793421412634,0.40101029599077065,0.42146722049679192,0.40355488168534293,0.40768724940326834,0.42005605389769601,0.44055567995140971,0.42203026078647299,0.42630406583918284,0.43909621376807123,0.45488245287300361,0.43571553213028363,0.44013733128018728,0.45337244802973004,0.46903289407359533,0.44924105108841533,0.45380701949104135,0.4674736567205488,0.48329995202220249,0.46287843705409498,0.4675896704722235,0.48169110796619835,0.49768466154126539,0.47662872484976271,0.48148631904617401,0.49602583658911931,0.51189376679096787,0.49020675109692391,0.49520993490756621,0.51018522428830215,0.52616131302385938,0.50384273440196148,0.50899161946816796,0.52440301484615759,0.54042885925674966,0.51747871770700016,0.52277330402876976,0.53862080540401414,0.55469640548963994,0.53111470101204128,0.53655498858937156,0.55283859596186957]
["Commodity","Commercial","Summer Only","CommodityCommercialSummer Only",null,0.36291144883934096,0.36789827787973889,null,null,0.38339919721655108,0.38854154330072993,null,null,0.40395268092666453,0.40924625428344402,null,null,0.42492778657201885,0.43036168303443273,null,null,0.44609384387733969,0.4516647494002945,null,null,0.4681212255206238,0.47382430255689068,null,null,0.49085206544855281,0.49669175783132563,null,null,0.51574010403945392,0.52173290325139388,null,null,0.54132906760361243,0.54747047845752139,null,null,0.57164405221912651,0.57800871264552389,null,null,0.590976683004661,0.59733809766634827,null,null,0.6288223179843454,0.63554551554434602,null,null,0.66778628694339304,0.67486495642893685,null,null,0.70466542511253127,0.71206118803413609,null,null,0.74148662855160552,0.74918238680788163,null,null,0.77709693625723997,0.78507004418802284,null,null,0.81441828453163134,0.82268301996748205,null,null,0.85176338813506669,0.8603109982404864,null,null,0.87952827622386298,0.88837187452367028,null,null,0.90697365954130171,0.91610559634655342,null,null,0.93464277687383601,0.94406524371009304,null,null,0.9625376978663468,0.97225288625916928,null,null,0.99008809576184353,1.0000944633831306,null,null,1.0177544077730996,1.0280521779055103,null,null,1.0454207197843506,1.05600989242789,null,null,1.0730870317956043,1.0839676069502673]
["Commodity","Commercial","Winter Only","CommodityCommercialWinter Only",0.38452757244298436,null,null,0.38282461494801473,0.40568943168575794,null,null,0.40393336651190931,0.4268984316348074,null,null,0.42509072370055273,0.44848178784806142,null,null,0.44662616082884887,0.47024173051890766,null,null,0.46833931613148244,0.49284202848747394,null,null,0.49089447871092801,0.51616504717114209,null,null,0.51417084447620354,0.54171674920769775,null,null,0.53967026190060396,0.56794989118577777,null,null,0.56585265433273391,0.59923258299844573,null,null,0.59705910841404231,0.61855114455269267,null,null,0.61637877836789456,0.65796497924090402,null,null,0.65566906743357833,0.69846979209452265,null,null,0.69605248980539958,0.73672341710735878,null,null,0.73419783024718444,0.77484499322459033,null,null,0.77221696064199474,0.81165751275601605,null,null,0.80893476774131134,0.8502429621545291,null,null,0.8474206289563373,0.88881422646494002,null,null,0.88589529409826306,0.91786211770930315,null,null,0.9148421080227559,0.94655734551166171,null,null,0.94343887080556854,0.97548580681005115,null,null,0.97226811869804297,1.0046495712493524,null,null,1.00133192134506,1.0334621271499362,null,null,1.0300450421446026,1.0623915650168907,null,null,1.0588749686614893,1.0913210028838474,null,null,1.0877048951783763,1.1202504407508063,null,null,1.116534821695268]
["Commodity","Commercial","Annual","CommodityCommercialAnnual",0.19226378622149218,0.18145572441967048,0.18394913893986944,0.19141230747400736,0.20284471584287897,0.19169959860827554,0.19427077165036497,0.20196668325595465,0.2134492158174037,0.20197634046333227,0.20462312714172201,0.21254536185027637,0.22424089392403071,0.21246389328600943,0.21518084151721636,0.22331308041442444,0.23512086525945383,0.22304692193866985,0.22583237470014725,0.23416965806574122,0.24642101424373697,0.2340606127603119,0.23691215127844534,0.245447239355464,0.25808252358557104,0.24542603272427641,0.24834587891566282,0.25708542223810177,0.27085837460384887,0.25787005201972696,0.26086645162569694,0.26983513095030198,0.28397494559288888,0.27066453380180622,0.2737352392287607,0.28292632716636695,0.29961629149922286,0.28582202610956325,0.28900435632276195,0.29852955420702115,0.30927557227634633,0.2954883415023305,0.29866904883317413,0.30818938918394728,0.32898248962045201,0.3144111589921727,0.31777275777217301,0.32783453371678917,0.34923489604726132,0.33389314347169652,0.33743247821446842,0.34802624490269979,0.36836170855367939,0.35233271255626564,0.35603059401706805,0.36709891512359222,0.38742249661229516,0.37074331427580276,0.37459119340394081,0.38610848032099737,0.40582875637800803,0.38854846812861998,0.39253502209401142,0.40446738387065567,0.42512148107726455,0.40720914226581567,0.41134150998374103,0.42371031447816865,0.44440711323247001,0.42588169406753335,0.4301554991202432,0.44294764704913153,0.45893105885465157,0.43976413811193149,0.44418593726183514,0.45742105401137795,0.47327867275583085,0.45348682977065086,0.45805279817327671,0.47171943540278427,0.48774290340502557,0.46732138843691801,0.47203262185504652,0.48613405934902149,0.5023247856246762,0.4812688489331734,0.48612644312958464,0.50066596067253,0.51673106357496812,0.49504404788092177,0.50004723169156529,0.51502252107230129,0.53119578250844535,0.50887720388654978,0.51402608895275514,0.52943748433074467,0.54566050144192368,0.52271035989217529,0.528004946213945,0.54385244758918816,0.56012522037540313,0.53654351589780214,0.54198380347513364,0.55826741084763398]
["Commodity","Core","Summer Only","CommodityCoreSummer Only",null,0.36291144883934096,0.36789827787973889,null,null,0.38339919721655108,0.38854154330072993,null,null,0.40395268092666453,0.40924625428344402,null,null,0.42492778657201885,0.43036168303443273,null,null,0.44609384387733969,0.4516647494002945,null,null,0.4681212255206238,0.47382430255689068,null,null,0.49085206544855281,0.49669175783132563,null,null,0.51574010403945392,0.52173290325139388,null,null,0.54132906760361243,0.54747047845752139,null,null,0.57164405221912651,0.57800871264552389,null,null,0.590976683004661,0.59733809766634827,null,null,0.6288223179843454,0.63554551554434602,null,null,0.66778628694339304,0.67486495642893685,null,null,0.70466542511253127,0.71206118803413609,null,null,0.74148662855160552,0.74918238680788163,null,null,0.77709693625723997,0.78507004418802284,null,null,0.81441828453163134,0.82268301996748205,null,null,0.85176338813506669,0.8603109982404864,null,null,0.87952827622386298,0.88837187452367028,null,null,0.90697365954130171,0.91610559634655342,null,null,0.93464277687383601,0.94406524371009304,null,null,0.9625376978663468,0.97225288625916928,null,null,0.99008809576184353,1.0000944633831306,null,null,1.0177544077730996,1.0280521779055103,null,null,1.0454207197843506,1.05600989242789,null,null,1.0730870317956043,1.0839676069502673]
["Commodity","Core","Winter Only","CommodityCoreWinter Only",0.38452757244298436,null,null,0.38282461494801473,0.40568943168575794,null,null,0.40393336651190931,0.4268984316348074,null,null,0.42509072370055273,0.44848178784806142,null,null,0.44662616082884887,0.47024173051890766,null,null,0.46833931613148244,0.49284202848747394,null,null,0.49089447871092801,0.51616504717114209,null,null,0.51417084447620354,0.54171674920769775,null,null,0.53967026190060396,0.56794989118577777,null,null,0.56585265433273391,0.59923258299844573,null,null,0.59705910841404231,0.61855114455269267,null,null,0.61637877836789456,0.65796497924090402,null,null,0.65566906743357833,0.69846979209452265,null,null,0.69605248980539958,0.73672341710735878,null,null,0.73419783024718444,0.77484499322459033,null,null,0.77221696064199474,0.81165751275601605,null,null,0.80893476774131134,0.8502429621545291,null,null,0.8474206289563373,0.88881422646494002,null,null,0.88589529409826306,0.91786211770930315,null,null,0.9148421080227559,0.94655734551166171,null,null,0.94343887080556854,0.97548580681005115,null,null,0.97226811869804297,1.0046495712493524,null,null,1.00133192134506,1.0334621271499362,null,null,1.0300450421446026,1.0623915650168907,null,null,1.0588749686614893,1.0913210028838474,null,null,1.0877048951783763,1.1202504407508063,null,null,1.116534821695268]
["Commodity","Core","Annual","CommodityCoreAnnual",0.19226378622149218,0.18145572441967048,0.18394913893986944,0.19141230747400736,0.20284471584287897,0.19169959860827554,0.19427077165036497,0.20196668325595465,0.2134492158174037,0.20197634046333227,0.20462312714172201,0.21254536185027637,0.22424089392403071,0.21246389328600943,0.21518084151721636,0.22331308041442444,0.23512086525945383,0.22304692193866985,0.22583237470014725,0.23416965806574122,0.24642101424373697,0.2340606127603119,0.23691215127844534,0.245447239355464,0.25808252358557104,0.24542603272427641,0.24834587891566282,0.25708542223810177,0.27085837460384887,0.25787005201972696,0.26086645162569694,0.26983513095030198,0.28397494559288888,0.27066453380180622,0.2737352392287607,0.28292632716636695,0.29961629149922286,0.28582202610956325,0.28900435632276195,0.29852955420702115,0.30927557227634633,0.2954883415023305,0.29866904883317413,0.30818938918394728,0.32898248962045201,0.3144111589921727,0.31777275777217301,0.32783453371678917,0.34923489604726132,0.33389314347169652,0.33743247821446842,0.34802624490269979,0.36836170855367939,0.35233271255626564,0.35603059401706805,0.36709891512359222,0.38742249661229516,0.37074331427580276,0.37459119340394081,0.38610848032099737,0.40582875637800803,0.38854846812861998,0.39253502209401142,0.40446738387065567,0.42512148107726455,0.40720914226581567,0.41134150998374103,0.42371031447816865,0.44440711323247001,0.42588169406753335,0.4301554991202432,0.44294764704913153,0.45893105885465157,0.43976413811193149,0.44418593726183514,0.45742105401137795,0.47327867275583085,0.45348682977065086,0.45805279817327671,0.47171943540278427,0.48774290340502557,0.46732138843691801,0.47203262185504652,0.48613405934902149,0.5023247856246762,0.4812688489331734,0.48612644312958464,0.50066596067253,0.51673106357496812,0.49504404788092177,0.50004723169156529,0.51502252107230129,0.53119578250844535,0.50887720388654978,0.51402608895275514,0.52943748433074467,0.54566050144192368,0.52271035989217529,0.528004946213945,0.54385244758918816,0.56012522037540313,0.53654351589780214,0.54198380347513364,0.55826741084763398]
["TD","Residential","Summer Only","TDResidentialSummer Only",null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0]
["TD","Residential","Winter Only","TDResidentialWinter Only",0.15298408758597906,null,null,0.10198939172398604,0.15634418105154449,null,null,0.104229454034363,0.15977807453301671,null,null,0.10651871635534448,0.16328738895029091,null,null,0.10885825930019394,0.1668737808246272,null,null,0.11124918721641813,0.17053894306058778,null,null,0.11369262870705853,0.17428460574514815,null,null,0.1161897371634321,0.17811253696435939,null,null,0.11874169130957292,0.18202454363794804,null,null,0.12134969575863201,0.18602247237224631,null,null,0.12401498158149754,0.19010821033185613,null,null,0.12673880688790409,0.19397761718470222,null,null,0.12931841145646816,0.197933331642832,null,null,0.13195555442855467,0.20188904610096317,null,null,0.13459269740064214,0.20584476055909293,null,null,0.13722984037272862,0.20980047501722413,null,null,0.13986698334481609,0.21375618947535388,null,null,0.1425041263169026,0.21771190393348364,null,null,0.1451412692889891,0.22166761839161483,null,null,0.14777841226107655,0.22562333284974459,null,null,0.15041555523316305,0.22957904730787435,null,null,0.15305269820524955,0.23353476176600554,null,null,0.15568984117733703,0.23749047622413677,null,null,0.1583269841494245,0.24144619068226625,null,null,0.16096412712151084,0.2454019051403975,null,null,0.16360127009359834,0.24935761959852698,null,null,0.16623841306568465]
["TD","Residential","Annual","TDResidentialAnnual",7.6492043792989531E-2,0,0,5.0994695861993018E-2,7.8172090525772245E-2,0,0,5.2114727017181499E-2,7.9889037266508353E-2,0,0,5.3259358177672238E-2,8.1643694475145454E-2,0,0,5.4429129650096969E-2,8.34368904123136E-2,0,0,5.5624593608209066E-2,8.5269471530293892E-2,0,0,5.6846314353529263E-2,8.7142302872574073E-2,0,0,5.8094868581716051E-2,8.9056268482179693E-2,0,0,5.937084565478646E-2,9.1012271818974019E-2,0,0,6.0674847879316006E-2,9.3011236186123156E-2,0,0,6.200749079074877E-2,9.5054105165928063E-2,0,0,6.3369403443952046E-2,9.6988808592351108E-2,0,0,6.4659205728234082E-2,9.8966665821416E-2,0,0,6.5977777214277333E-2,0.10094452305048159,0,0,6.7296348700321071E-2,0.10292238027954646,0,0,6.8614920186364309E-2,0.10490023750861206,0,0,6.9933491672408046E-2,0.10687809473767694,0,0,7.1252063158451298E-2,0.10885595196674182,0,0,7.257063464449455E-2,0.11083380919580742,0,0,7.3889206130538274E-2,0.1128116664248723,0,0,7.5207777616581525E-2,0.11478952365393717,0,0,7.6526349102624777E-2,0.11676738088300277,0,0,7.7844920588668515E-2,0.11874523811206839,0,0,7.9163492074712252E-2,0.12072309534113312,0,0,8.0482063560755421E-2,0.12270095257019875,0,0,8.1800635046799172E-2,0.12467880979926349,0,0,8.3119206532842327E-2]
["TD","Commercial","Summer Only","TDCommercialSummer Only",null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0]
["TD","Commercial","Winter Only","TDCommercialWinter Only",0.13637816308886058,null,null,9.0918775392573717E-2,0.13937352935127106,null,null,9.2915686234180714E-2,0.14243468487819996,null,null,9.4956456585466642E-2,0.14556307464396648,null,null,9.7042049762644314E-2,0.14876017535984268,null,null,9.9173450239895114E-2,0.15202749617111361,null,null,0.10135166411407574,0.15536657936944784,null,null,0.1035777195796319,0.15877900112091353,null,null,0.10585266741394235,0.16226637220998541,null,null,0.10817758147332361,0.16583033879989204,null,null,0.11055355919992803,0.16947258320966344,null,null,0.11298172213977563,0.17292197854980282,null,null,0.11528131903320188,0.17644831308574402,null,null,0.11763220872382933,0.17997464762168516,null,null,0.1199830984144568,0.18350098215762553,null,null,0.12233398810508367,0.18702731669356668,null,null,0.12468487779571114,0.19055365122950785,null,null,0.12703576748633857,0.19407998576544819,null,null,0.12938665717696549,0.19760632030138936,null,null,0.1317375468675929,0.20113265483733056,null,null,0.13408843655822036,0.20465898937327173,null,null,0.13643932624884783,0.20818532390921288,null,null,0.13879021593947524,0.21171165844515372,null,null,0.14114110563010249,0.21523799298109481,null,null,0.14349199532072987,0.21876432751703589,null,null,0.14584288501135725,0.22229066205297698,null,null,0.14819377470198467]
["TD","Commercial","Annual","TDCommercialAnnual",6.8189081544430291E-2,0,0,4.5459387696286858E-2,6.9686764675635532E-2,0,0,4.6457843117090357E-2,7.1217342439099982E-2,0,0,4.7478228292733321E-2,7.2781537321983239E-2,0,0,4.8521024881322157E-2,7.4380087679921339E-2,0,0,4.9586725119947557E-2,7.6013748085556804E-2,0,0,5.0675832057037871E-2,7.7683289684723919E-2,0,0,5.1788859789815948E-2,7.9389500560456766E-2,0,0,5.2926333706971175E-2,8.1133186104992705E-2,0,0,5.4088790736661806E-2,8.2915169399946018E-2,0,0,5.5276779599964014E-2,8.4736291604831718E-2,0,0,5.6490861069887814E-2,8.6460989274901409E-2,0,0,5.7640659516600939E-2,8.8224156542872009E-2,0,0,5.8816104361914666E-2,8.9987323810842582E-2,0,0,5.9991549207228399E-2,9.1750491078812765E-2,0,0,6.1166994052541834E-2,9.3513658346783338E-2,0,0,6.2342438897855568E-2,9.5276825614753924E-2,0,0,6.3517883743169287E-2,9.7039992882724094E-2,0,0,6.4693328588482743E-2,9.880316015069468E-2,0,0,6.5868773433796449E-2,0.10056632741866528,0,0,6.7044218279110182E-2,0.10232949468663587,0,0,6.8219663124423915E-2,0.10409266195460644,0,0,6.9395107969737621E-2,0.10585582922257686,0,0,7.0570552815051243E-2,0.1076189964905474,0,0,7.1745997660364935E-2,0.10938216375851795,0,0,7.2921442505678627E-2,0.11114533102648849,0,0,7.4096887350992333E-2]
["TD","Core","Summer Only","TDCoreSummer Only",null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0,null,null,0,0]
["TD","Core","Winter Only","TDCoreWinter Only",0.14842933337263525,null,null,9.8952888915090173E-2,0.15168938767654008,null,null,0.10112625845102673,0.15502104476826933,null,null,0.10334736317884623,0.15842587730850488,null,null,0.10561725153900325,0.16190549249934355,null,null,0.10793699499956237,0.16546153284295412,null,null,0.11030768856196942,0.16909567691689639,null,null,0.11273045127793091,0.17280964016646963,null,null,0.11520642677764642,0.17660517571446396,null,null,0.11773678380964264,0.18048407518869655,null,null,0.12032271679246435,0.1844481695677235,null,null,0.12296544637848235,0.18820237360801428,null,null,0.12546824907200951,0.19204031564040239,null,null,0.12802687709360161,0.19587825767279057,null,null,0.13058550511519371,0.1997161997051787,null,null,0.13314413313678577,0.20355414173756683,null,null,0.1357027611583779,0.20739208376995497,null,null,0.13826138917996997,0.2112300258023431,null,null,0.14082001720156206,0.21506796783473126,null,null,0.14337864522315416,0.21890590986711941,null,null,0.14593727324474626,0.22274385189950754,null,null,0.14849590126633835,0.22658179393189562,null,null,0.15105452928793042,0.23041973596428367,null,null,0.15361315730952244,0.23425767799667252,null,null,0.156171785331115,0.23809562002906048,null,null,0.15873041335270699,0.24193356206144845,null,null,0.16128904137429897]
["TD","Core","Annual","TDCoreAnnual",7.4214666686317626E-2,0,0,4.9476444457545087E-2,7.5844693838270041E-2,0,0,5.0563129225513363E-2,7.7510522384134667E-2,0,0,5.1673681589423114E-2,7.9212938654252441E-2,0,0,5.2808625769501627E-2,8.0952746249671775E-2,0,0,5.3968497499781186E-2,8.2730766421477059E-2,0,0,5.5153844280984708E-2,8.4547838458448196E-2,0,0,5.6365225638965455E-2,8.6404820083234815E-2,0,0,5.760321338882321E-2,8.8302587857231982E-2,0,0,5.8868391904821321E-2,9.0242037594348276E-2,0,0,6.0161358396232177E-2,9.2224084783861751E-2,0,0,6.1482723189241174E-2,9.4101186804007142E-2,0,0,6.2734124536004757E-2,9.6020157820201193E-2,0,0,6.4013438546800805E-2,9.7939128836395287E-2,0,0,6.5292752557596853E-2,9.9858099852589352E-2,0,0,6.6572066568392887E-2,0.10177707086878342,0,0,6.785138057918895E-2,0.10369604188497748,0,0,6.9130694589984984E-2,0.10561501290117155,0,0,7.0410008600781032E-2,0.10753398391736563,0,0,7.168932261157708E-2,0.10945295493355971,0,0,7.2968636622373129E-2,0.11137192594975377,0,0,7.4247950633169177E-2,0.11329089696594781,0,0,7.5527264643965211E-2,0.11520986798214183,0,0,7.6806578654761218E-2,0.11712883899833626,0,0,7.8085892665557502E-2,0.11904781001453024,0,0,7.9365206676353495E-2,0.12096678103072422,0,0,8.0644520687149487E-2]
["Total",{"$f":"B6","v":"Residential"},{"$f":"C6","v":"Summer Only"},{"$f":"A24&B24&C24","v":"TotalResidentialSummer Only"},{"$f":"E6+E15","v":0},{"$f":"F6+F15","v":0.36099117883934095},0.36597800787973894,0,0,0.38128690021655109,0.38642924630072994,0,0,0.40162915422666451,0.40692272758344394,0,0,0.42237190720201884,0.42780580366443272,0,0,0.44328237657033975,0.44885328209329445,0,0,0.46502861148292385,0.47073168851919062,0,0,0.4874501900070829,0.49328988238985555,0,0,0.51199804105383684,0.5179908402657768,0,0,0.5372127983194338,0.54335420917334265,0,0,0.56711615600652998,0.57348081643292725,0,0,0.58599599717080475,0.59235741183249202,0,0,0.62348552382927591,0.63020872138927653,0,0,0.66205514738714843,0.66913381687269213,0,0,0.69853994015511167,0.70593570307671649,0,0,0.73496679819301047,0.7426625564492868,0,0,0.77018276049746992,0.77815586842825268,0,0,{"$f":"BR6+BR15","v":0.80710976337068585},0.81537449880653667,0,0,0.84406052157294598,0.85260813167836569,0,0,0.87143106426056727,0.88027466256037457,0,0,0.89848210217683067,0.9076140389820827,0,0,0.92575687410818996,0.93517934094444699,0,0,0.95325744969952542,0.96297263809234801,0,0,0.98041350219384782,0.99041986981513241,0,0,1.007685468803923,1.0179832389363359,0,0,1.0349574354140003,1.0455466080575395,0,{"$f":"DA6+DA15","v":0},1.0622294020240826,1.0731099771787431,0]
["Total",{"$f":"B7","v":"Residential"},"Winter Only",{"$f":"A25&B25&C25","v":"TotalResidentialWinter Only"},{"$f":"E7+E16","v":0.53559139002896339},0,0,0.48289373667200075,0.55992131573730242,0,0,0.50605052354627234,0.58435297946782405,0,0,0.52928591335589714,0.60921329742835229,0,0,0.55292854075904274,0.63430404403653484,0,0,0.57677703604090058,0.66028835751036163,0,0,0.6014944933802866,0.68704777747482026,0,0,0.62695870619816563,0.71608722318644014,0,0,0.6546698902245599,0.74585816553954709,0,0,0.68308608080718713,0.78072715915809554,0,0,0.71654619378294337,0.80367866905069252,0,0,0.73813689942194249,0.84660580227053672,0,0,0.77965068473497701,0.89067198418110993,0,0,0.82227690467770964,0.9324869782509021,0,0,0.862665042690407,0.97416992342508824,0,0,0.90292697065612848,1.01454381201347,0,0,0.94188757532635736,1.0566906304689376,{"$f":"BR7+BR16","v":0},0,0.9826162341122946,1.0988232638363031,0,0,1.0233336968251316,1.131432524137622,0,0,1.0545233083205365,1.1636891209969353,0,0,1.0853628686742607,1.1961789513522794,0,0,1.1164349141376462,1.2289040848485364,0,0,1.1477415143555756,1.2612780098060725,0,0,1.1786974327260289,1.293768816729985,0,0,1.2097701568138259,1.3262596236538968,0,0,1.2408428809016265,1.3587504305778069,0,0,1.2719156049894238]
["Total","Residential","Annual","TotalResidentialAnnual",0.26779569501448169,0.18049558941967048,0.18298900393986947,0.24144686833600038,0.27996065786865121,0.19064345010827555,0.19321462315036497,0.25302526177313617,0.29217648973391203,0.20081457711333225,0.20346136379172197,0.26464295667794857,0.30460664871417614,0.21118595360100942,0.21390290183221636,0.27646427037952137,0.31715202201826742,0.22164118828516988,0.22442664104664722,0.28838851802045029,0.33014417875518082,0.23251430574146192,0.23536584425959531,0.3007472466901433,0.34352388873741013,0.24372509500354145,0.24664494119492777,0.31347935309908281,0.35804361159322007,0.25599902052691842,0.2589954201328884,0.32733494511227995,0.37292908276977355,0.2686063991597169,0.27167710458667133,0.34154304040359357,0.39036357957904777,0.28355807800326499,0.28674040821646363,0.35827309689147169,0.40183933452534626,0.29299799858540237,0.29617870591624601,0.36906844971097125,0.42330290113526836,0.31174276191463796,0.31510436069463826,0.3898253423674885,0.44533599209055497,0.33102757369357422,0.33456690843634607,0.41113845233885482,0.46624348912545105,0.34926997007755584,0.35296785153835825,0.4313325213452035,0.48708496171254412,0.36748339909650524,0.3713312782246434,0.45146348532806424,0.507271906006735,0.38509138024873496,0.38907793421412634,0.47094378766317868,0.52834531523446882,{"$f":"BR8+BR17","v":0.40355488168534293},0.40768724940326834,0.4913081170561473,0.54941163191815157,0.42203026078647299,0.42630406583918284,0.51166684841256582,0.56571626206881098,0.43571553213028363,0.44013733128018728,0.52726165416026827,0.58184456049846767,0.44924105108841533,0.45380701949104135,0.54268143433713034,0.59808947567613968,0.46287843705409498,0.4675896704722235,0.55821745706882309,0.61445204242426821,0.47662872484976271,0.48148631904617401,0.57387075717778779,0.63063900490303626,0.49020675109692391,0.49520993490756621,0.58934871636301445,0.6468844083649925,0.50384273440196148,0.50899161946816796,0.60488507840691297,0.66312981182694841,0.51747871770700016,0.52277330402876976,0.62042144045081327,0.67937521528890343,0.53111470101204128,0.53655498858937156,0.6359578024947119]
["Total","Commercial","Summer Only","TotalCommercialSummer Only",0,0.36291144883934096,0.36789827787973889,0,0,0.38339919721655108,0.38854154330072993,0,0,0.40395268092666453,0.40924625428344402,0,0,0.42492778657201885,0.43036168303443273,0,0,0.44609384387733969,0.4516647494002945,0,0,0.4681212255206238,0.47382430255689068,0,0,0.49085206544855281,0.49669175783132563,0,0,0.51574010403945392,0.52173290325139388,0,0,0.54132906760361243,0.54747047845752139,0,0,0.57164405221912651,0.57800871264552389,0,0,0.590976683004661,0.59733809766634827,0,0,0.6288223179843454,0.63554551554434602,0,0,0.66778628694339304,0.67486495642893685,0,0,0.70466542511253127,0.71206118803413609,0,0,0.74148662855160552,0.74918238680788163,0,0,0.77709693625723997,0.78507004418802284,0,0,{"$f":"BR9+BR18","v":0.81441828453163134},0.82268301996748205,0,0,0.85176338813506669,0.8603109982404864,0,0,0.87952827622386298,0.88837187452367028,0,0,0.90697365954130171,0.91610559634655342,0,0,0.93464277687383601,0.94406524371009304,0,0,0.9625376978663468,0.97225288625916928,0,0,0.99008809576184353,1.0000944633831306,0,0,1.0177544077730996,1.0280521779055103,0,0,1.0454207197843506,1.05600989242789,0,0,1.0730870317956043,1.0839676069502673,0]
["Total","Commercial","Winter Only","TotalCommercialWinter Only",0.52090573553184494,0,0,0.47374339034058843,0.545062961037029,0,0,0.49684905274609004,0.56933311651300733,0,0,0.52004718028601937,0.59404486249202793,0,0,0.54366821059149317,0.61900190587875037,0,0,0.5675127663713776,0.6448695246585876,0,0,0.59224614282500376,0.67153162654058995,0,0,0.61774856405583545,0.70049575032861133,0,0,0.64552292931454636,0.73021626339576318,0,0,0.67403023580605748,{"$f":"AO10+AO19","v":0.76506292179833779},0,0,0.70761266761397035,0.78802372776235607,0,0,0.72936050050767021,0.83088695779070687,0,0,0.77095038646678016,0.87491810518026669,0,0,0.81368469852922887,0.91669806472904392,0,0,0.85418092866164119,0.95834597538221589,0,0,0.89455094874707841,0.9986848294495827,0,0,0.93361964553702248,1.040796613384037,0,0,0.9744563964426759,1.0828942122303882,0,0,1.0152819512752285,1.1154684380106925,0,{"$f":"CA10+CA19","v":0},1.0465796548903488,1.1476900003489923,0,0,1.077527307363789,1.1801447961833229,0,0,1.1087074449468908,1.2128348951585652,0,0,1.1401221372845352,1.24517378559509,0,0,1.171186147774705,1.2776295579979855,0,0,1.2023669639822192,1.3100853304008833,0,0,1.2335477801897337,1.3425411028037832,0,0,1.2647285963972525]
["Total","Commercial","Annual","TotalCommercialAnnual",0.26045286776592247,0.18145572441967048,0.18394913893986944,0.23687169517029422,0.2725314805185145,0.19169959860827554,0.19427077165036497,0.24842452637304502,0.28466655825650367,0.20197634046333227,0.20462312714172201,0.26002359014300969,0.29702243124601396,0.21246389328600943,0.21518084151721636,0.27183410529574659,{"$f":"U11+U20","v":0.30950095293937518},0.22304692193866985,0.22583237470014725,0.2837563831856888,0.3224347623292938,0.2340606127603119,0.23691215127844534,0.29612307141250188,0.33576581327029498,0.24542603272427641,0.24834587891566282,0.30887428202791772,0.35024787516430567,0.25787005201972696,0.26086645162569694,0.32276146465727318,0.36510813169788159,0.27066453380180622,0.2737352392287607,0.33701511790302874,0.3825314608991689,0.28582202610956325,0.28900435632276195,0.35380633380698517,0.39401186388117804,0.2954883415023305,0.29866904883317413,0.3646802502538351,0.41544347889535344,0.3144111589921727,0.31777275777217301,0.38547519323339008,0.43745905259013335,0.33389314347169652,0.33743247821446842,0.40684234926461443,0.45834903236452196,0.35233271255626564,0.35603059401706805,0.4270904643308206,0.47917298769110794,0.37074331427580276,0.37459119340394081,0.44727547437353921,0.49934241472479135,0.38854846812861998,0.39253502209401142,0.46680982276851124,0.52039830669201848,0.40720914226581567,0.41134150998374103,0.48722819822133795,0.54144710611519409,0.42588169406753335,0.4301554991202432,0.50764097563761423,0.55773421900534625,0.43976413811193149,{"$f":"CA11+CA20","v":0.44418593726183514},0.52328982744517438,0.57384500017449613,0.45348682977065086,0.45805279817327671,0.53876365368189449,0.59007239809166145,0.46732138843691801,0.47203262185504652,0.55435372247344539,0.60641744757928262,0.4812688489331734,0.48612644312958464,0.57006106864226758,0.62258689279754498,0.49504404788092177,0.50004723169156529,0.58559307388735249,0.63881477899899275,0.50887720388654978,0.51402608895275514,0.6011834819911096,0.65504266520044163,0.52271035989217529,0.528004946213945,0.61677389009486683,0.67127055140189162,0.53654351589780214,0.54198380347513364,0.63236429819862627]
["Total","Core","Summer Only","TotalCoreSummer Only",0,0.36291144883934096,0.36789827787973889,0,0,0.38339919721655108,0.38854154330072993,0,0,0.40395268092666453,0.40924625428344402,0,0,0.42492778657201885,0.43036168303443273,0,0,0.44609384387733969,0.4516647494002945,0,0,0.4681212255206238,0.47382430255689068,0,0,0.49085206544855281,0.49669175783132563,0,0,0.51574010403945392,0.52173290325139388,0,0,0.54132906760361243,0.54747047845752139,0,0,0.57164405221912651,0.57800871264552389,0,0,0.590976683004661,0.59733809766634827,0,0,0.6288223179843454,0.63554551554434602,0,0,0.66778628694339304,0.67486495642893685,0,0,0.70466542511253127,0.71206118803413609,0,0,0.74148662855160552,0.74918238680788163,0,0,0.77709693625723997,0.78507004418802284,0,0,0.81441828453163134,0.82268301996748205,0,0,0.85176338813506669,0.8603109982404864,0,0,0.87952827622386298,{"$f":"CA12+CA21","v":0.88837187452367028},0,0,0.90697365954130171,0.91610559634655342,0,0,0.93464277687383601,0.94406524371009304,0,0,0.9625376978663468,0.97225288625916928,0,0,0.99008809576184353,1.0000944633831306,0,0,1.0177544077730996,1.0280521779055103,0,0,1.0454207197843506,1.05600989242789,0,0,1.0730870317956043,1.0839676069502673,0]
["Total","Core","Winter Only","TotalCoreWinter Only",0.53295690581561961,0,0,0.48177750386310492,0.55737881936229805,0,0,0.50505962496293599,0.58191947640307673,0,0,0.52843808687939897,0.60690766515656636,0,0,0.55224341236785213,0.63214722301825121,0,0,0.57627631113104483,0.658303561330428,0,0,0.60120216727289744,0.68526072408803851,0,0,0.62690129575413445,0.71452638937416735,0,0,0.65487668867825044,0.74455506690024176,0,0,0.6835894381423766,0.77971665818714231,0,0,0.71738182520650662,0.80299931412041614,0,0,0.73934422474637695,0.84616735284891831,0,0,0.78113731650558782,0.890510107734925,0,0,0.82407936689900119,0.93260167478014933,0,0,0.86478333536237817,0.97456119292976906,0,0,0.90536109377878049,1.015211654493583,0,0,0.94463752889968922,1.0576350459244841,0,0,0.98568201813630729,1.1000442522672831,0,0,1.0267153112998251,1.1329300855440345,0,{"$f":"CA13+CA22","v":0},1.05822075324591,1.1654632553787811,0,0,1.0893761440503149,1.1982296587095587,0,0,1.1207640199643814,1.2312313651812481,0,0,1.1523864506329904,1.2638818631142199,0,0,1.1836581994541251,1.2966492430135632,0,0,1.2150467539926044,1.3294166229129079,0,0,1.2464353085310833,1.3621840028122547,0,0,1.2778238630695669]
["Total","Core","Annual","TotalCoreAnnual",0.2664784529078098,0.18145572441967048,0.18394913893986944,0.24088875193155246,0.27868940968114903,0.19169959860827554,0.19427077165036497,0.252529812481468,0.29095973820153836,0.20197634046333227,0.20462312714172201,0.26421904343969949,0.30345383257828318,0.21246389328600943,0.21518084151721636,0.27612170618392606,0.31607361150912561,0.22304692193866985,0.22583237470014725,0.28813815556552241,0.329151780665214,0.2340606127603119,0.23691215127844534,0.30060108363644872,0.34263036204401925,0.24542603272427641,0.24834587891566282,0.31345064787706722,0.35726319468708367,0.25787005201972696,0.26086645162569694,0.32743834433912522,0.37227753345012088,0.27066453380180622,0.2737352392287607,0.3417947190711883,0.38985832909357115,0.28582202610956325,0.28900435632276195,0.35869091260325331,0.40149965706020807,0.2954883415023305,0.29866904883317413,0.36967211237318848,0.42308367642445915,0.3144111589921727,0.31777275777217301,0.39056865825279391,0.4452550538674625,0.33389314347169652,0.33743247821446842,0.41203968344950059,0.46630083739007466,0.35233271255626564,0.35603059401706805,0.43239166768118908,0.48728059646488453,0.37074331427580276,0.37459119340394081,0.45268054688939025,0.50760582724679149,0.38854846812861998,0.39253502209401142,0.47231876444984461,0.52881752296224205,0.40720914226581567,0.41134150998374103,0.49284100906815365,0.55002212613364154,0.42588169406753335,0.4301554991202432,0.51335765564991254,0.56646504277201726,0.43976413811193149,{"$f":"CA14+CA23","v":0.44418593726183514},0.52911037662295501,0.58273162768939057,0.45348682977065086,0.45805279817327671,0.54468807202515745,0.59911482935477933,0.46732138843691801,0.47203262185504652,0.56038200998219068,0.61561568259062405,{"$f":"CL14+CL23","v":0.4812688489331734},0.48612644312958464,0.57619322531649519,0.63194093155710995,0.49504404788092177,0.50004723169156529,0.59182909972706255,0.64832462150678161,0.50887720388654978,0.51402608895275514,0.60752337699630221,0.66470831145645393,0.52271035989217529,0.528004946213945,0.62321765426554165,0.68109200140612736,0.53654351589780214,0.54198380347513364,0.63891193153478343]
[]
[]
[]
["Combustor Type","Controls",null,"Lookup Code","CO2 (Tons / Therm)","Nox (lbs / Therm)"]
["Large Boilers (>100 MMBtu/hr Heat Input)","Uncontrolled",null,{"$f":"A37&\":\"&B37","v":"Large Boilers (>100 MMBtu/hr Heat Input):Uncontrolled"},5.8500000000000002E-3,1.8599999999999998E-2]
["Large Boilers (>100 MMBtu/hr Heat Input)","Controlled Low NOx Burner",null,{"$f":"A38&\":\"&B38","v":"Large Boilers (>100 MMBtu/hr Heat Input):Controlled Low NOx Burner"},5.8500000000000002E-3,1.37E-2]
["Large Boilers (>100 MMBtu/hr Heat Input)","Controlled – Flue Gas Recirculation",null,"Large Boilers (>100 MMBtu/hr Heat Input):Controlled – Flue Gas Recirculation",5.8500000000000002E-3,9.7999999999999997E-3]
["Small Boilers (<100 MMBtu/hr Heat Input)","Uncontrolled",null,"Small Boilers (<100 MMBtu/hr Heat Input):Uncontrolled",5.8500000000000002E-3,9.7999999999999997E-3]
["Small Boilers (<100 MMBtu/hr Heat Input)","Controlled Low NOx Burner",null,"Small Boilers (<100 MMBtu/hr Heat Input):Controlled Low NOx Burner",5.8500000000000002E-3,4.8999999999999998E-3]
["Small Boilers (<100 MMBtu/hr Heat Input)","Controlled – Flue Gas Recirculation",null,"Small Boilers (<100 MMBtu/hr Heat Input):Controlled – Flue Gas Recirculation",5.8500000000000002E-3,3.0999999999999999E-3]
["Residential Furnaces (<0.3)","Uncontrolled",null,"Residential Furnaces (<0.3):Uncontrolled",5.8500000000000002E-3,9.1999999999999998E-3]

{"sheet":"CostE","index":13,"n_rows":1466,"n_cols":106,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Avoided Cost Version","2011-08-04"]
["Pre-Processing:","2012-02-17","Update for 2012 DEER shapes, including the addition of Res and Non-Res HVAC heat pumps"]
[null,null,null,null,null,null,2013,null,null,null,{"$f":"G3+1","v":2014},null,null,null,{"$f":"K3+1","v":2015},null,null,null,{"$f":"O3+1","v":2016},null,null,null,{"$f":"S3+1","v":2017},null,null,null,{"$f":"W3+1","v":2018},null,null,null,{"$f":"AA3+1","v":2019},null,null,null,{"$f":"AE3+1","v":2020},null,null,null,{"$f":"AI3+1","v":2021},null,null,null,{"$f":"AM3+1","v":2022},null,null,null,{"$f":"AQ3+1","v":2023},null,null,null,{"$f":"AU3+1","v":2024},null,null,null,{"$f":"AY3+1","v":2025},null,null,null,{"$f":"BC3+1","v":2026},null,null,null,{"$f":"BG3+1","v":2027},null,null,null,{"$f":"BK3+1","v":2028},null,null,null,{"$f":"BO3+1","v":2029},null,null,null,{"$f":"BS3+1","v":2030},null,null,null,{"$f":"BW3+1","v":2031},null,null,null,{"$f":"CA3+1","v":2032},null,null,null,{"$f":"CE3+1","v":2033},null,null,null,{"$f":"CI3+1","v":2034},null,null,null,{"$f":"CM3+1","v":2035},null,null,null,{"$f":"CQ3+1","v":2036},null,null,null,{"$f":"CU3+1","v":2037}]
["Component",null,"End Use","CZ Name","ComboName",null,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,1,2,3,4,{"$f":"CU4","v":1},{"$f":"CV4","v":2},{"$f":"CW4","v":3},{"$f":"CX4","v":4}]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",1,"Gen:Res:DEER:Indoor_CFL_Ltg:1","Interior Lighting",1.9295797272729998E-2,1.7502712063422191E-2,3.3713737072960832E-2,1.9090672002478794E-2,2.0649574790315862E-2,1.8798992777863146E-2,3.7053938789365894E-2,2.0428701692760832E-2,2.1652559595506327E-2,1.9811108483612498E-2,4.0047920714519541E-2,2.1420233053520869E-2,2.3363718348843515E-2,2.1529791505734037E-2,4.3750938302457597E-2,2.3124470611143557E-2,2.4274082500581225E-2,2.2443409257224749E-2,4.6652141703576365E-2,2.4022027081192766E-2,2.5238492309386708E-2,2.3287023607584455E-2,4.7878860480733129E-2,2.4973832618791006E-2,2.6203766378891408E-2,2.4132968480706951E-2,4.9120413873342046E-2,2.592658168657867E-2,2.8256247790447435E-2,2.6062388952023032E-2,5.1446164214936231E-2,2.7973492631571631E-2,2.9311095244242934E-2,2.6976926263480965E-2,5.2741471891830705E-2,2.9014115773982732E-2,3.0374270273338558E-2,2.7898650085771883E-2,5.4041772214934093E-2,3.006304109006221E-2,3.1638957482053226E-2,2.8963622657234324E-2,5.5361154460059903E-2,3.1309649779243873E-2,3.2407911055016114E-2,2.9703586973231486E-2,5.6840573141549673E-2,3.2070699813777734E-2,3.4037922732123423E-2,3.1022870122056734E-2,5.8147726231515852E-2,3.3675694652604317E-2,3.5660085901743278E-2,3.2340611546869194E-2,5.9491624764549347E-2,3.5273098954575588E-2,3.7248318729119767E-2,3.364517868810446E-2,6.0900721394231139E-2,3.6837604553470737E-2,3.880357875703886E-2,3.493079292351798E-2,6.2339244454348477E-2,3.8369759212859386E-2,4.0362481797700821E-2,3.6230473589684856E-2,6.3863649585290616E-2,3.9905560333595873E-2,4.1993884855003924E-2,3.7582429834335344E-2,6.537139509290385E-2,4.151252280037683E-2,4.3213805510773966E-2,3.858395271809479E-2,6.6540351610484744E-2,4.2715310775728155E-2,4.4475787418902624E-2,3.9616897123650997E-2,6.7721238902472447E-2,4.3959446322273936E-2,4.5736039950892697E-2,4.0653279110233718E-2,6.8939581513097911E-2,4.5202038810140871E-2,4.7013094103071425E-2,4.170412524168992E-2,7.017079089535104E-2,4.6461293680326428E-2,4.8254718248604958E-2,4.2721951967655429E-2,7.1348078055114186E-2,4.7685403416062956E-2,4.9510783542230423E-2,4.3753223688340219E-2,7.2547880205865223E-2,4.8923830395493965E-2,5.0766848835855853E-2,4.4784495409025023E-2,7.3747682356615968E-2,5.0162257374925225E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",2,"Gen:Res:DEER:Indoor_CFL_Ltg:2","Interior Lighting",1.9295797272729998E-2,1.7502712063422191E-2,3.3713737072960832E-2,1.9090672002478794E-2,2.0649574790315862E-2,1.8798992777863146E-2,3.7053938789365894E-2,2.0428701692760832E-2,2.1652559595506327E-2,1.9811108483612498E-2,4.0047920714519541E-2,2.1420233053520869E-2,2.3363718348843515E-2,2.1529791505734037E-2,4.3750938302457597E-2,2.3124470611143557E-2,2.4274082500581225E-2,2.2443409257224749E-2,4.6652141703576365E-2,2.4022027081192766E-2,2.5238492309386708E-2,2.3287023607584455E-2,4.7878860480733129E-2,2.4973832618791006E-2,2.6203766378891408E-2,2.4132968480706951E-2,4.9120413873342046E-2,2.592658168657867E-2,2.8256247790447435E-2,2.6062388952023032E-2,5.1446164214936231E-2,2.7973492631571631E-2,2.9311095244242934E-2,2.6976926263480965E-2,5.2741471891830705E-2,2.9014115773982732E-2,3.0374270273338558E-2,2.7898650085771883E-2,5.4041772214934093E-2,3.006304109006221E-2,3.1638957482053226E-2,2.8963622657234324E-2,5.5361154460059903E-2,3.1309649779243873E-2,3.2407911055016114E-2,2.9703586973231486E-2,5.6840573141549673E-2,3.2070699813777734E-2,3.4037922732123423E-2,3.1022870122056734E-2,5.8147726231515852E-2,3.3675694652604317E-2,3.5660085901743278E-2,3.2340611546869194E-2,5.9491624764549347E-2,3.5273098954575588E-2,3.7248318729119767E-2,3.364517868810446E-2,6.0900721394231139E-2,3.6837604553470737E-2,3.880357875703886E-2,3.493079292351798E-2,6.2339244454348477E-2,3.8369759212859386E-2,4.0362481797700821E-2,3.6230473589684856E-2,6.3863649585290616E-2,3.9905560333595873E-2,4.1993884855003924E-2,3.7582429834335344E-2,6.537139509290385E-2,4.151252280037683E-2,4.3213805510773966E-2,3.858395271809479E-2,6.6540351610484744E-2,4.2715310775728155E-2,4.4475787418902624E-2,3.9616897123650997E-2,6.7721238902472447E-2,4.3959446322273936E-2,4.5736039950892697E-2,4.0653279110233718E-2,6.8939581513097911E-2,4.5202038810140871E-2,4.7013094103071425E-2,4.170412524168992E-2,7.017079089535104E-2,4.6461293680326428E-2,4.8254718248604958E-2,4.2721951967655429E-2,7.1348078055114186E-2,4.7685403416062956E-2,4.9510783542230423E-2,4.3753223688340219E-2,7.2547880205865223E-2,4.8923830395493965E-2,5.0766848835855853E-2,4.4784495409025023E-2,7.3747682356615968E-2,5.0162257374925225E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg","3A","Gen:Res:DEER:Indoor_CFL_Ltg:3A","Interior Lighting",1.9295797272729998E-2,1.7502712063422191E-2,3.3713737072960832E-2,1.9090672002478794E-2,2.0649574790315862E-2,1.8798992777863146E-2,3.7053938789365894E-2,2.0428701692760832E-2,2.1652559595506327E-2,1.9811108483612498E-2,4.0047920714519541E-2,2.1420233053520869E-2,2.3363718348843515E-2,2.1529791505734037E-2,4.3750938302457597E-2,2.3124470611143557E-2,2.4274082500581225E-2,2.2443409257224749E-2,4.6652141703576365E-2,2.4022027081192766E-2,2.5238492309386708E-2,2.3287023607584455E-2,4.7878860480733129E-2,2.4973832618791006E-2,2.6203766378891408E-2,2.4132968480706951E-2,4.9120413873342046E-2,2.592658168657867E-2,2.8256247790447435E-2,2.6062388952023032E-2,5.1446164214936231E-2,2.7973492631571631E-2,2.9311095244242934E-2,2.6976926263480965E-2,5.2741471891830705E-2,2.9014115773982732E-2,3.0374270273338558E-2,2.7898650085771883E-2,5.4041772214934093E-2,3.006304109006221E-2,3.1638957482053226E-2,2.8963622657234324E-2,5.5361154460059903E-2,3.1309649779243873E-2,3.2407911055016114E-2,2.9703586973231486E-2,5.6840573141549673E-2,3.2070699813777734E-2,3.4037922732123423E-2,3.1022870122056734E-2,5.8147726231515852E-2,3.3675694652604317E-2,3.5660085901743278E-2,3.2340611546869194E-2,5.9491624764549347E-2,3.5273098954575588E-2,3.7248318729119767E-2,3.364517868810446E-2,6.0900721394231139E-2,3.6837604553470737E-2,3.880357875703886E-2,3.493079292351798E-2,6.2339244454348477E-2,3.8369759212859386E-2,4.0362481797700821E-2,3.6230473589684856E-2,6.3863649585290616E-2,3.9905560333595873E-2,4.1993884855003924E-2,3.7582429834335344E-2,6.537139509290385E-2,4.151252280037683E-2,4.3213805510773966E-2,3.858395271809479E-2,6.6540351610484744E-2,4.2715310775728155E-2,4.4475787418902624E-2,3.9616897123650997E-2,6.7721238902472447E-2,4.3959446322273936E-2,4.5736039950892697E-2,4.0653279110233718E-2,6.8939581513097911E-2,4.5202038810140871E-2,4.7013094103071425E-2,4.170412524168992E-2,7.017079089535104E-2,4.6461293680326428E-2,4.8254718248604958E-2,4.2721951967655429E-2,7.1348078055114186E-2,4.7685403416062956E-2,4.9510783542230423E-2,4.3753223688340219E-2,7.2547880205865223E-2,4.8923830395493965E-2,5.0766848835855853E-2,4.4784495409025023E-2,7.3747682356615968E-2,5.0162257374925225E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg","3B","Gen:Res:DEER:Indoor_CFL_Ltg:3B","Interior Lighting",1.9295797272729998E-2,1.7502712063422191E-2,3.3713737072960832E-2,1.9090672002478794E-2,2.0649574790315862E-2,1.8798992777863146E-2,3.7053938789365894E-2,2.0428701692760832E-2,2.1652559595506327E-2,1.9811108483612498E-2,4.0047920714519541E-2,2.1420233053520869E-2,2.3363718348843515E-2,2.1529791505734037E-2,4.3750938302457597E-2,2.3124470611143557E-2,2.4274082500581225E-2,2.2443409257224749E-2,4.6652141703576365E-2,2.4022027081192766E-2,2.5238492309386708E-2,2.3287023607584455E-2,4.7878860480733129E-2,2.4973832618791006E-2,2.6203766378891408E-2,2.4132968480706951E-2,4.9120413873342046E-2,2.592658168657867E-2,2.8256247790447435E-2,2.6062388952023032E-2,5.1446164214936231E-2,2.7973492631571631E-2,2.9311095244242934E-2,2.6976926263480965E-2,5.2741471891830705E-2,2.9014115773982732E-2,3.0374270273338558E-2,2.7898650085771883E-2,5.4041772214934093E-2,3.006304109006221E-2,3.1638957482053226E-2,2.8963622657234324E-2,5.5361154460059903E-2,3.1309649779243873E-2,3.2407911055016114E-2,2.9703586973231486E-2,5.6840573141549673E-2,3.2070699813777734E-2,3.4037922732123423E-2,3.1022870122056734E-2,5.8147726231515852E-2,3.3675694652604317E-2,3.5660085901743278E-2,3.2340611546869194E-2,5.9491624764549347E-2,3.5273098954575588E-2,3.7248318729119767E-2,3.364517868810446E-2,6.0900721394231139E-2,3.6837604553470737E-2,3.880357875703886E-2,3.493079292351798E-2,6.2339244454348477E-2,3.8369759212859386E-2,4.0362481797700821E-2,3.6230473589684856E-2,6.3863649585290616E-2,3.9905560333595873E-2,4.1993884855003924E-2,3.7582429834335344E-2,6.537139509290385E-2,4.151252280037683E-2,4.3213805510773966E-2,3.858395271809479E-2,6.6540351610484744E-2,4.2715310775728155E-2,4.4475787418902624E-2,3.9616897123650997E-2,6.7721238902472447E-2,4.3959446322273936E-2,4.5736039950892697E-2,4.0653279110233718E-2,6.8939581513097911E-2,4.5202038810140871E-2,4.7013094103071425E-2,4.170412524168992E-2,7.017079089535104E-2,4.6461293680326428E-2,4.8254718248604958E-2,4.2721951967655429E-2,7.1348078055114186E-2,4.7685403416062956E-2,4.9510783542230423E-2,4.3753223688340219E-2,7.2547880205865223E-2,4.8923830395493965E-2,5.0766848835855853E-2,4.4784495409025023E-2,7.3747682356615968E-2,5.0162257374925225E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",4,"Gen:Res:DEER:Indoor_CFL_Ltg:4","Interior Lighting",1.9295797272729998E-2,1.7502712063422191E-2,3.3713737072960832E-2,1.9090672002478794E-2,2.0649574790315862E-2,1.8798992777863146E-2,3.7053938789365894E-2,2.0428701692760832E-2,2.1652559595506327E-2,1.9811108483612498E-2,4.0047920714519541E-2,2.1420233053520869E-2,2.3363718348843515E-2,2.1529791505734037E-2,4.3750938302457597E-2,2.3124470611143557E-2,2.4274082500581225E-2,2.2443409257224749E-2,4.6652141703576365E-2,2.4022027081192766E-2,2.5238492309386708E-2,2.3287023607584455E-2,4.7878860480733129E-2,2.4973832618791006E-2,2.6203766378891408E-2,2.4132968480706951E-2,4.9120413873342046E-2,2.592658168657867E-2,2.8256247790447435E-2,2.6062388952023032E-2,5.1446164214936231E-2,2.7973492631571631E-2,2.9311095244242934E-2,2.6976926263480965E-2,5.2741471891830705E-2,2.9014115773982732E-2,3.0374270273338558E-2,2.7898650085771883E-2,5.4041772214934093E-2,3.006304109006221E-2,3.1638957482053226E-2,2.8963622657234324E-2,5.5361154460059903E-2,3.1309649779243873E-2,3.2407911055016114E-2,2.9703586973231486E-2,5.6840573141549673E-2,3.2070699813777734E-2,3.4037922732123423E-2,3.1022870122056734E-2,5.8147726231515852E-2,3.3675694652604317E-2,3.5660085901743278E-2,3.2340611546869194E-2,5.9491624764549347E-2,3.5273098954575588E-2,3.7248318729119767E-2,3.364517868810446E-2,6.0900721394231139E-2,3.6837604553470737E-2,3.880357875703886E-2,3.493079292351798E-2,6.2339244454348477E-2,3.8369759212859386E-2,4.0362481797700821E-2,3.6230473589684856E-2,6.3863649585290616E-2,3.9905560333595873E-2,4.1993884855003924E-2,3.7582429834335344E-2,6.537139509290385E-2,4.151252280037683E-2,4.3213805510773966E-2,3.858395271809479E-2,6.6540351610484744E-2,4.2715310775728155E-2,4.4475787418902624E-2,3.9616897123650997E-2,6.7721238902472447E-2,4.3959446322273936E-2,4.5736039950892697E-2,4.0653279110233718E-2,6.8939581513097911E-2,4.5202038810140871E-2,4.7013094103071425E-2,4.170412524168992E-2,7.017079089535104E-2,4.6461293680326428E-2,4.8254718248604958E-2,4.2721951967655429E-2,7.1348078055114186E-2,4.7685403416062956E-2,4.9510783542230423E-2,4.3753223688340219E-2,7.2547880205865223E-2,4.8923830395493965E-2,5.0766848835855853E-2,4.4784495409025023E-2,7.3747682356615968E-2,5.0162257374925225E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",5,"Gen:Res:DEER:Indoor_CFL_Ltg:5","Interior Lighting",1.9295797272729998E-2,1.7502712063422191E-2,3.3713737072960832E-2,1.9090672002478794E-2,2.0649574790315862E-2,1.8798992777863146E-2,3.7053938789365894E-2,2.0428701692760832E-2,2.1652559595506327E-2,1.9811108483612498E-2,4.0047920714519541E-2,2.1420233053520869E-2,2.3363718348843515E-2,2.1529791505734037E-2,4.3750938302457597E-2,2.3124470611143557E-2,2.4274082500581225E-2,2.2443409257224749E-2,4.6652141703576365E-2,2.4022027081192766E-2,2.5238492309386708E-2,2.3287023607584455E-2,4.7878860480733129E-2,2.4973832618791006E-2,2.6203766378891408E-2,2.4132968480706951E-2,4.9120413873342046E-2,2.592658168657867E-2,2.8256247790447435E-2,2.6062388952023032E-2,5.1446164214936231E-2,2.7973492631571631E-2,2.9311095244242934E-2,2.6976926263480965E-2,5.2741471891830705E-2,2.9014115773982732E-2,3.0374270273338558E-2,2.7898650085771883E-2,5.4041772214934093E-2,3.006304109006221E-2,3.1638957482053226E-2,2.8963622657234324E-2,5.5361154460059903E-2,3.1309649779243873E-2,3.2407911055016114E-2,2.9703586973231486E-2,5.6840573141549673E-2,3.2070699813777734E-2,3.4037922732123423E-2,3.1022870122056734E-2,5.8147726231515852E-2,3.3675694652604317E-2,3.5660085901743278E-2,3.2340611546869194E-2,5.9491624764549347E-2,3.5273098954575588E-2,3.7248318729119767E-2,3.364517868810446E-2,6.0900721394231139E-2,3.6837604553470737E-2,3.880357875703886E-2,3.493079292351798E-2,6.2339244454348477E-2,3.8369759212859386E-2,4.0362481797700821E-2,3.6230473589684856E-2,6.3863649585290616E-2,3.9905560333595873E-2,4.1993884855003924E-2,3.7582429834335344E-2,6.537139509290385E-2,4.151252280037683E-2,4.3213805510773966E-2,3.858395271809479E-2,6.6540351610484744E-2,4.2715310775728155E-2,4.4475787418902624E-2,3.9616897123650997E-2,6.7721238902472447E-2,4.3959446322273936E-2,4.5736039950892697E-2,4.0653279110233718E-2,6.8939581513097911E-2,4.5202038810140871E-2,4.7013094103071425E-2,4.170412524168992E-2,7.017079089535104E-2,4.6461293680326428E-2,4.8254718248604958E-2,4.2721951967655429E-2,7.1348078055114186E-2,4.7685403416062956E-2,4.9510783542230423E-2,4.3753223688340219E-2,7.2547880205865223E-2,4.8923830395493965E-2,5.0766848835855853E-2,4.4784495409025023E-2,7.3747682356615968E-2,5.0162257374925225E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",11,"Gen:Res:DEER:Indoor_CFL_Ltg:11","Interior Lighting",1.9295797272729998E-2,1.7502712063422191E-2,3.3713737072960832E-2,1.9090672002478794E-2,2.0649574790315862E-2,1.8798992777863146E-2,3.7053938789365894E-2,2.0428701692760832E-2,2.1652559595506327E-2,1.9811108483612498E-2,4.0047920714519541E-2,2.1420233053520869E-2,2.3363718348843515E-2,2.1529791505734037E-2,4.3750938302457597E-2,2.3124470611143557E-2,2.4274082500581225E-2,2.2443409257224749E-2,4.6652141703576365E-2,2.4022027081192766E-2,2.5238492309386708E-2,2.3287023607584455E-2,4.7878860480733129E-2,2.4973832618791006E-2,2.6203766378891408E-2,2.4132968480706951E-2,4.9120413873342046E-2,2.592658168657867E-2,2.8256247790447435E-2,2.6062388952023032E-2,5.1446164214936231E-2,2.7973492631571631E-2,2.9311095244242934E-2,2.6976926263480965E-2,5.2741471891830705E-2,2.9014115773982732E-2,3.0374270273338558E-2,2.7898650085771883E-2,5.4041772214934093E-2,3.006304109006221E-2,3.1638957482053226E-2,2.8963622657234324E-2,5.5361154460059903E-2,3.1309649779243873E-2,3.2407911055016114E-2,2.9703586973231486E-2,5.6840573141549673E-2,3.2070699813777734E-2,3.4037922732123423E-2,3.1022870122056734E-2,5.8147726231515852E-2,3.3675694652604317E-2,3.5660085901743278E-2,3.2340611546869194E-2,5.9491624764549347E-2,3.5273098954575588E-2,3.7248318729119767E-2,3.364517868810446E-2,6.0900721394231139E-2,3.6837604553470737E-2,3.880357875703886E-2,3.493079292351798E-2,6.2339244454348477E-2,3.8369759212859386E-2,4.0362481797700821E-2,3.6230473589684856E-2,6.3863649585290616E-2,3.9905560333595873E-2,4.1993884855003924E-2,3.7582429834335344E-2,6.537139509290385E-2,4.151252280037683E-2,4.3213805510773966E-2,3.858395271809479E-2,6.6540351610484744E-2,4.2715310775728155E-2,4.4475787418902624E-2,3.9616897123650997E-2,6.7721238902472447E-2,4.3959446322273936E-2,4.5736039950892697E-2,4.0653279110233718E-2,6.8939581513097911E-2,4.5202038810140871E-2,4.7013094103071425E-2,4.170412524168992E-2,7.017079089535104E-2,4.6461293680326428E-2,4.8254718248604958E-2,4.2721951967655429E-2,7.1348078055114186E-2,4.7685403416062956E-2,4.9510783542230423E-2,4.3753223688340219E-2,7.2547880205865223E-2,4.8923830395493965E-2,5.0766848835855853E-2,4.4784495409025023E-2,7.3747682356615968E-2,5.0162257374925225E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",12,"Gen:Res:DEER:Indoor_CFL_Ltg:12","Interior Lighting",1.9295797272729998E-2,1.7502712063422191E-2,3.3713737072960832E-2,1.9090672002478794E-2,2.0649574790315862E-2,1.8798992777863146E-2,3.7053938789365894E-2,2.0428701692760832E-2,2.1652559595506327E-2,1.9811108483612498E-2,4.0047920714519541E-2,2.1420233053520869E-2,2.3363718348843515E-2,2.1529791505734037E-2,4.3750938302457597E-2,2.3124470611143557E-2,2.4274082500581225E-2,2.2443409257224749E-2,4.6652141703576365E-2,2.4022027081192766E-2,2.5238492309386708E-2,2.3287023607584455E-2,4.7878860480733129E-2,2.4973832618791006E-2,2.6203766378891408E-2,2.4132968480706951E-2,4.9120413873342046E-2,2.592658168657867E-2,2.8256247790447435E-2,2.6062388952023032E-2,5.1446164214936231E-2,2.7973492631571631E-2,2.9311095244242934E-2,2.6976926263480965E-2,5.2741471891830705E-2,2.9014115773982732E-2,3.0374270273338558E-2,2.7898650085771883E-2,5.4041772214934093E-2,3.006304109006221E-2,3.1638957482053226E-2,2.8963622657234324E-2,5.5361154460059903E-2,3.1309649779243873E-2,3.2407911055016114E-2,2.9703586973231486E-2,5.6840573141549673E-2,3.2070699813777734E-2,3.4037922732123423E-2,3.1022870122056734E-2,5.8147726231515852E-2,3.3675694652604317E-2,3.5660085901743278E-2,3.2340611546869194E-2,5.9491624764549347E-2,3.5273098954575588E-2,3.7248318729119767E-2,3.364517868810446E-2,6.0900721394231139E-2,3.6837604553470737E-2,3.880357875703886E-2,3.493079292351798E-2,6.2339244454348477E-2,3.8369759212859386E-2,4.0362481797700821E-2,3.6230473589684856E-2,6.3863649585290616E-2,3.9905560333595873E-2,4.1993884855003924E-2,3.7582429834335344E-2,6.537139509290385E-2,4.151252280037683E-2,4.3213805510773966E-2,3.858395271809479E-2,6.6540351610484744E-2,4.2715310775728155E-2,4.4475787418902624E-2,3.9616897123650997E-2,6.7721238902472447E-2,4.3959446322273936E-2,4.5736039950892697E-2,4.0653279110233718E-2,6.8939581513097911E-2,4.5202038810140871E-2,4.7013094103071425E-2,4.170412524168992E-2,7.017079089535104E-2,4.6461293680326428E-2,4.8254718248604958E-2,4.2721951967655429E-2,7.1348078055114186E-2,4.7685403416062956E-2,4.9510783542230423E-2,4.3753223688340219E-2,7.2547880205865223E-2,4.8923830395493965E-2,5.0766848835855853E-2,4.4784495409025023E-2,7.3747682356615968E-2,5.0162257374925225E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",13,"Gen:Res:DEER:Indoor_CFL_Ltg:13","Interior Lighting",1.9295797272729998E-2,1.7502712063422191E-2,3.3713737072960832E-2,1.9090672002478794E-2,2.0649574790315862E-2,1.8798992777863146E-2,3.7053938789365894E-2,2.0428701692760832E-2,2.1652559595506327E-2,1.9811108483612498E-2,4.0047920714519541E-2,2.1420233053520869E-2,2.3363718348843515E-2,2.1529791505734037E-2,4.3750938302457597E-2,2.3124470611143557E-2,2.4274082500581225E-2,2.2443409257224749E-2,4.6652141703576365E-2,2.4022027081192766E-2,2.5238492309386708E-2,2.3287023607584455E-2,4.7878860480733129E-2,2.4973832618791006E-2,2.6203766378891408E-2,2.4132968480706951E-2,4.9120413873342046E-2,2.592658168657867E-2,2.8256247790447435E-2,2.6062388952023032E-2,5.1446164214936231E-2,2.7973492631571631E-2,2.9311095244242934E-2,2.6976926263480965E-2,5.2741471891830705E-2,2.9014115773982732E-2,3.0374270273338558E-2,2.7898650085771883E-2,5.4041772214934093E-2,3.006304109006221E-2,3.1638957482053226E-2,2.8963622657234324E-2,5.5361154460059903E-2,3.1309649779243873E-2,3.2407911055016114E-2,2.9703586973231486E-2,5.6840573141549673E-2,3.2070699813777734E-2,3.4037922732123423E-2,3.1022870122056734E-2,5.8147726231515852E-2,3.3675694652604317E-2,3.5660085901743278E-2,3.2340611546869194E-2,5.9491624764549347E-2,3.5273098954575588E-2,3.7248318729119767E-2,3.364517868810446E-2,6.0900721394231139E-2,3.6837604553470737E-2,3.880357875703886E-2,3.493079292351798E-2,6.2339244454348477E-2,3.8369759212859386E-2,4.0362481797700821E-2,3.6230473589684856E-2,6.3863649585290616E-2,3.9905560333595873E-2,4.1993884855003924E-2,3.7582429834335344E-2,6.537139509290385E-2,4.151252280037683E-2,4.3213805510773966E-2,3.858395271809479E-2,6.6540351610484744E-2,4.2715310775728155E-2,4.4475787418902624E-2,3.9616897123650997E-2,6.7721238902472447E-2,4.3959446322273936E-2,4.5736039950892697E-2,4.0653279110233718E-2,6.8939581513097911E-2,4.5202038810140871E-2,4.7013094103071425E-2,4.170412524168992E-2,7.017079089535104E-2,4.6461293680326428E-2,4.8254718248604958E-2,4.2721951967655429E-2,7.1348078055114186E-2,4.7685403416062956E-2,4.9510783542230423E-2,4.3753223688340219E-2,7.2547880205865223E-2,4.8923830395493965E-2,5.0766848835855853E-2,4.4784495409025023E-2,7.3747682356615968E-2,5.0162257374925225E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg",16,"Gen:Res:DEER:Indoor_CFL_Ltg:16","Interior Lighting",1.9295797272729998E-2,1.7502712063422191E-2,3.3713737072960832E-2,1.9090672002478794E-2,2.0649574790315862E-2,1.8798992777863146E-2,3.7053938789365894E-2,2.0428701692760832E-2,2.1652559595506327E-2,1.9811108483612498E-2,4.0047920714519541E-2,2.1420233053520869E-2,2.3363718348843515E-2,2.1529791505734037E-2,4.3750938302457597E-2,2.3124470611143557E-2,2.4274082500581225E-2,2.2443409257224749E-2,4.6652141703576365E-2,2.4022027081192766E-2,2.5238492309386708E-2,2.3287023607584455E-2,4.7878860480733129E-2,2.4973832618791006E-2,2.6203766378891408E-2,2.4132968480706951E-2,4.9120413873342046E-2,2.592658168657867E-2,2.8256247790447435E-2,2.6062388952023032E-2,5.1446164214936231E-2,2.7973492631571631E-2,2.9311095244242934E-2,2.6976926263480965E-2,5.2741471891830705E-2,2.9014115773982732E-2,3.0374270273338558E-2,2.7898650085771883E-2,5.4041772214934093E-2,3.006304109006221E-2,3.1638957482053226E-2,2.8963622657234324E-2,5.5361154460059903E-2,3.1309649779243873E-2,3.2407911055016114E-2,2.9703586973231486E-2,5.6840573141549673E-2,3.2070699813777734E-2,3.4037922732123423E-2,3.1022870122056734E-2,5.8147726231515852E-2,3.3675694652604317E-2,3.5660085901743278E-2,3.2340611546869194E-2,5.9491624764549347E-2,3.5273098954575588E-2,3.7248318729119767E-2,3.364517868810446E-2,6.0900721394231139E-2,3.6837604553470737E-2,3.880357875703886E-2,3.493079292351798E-2,6.2339244454348477E-2,3.8369759212859386E-2,4.0362481797700821E-2,3.6230473589684856E-2,6.3863649585290616E-2,3.9905560333595873E-2,4.1993884855003924E-2,3.7582429834335344E-2,6.537139509290385E-2,4.151252280037683E-2,4.3213805510773966E-2,3.858395271809479E-2,6.6540351610484744E-2,4.2715310775728155E-2,4.4475787418902624E-2,3.9616897123650997E-2,6.7721238902472447E-2,4.3959446322273936E-2,4.5736039950892697E-2,4.0653279110233718E-2,6.8939581513097911E-2,4.5202038810140871E-2,4.7013094103071425E-2,4.170412524168992E-2,7.017079089535104E-2,4.6461293680326428E-2,4.8254718248604958E-2,4.2721951967655429E-2,7.1348078055114186E-2,4.7685403416062956E-2,4.9510783542230423E-2,4.3753223688340219E-2,7.2547880205865223E-2,4.8923830395493965E-2,5.0766848835855853E-2,4.4784495409025023E-2,7.3747682356615968E-2,5.0162257374925225E-2]
["Gen ($/Annual kWh)","Res","DEER:Indoor_CFL_Ltg","SYSTEM","Gen:Res:DEER:Indoor_CFL_Ltg:SYSTEM","Interior Lighting",1.9295797272729998E-2,1.7502712063422191E-2,3.3713737072960832E-2,1.9090672002478794E-2,2.0649574790315862E-2,1.8798992777863146E-2,3.7053938789365894E-2,2.0428701692760832E-2,2.1652559595506327E-2,1.9811108483612498E-2,4.0047920714519541E-2,2.1420233053520869E-2,2.3363718348843515E-2,2.1529791505734037E-2,4.3750938302457597E-2,2.3124470611143557E-2,2.4274082500581225E-2,2.2443409257224749E-2,4.6652141703576365E-2,2.4022027081192766E-2,2.5238492309386708E-2,2.3287023607584455E-2,4.7878860480733129E-2,2.4973832618791006E-2,2.6203766378891408E-2,2.4132968480706951E-2,4.9120413873342046E-2,2.592658168657867E-2,2.8256247790447435E-2,2.6062388952023032E-2,5.1446164214936231E-2,2.7973492631571631E-2,2.9311095244242934E-2,2.6976926263480965E-2,5.2741471891830705E-2,2.9014115773982732E-2,3.0374270273338558E-2,2.7898650085771883E-2,5.4041772214934093E-2,3.006304109006221E-2,3.1638957482053226E-2,2.8963622657234324E-2,5.5361154460059903E-2,3.1309649779243873E-2,3.2407911055016114E-2,2.9703586973231486E-2,5.6840573141549673E-2,3.2070699813777734E-2,3.4037922732123423E-2,3.1022870122056734E-2,5.8147726231515852E-2,3.3675694652604317E-2,3.5660085901743278E-2,3.2340611546869194E-2,5.9491624764549347E-2,3.5273098954575588E-2,3.7248318729119767E-2,3.364517868810446E-2,6.0900721394231139E-2,3.6837604553470737E-2,3.880357875703886E-2,3.493079292351798E-2,6.2339244454348477E-2,3.8369759212859386E-2,4.0362481797700821E-2,3.6230473589684856E-2,6.3863649585290616E-2,3.9905560333595873E-2,4.1993884855003924E-2,3.7582429834335344E-2,6.537139509290385E-2,4.151252280037683E-2,4.3213805510773966E-2,3.858395271809479E-2,6.6540351610484744E-2,4.2715310775728155E-2,4.4475787418902624E-2,3.9616897123650997E-2,6.7721238902472447E-2,4.3959446322273936E-2,4.5736039950892697E-2,4.0653279110233718E-2,6.8939581513097911E-2,4.5202038810140871E-2,4.7013094103071425E-2,4.170412524168992E-2,7.017079089535104E-2,4.6461293680326428E-2,4.8254718248604958E-2,4.2721951967655429E-2,7.1348078055114186E-2,4.7685403416062956E-2,4.9510783542230423E-2,4.3753223688340219E-2,7.2547880205865223E-2,4.8923830395493965E-2,5.0766848835855853E-2,4.4784495409025023E-2,7.3747682356615968E-2,5.0162257374925225E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",1,"Gen:Res:DEER:RefgFrzr_HighEff:1","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",2,"Gen:Res:DEER:RefgFrzr_HighEff:2","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff","3A","Gen:Res:DEER:RefgFrzr_HighEff:3A","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff","3B","Gen:Res:DEER:RefgFrzr_HighEff:3B","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",4,"Gen:Res:DEER:RefgFrzr_HighEff:4","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",5,"Gen:Res:DEER:RefgFrzr_HighEff:5","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",11,"Gen:Res:DEER:RefgFrzr_HighEff:11","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",12,"Gen:Res:DEER:RefgFrzr_HighEff:12","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",13,"Gen:Res:DEER:RefgFrzr_HighEff:13","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff",16,"Gen:Res:DEER:RefgFrzr_HighEff:16","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_HighEff","SYSTEM","Gen:Res:DEER:RefgFrzr_HighEff:SYSTEM","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_Recyc-Conditioned",1,"Gen:Res:DEER:RefgFrzr_Recyc-Conditioned:1","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_Recyc-Conditioned",2,"Gen:Res:DEER:RefgFrzr_Recyc-Conditioned:2","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_Recyc-Conditioned","3A","Gen:Res:DEER:RefgFrzr_Recyc-Conditioned:3A","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_Recyc-Conditioned","3B","Gen:Res:DEER:RefgFrzr_Recyc-Conditioned:3B","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_Recyc-Conditioned",4,"Gen:Res:DEER:RefgFrzr_Recyc-Conditioned:4","Refrigeration",1.5444771494739775E-2,1.7687836269713288E-2,4.0518891909581578E-2,1.7134416139527622E-2,1.652231561068333E-2,1.9013724903083201E-2,4.4556691750334915E-2,1.8330477859962006E-2,1.7323006154560467E-2,2.0062474302436139E-2,4.8190964013345348E-2,1.9219593652585871E-2,1.8710978618807109E-2,2.1845032180359197E-2,5.2676810806264483E-2,2.0767790320864721E-2,1.9432526790303498E-2,2.2789436136097123E-2,5.6197320855439131E-2,2.1567920372523974E-2,2.0198577812334226E-2,2.3635303762869986E-2,5.7654400158335825E-2,2.2418042391642367E-2,2.0965260797460503E-2,2.4483703391639567E-2,5.9129385379305538E-2,2.3268939548630414E-2,2.263375962322103E-2,2.6457092302378131E-2,6.1906577503971147E-2,2.5131774892938184E-2,2.3470308013305036E-2,2.7371407475646408E-2,6.3441472806777061E-2,2.6059853163264722E-2,2.4313450300317993E-2,2.8292624929050846E-2,6.4981600033268028E-2,2.6995190810696054E-2,2.5314784496837078E-2,2.9348663129574504E-2,6.6532358450806392E-2,2.8104883212679149E-2,2.5927707676427467E-2,3.0107319059103983E-2,6.8311754889722687E-2,2.8787133188287344E-2,2.7215769313265713E-2,3.1400683391594061E-2,6.9823746194398517E-2,3.0212718729759801E-2,2.8497920090125521E-2,3.2693833733528688E-2,7.1381546416614344E-2,3.1631818268528615E-2,2.9753698024018064E-2,3.3977911100578649E-2,7.3021602698028765E-2,3.3022210772619562E-2,3.0983906547385465E-2,3.5245507864417408E-2,7.4700103708445459E-2,3.4384378521356562E-2,3.2217141577288368E-2,3.6529735520268745E-2,7.6483812877053331E-2,3.5750000191269428E-2,3.3507505989848599E-2,3.786315399261999E-2,7.8242050449045489E-2,3.7178563713280932E-2,3.4474955619804626E-2,3.8847133502873409E-2,7.9608623136226714E-2,3.8248930988626043E-2,3.5475647791904381E-2,3.9861134096033451E-2,8.0987341255313497E-2,3.9355992833653257E-2,3.6475243927184729E-2,4.0879750315866603E-2,8.2412360029328946E-2,4.0461907928786761E-2,3.7488338088131831E-2,4.1912760230036525E-2,8.3852370891820086E-2,4.1582802426529217E-2,3.8472924034558716E-2,4.2912335213833835E-2,8.5227862485941996E-2,4.2672075888172498E-2,3.9469119284953419E-2,4.3925518142616485E-2,8.6630300263807553E-2,4.3774221324838117E-2,4.0465314535348018E-2,4.4938701071399162E-2,8.8032738041672332E-2,4.4876366761503923E-2]
["Gen ($/Annual kWh)","Res","DEER:HVAC_Eff_AC",1,"Gen:Res:DEER:HVAC_Eff_AC:1","Space Cooling",6.0099360039457313E-3,2.0557103911240632E-2,0.11075062202428533,9.7126598517222988E-3,6.424186891722407E-3,2.220077239181974E-2,0.12278851024804749,1.0393240316253285E-2,6.7336315759358332E-3,2.3533327109376636E-2,0.13394992091234353,1.0899604560221723E-2,7.2874376323439705E-3,2.5578493419288657E-2,0.14663676350379176,1.1771416080115237E-2,7.5621622654079733E-3,2.6814962064951858E-2,0.15761192732824136,1.2229078408418532E-2,7.8551187930174064E-3,2.7753905587319747E-2,0.16115214086106855,1.2714713002833606E-2,8.1482950713688499E-3,2.8697147827634644E-2,0.16475346414780487,1.3200642681554839E-2,8.8168873406949764E-3,3.0732629538776302E-2,0.17067962640201567,1.4247598341286067E-2,9.1357874208954516E-3,3.1747627783242784E-2,0.17435856366779293,1.4777901003746693E-2,9.4572017689957544E-3,3.2770107146647166E-2,0.17804175656287444,1.5312127979563795E-2,9.8377854664502915E-3,3.3929353404290728E-2,0.18146109230917185,1.5946150758800494E-2,1.0073507902969138E-2,3.4804039541330246E-2,0.1864078345883764,1.6335221691713784E-2,1.0561361428917457E-2,3.6200371896242332E-2,0.18914721577880661,1.714980350544788E-2,1.1047171450022198E-2,3.7599992902794414E-2,0.1920572007423883,1.796057472647156E-2,1.1523224875431675E-2,3.8995195228903122E-2,0.19529754673620839,1.875483267653338E-2,1.1989951138732033E-2,4.0376135776017216E-2,0.19871856270509916,1.9532691050810194E-2,1.2457878394222873E-2,4.1781375102912403E-2,0.20249713428479016,2.031238778575124E-2,1.2947316984698067E-2,4.3233161522358163E-2,0.20607240607743282,2.1127865525830507E-2,1.3316838219111194E-2,4.431652364672356E-2,0.20894375684189728,2.1736096840876979E-2,1.3698991754781245E-2,4.5430475318068285E-2,0.21179245438991179,2.2365331320756139E-2,1.4080938408300206E-2,4.6552624685446138E-2,0.21480350349815061,2.2993819089813804E-2,1.4468181269685262E-2,4.7689833475234353E-2,0.21783826251228344,2.3630818951429607E-2,1.4844201955064211E-2,4.8789357212908509E-2,0.22070751452172149,2.4249875075781857E-2,1.5224784830980588E-2,4.990430170735604E-2,0.22364666047431672,2.4876237985795375E-2,1.5605367706896901E-2,5.1019246201803578E-2,0.2265858064269122,2.5502600895808789E-2]
["Gen ($/Annual kWh)","Res","DEER:RefgFrzr_Recycling","3A","Gen:Res:DEER:RefgFrzr_Recycling:3A","Refrigeration",1.4959651748264547E-2,1.7852846756558322E-2,4.1270538559495452E-2,1.6962361484182273E-2,1.6004041474046962E-2,1.919172953159725E-2,4.5373311733528945E-2,1.8147000279864836E-2,1.6779889362507162E-2,2.0250861974913985E-2,4.906275180238908E-2,1.9027419409274181E-2,1.8122372898051711E-2,2.2050049996766661E-2,5.3626981656396532E-2,2.0558399372991309E-2,1.8822098172151993E-2,2.3004020732094763E-2,5.7199429187330036E-2,2.1351196998387889E-2,1.9564804825358054E-2,2.3857867089838725E-2,5.8688207907448324E-2,2.2193373570255394E-2,2.0308124592328898E-2,2.4714281264666359E-2,6.0195091155276798E-2,2.303632210575E-2,2.1921533614179645E-2,2.6705244841331573E-2,6.3039750759378455E-2,2.4878105822436911E-2,2.2732724150845061E-2,2.7628208363925006E-2,6.460857149697817E-2,2.5797636615817906E-2,2.3550306217934441E-2,2.8558146733276672E-2,6.6182812612441536E-2,2.6724363987489907E-2,2.4521440749735932E-2,2.9624108071018406E-2,6.777092529919905E-2,2.7823981884094958E-2,2.511550302453322E-2,3.0390147458689593E-2,6.9582569221360732E-2,2.8499718436403542E-2,2.6364950357631985E-2,3.1695533188726109E-2,7.1137128521023427E-2,2.9912572420889825E-2,2.7608638996635036E-2,3.3000721291948316E-2,7.2737876015277203E-2,3.1318976288828765E-2,2.8826714383903693E-2,3.4296808782592433E-2,7.4421309730293497E-2,3.2696908064784098E-2,3.0019937212191938E-2,3.557628419742738E-2,7.6143108640362681E-2,3.4046822012898992E-2,3.1216087061769052E-2,3.6872597916462864E-2,7.7971349775306953E-2,3.5400156881896808E-2,3.2467672703136927E-2,3.8218543090749894E-2,7.9775007924772004E-2,3.6815892431493108E-2,3.3405678566082363E-2,3.9211638215882541E-2,8.1175802451483758E-2,3.7876359438682179E-2,3.4375926644861429E-2,4.0235020722261657E-2,8.2589539731871803E-2,3.8973190062911896E-2,3.5345083045095815E-2,4.1263074641783769E-2,8.4050061267543955E-2,4.0068858094441558E-2,3.6327308553681117E-2,4.2305649781014788E-2,8.5526025696981603E-2,4.1179353477952103E-2,3.7281936756602088E-2,4.331448023226793E-2,8.6936175722674369E-2,4.225855692569952E-2,3.8247804374612164E-2,4.4337045212910972E-2,8.8373805158722368E-2,4.3350499000567255E-2,3.9213671992622448E-2,4.5359610193554063E-2,8.9811434594770478E-2,4.4442441075435039E-2]
["Gen ($/Annual kWh)","Non_Res","DEER:HVAC_Refrig_Charge","3B","Gen:Non_Res:DEER:HVAC_Refrig_Charge:3B","Space Cooling",1.4555805552042701E-3,2.6699762821516308E-2,0.12720853823695583,1.0685102803387093E-2,1.558387258319181E-3,2.8931166560903498E-2,0.1412246404233716,1.1444892674372693E-2,1.6344988796628327E-3,3.0776193260633574E-2,0.15428332335803649,1.2006795692714558E-2,1.7622032485108616E-3,3.3460514359670783E-2,0.16894799829739984,1.2928945478863706E-2,1.8317534115193286E-3,3.5195293503119167E-2,0.18181327117657684,1.3447005852458161E-2,1.9053023944329694E-3,3.637522459033074E-2,0.18579092379340204,1.3993412133106188E-2,1.9789071868400849E-3,3.756207166518466E-2,0.18984066077252074,1.454010303482952E-2,2.1317096827171865E-3,4.0034775892197109E-2,0.19633624676789693,1.5639560840853117E-2,2.2122595060730726E-3,4.1307797068254472E-2,0.20045693370349693,1.6238713968644972E-2,2.2934430406555554E-3,4.2589838004042875E-2,0.20457985785450511,1.6842068631507678E-2,2.3900842709587596E-3,4.4023927067356076E-2,0.20834074429748595,1.7561352278800128E-2,2.448743630415843E-3,4.5167568699673942E-2,0.2140350156893949,1.7994850005972216E-2,2.5733946775215156E-3,4.6859732204429225E-2,0.2168991697762567,1.8923807118561776E-2,2.6974347353705373E-3,4.8560432909140486E-2,0.21996817958057563,1.9847925625901108E-2,2.8189073404803868E-3,5.0264973393729311E-2,0.22343667375859588,2.0752418324677235E-2,2.9378299408587814E-3,5.1957732213511056E-2,0.22712751581492494,2.1637066292087909E-2,3.0570523449262913E-3,5.3688644538296436E-2,0.23124165577760514,2.2523406691272736E-2,3.1818424269111282E-3,5.546829502880242E-2,0.23509437359638358,2.3450822932861333E-2,3.2746466163628752E-3,5.6801641946621927E-2,0.23821294226168743,2.4136492186395284E-2,3.3706641195018305E-3,5.8169768587930375E-2,0.24129457547841338,2.484610308547204E-2,3.4665424252323927E-3,5.9551679711896441E-2,0.24456964807606976,2.5554203310658424E-2,3.563698379739042E-3,6.0951392603500257E-2,0.24786876337437694,2.6271632506552144E-2,3.658161107907051E-3,6.2303425450151342E-2,0.25097970616849613,2.6969649885881262E-2,3.7537218793595901E-3,6.3675048741618473E-2,0.25417025470553339,2.7675582913045726E-2,3.8492826508121233E-3,6.5046672033085562E-2,0.25736080324256977,2.8381515940210263E-2]
["Gen ($/Annual kWh)","INDUSTRIAL","18 = Industrial EMS","All","Gen:INDUSTRIAL:18 = Industrial EMS:All","Other",1.7260986428390898E-2,2.2734110719715643E-2,2.5638115537446764E-2,2.0493788021071498E-2,1.8463267135226662E-2,2.4659036386800979E-2,2.7943295081532312E-2,2.2106577039069177E-2,1.9358250139703846E-2,2.6272845477765049E-2,2.9934639126183223E-2,2.340531106773534E-2,2.0926152452140079E-2,2.8600977104280358E-2,3.2664134663721908E-2,2.5408643099176436E-2,2.1729257711185439E-2,3.0116581207843697E-2,3.455358448678094E-2,2.661079010522319E-2,2.2583282845709145E-2,3.1092442701044228E-2,3.5594858088644168E-2,2.7543128814382353E-2,2.3438067486941057E-2,3.2073982768393058E-2,3.6644380480325603E-2,2.8478910552935222E-2,2.5326148950488611E-2,3.4150385557565874E-2,3.8824326580535515E-2,3.0495578095044981E-2,2.625794411660241E-2,3.5198260244802035E-2,3.9934733683449922E-2,3.1503687083192837E-2,2.7197087188067161E-2,3.6252498459962999E-2,4.1051009109209197E-2,3.2518720865911399E-2,2.8310527027859099E-2,3.7420282064705698E-2,4.2249478896457651E-2,3.3677695518872786E-2,2.8997179544783952E-2,3.8385781152243843E-2,4.3361933975668218E-2,3.4525189291379738E-2,3.0426413776050428E-2,3.9742123551674662E-2,4.4683215520236567E-2,3.5935681058332392E-2,3.1849298966104014E-2,4.1107662338384324E-2,4.6021803970325195E-2,3.7348171845152926E-2,3.3243664467897262E-2,4.2480339847476581E-2,4.7386058704415597E-2,3.8750984575134415E-2,3.4610049992627415E-2,4.3846728054548929E-2,4.8755295938148924E-2,4.0137161938899657E-2,3.5980161118936316E-2,4.5246835733740484E-2,5.0173896160362191E-2,4.1543339335991504E-2,3.7413448515122953E-2,4.6680648016647446E-2,5.1610942136484671E-2,4.2997611015380209E-2,3.8488200056465589E-2,4.7762519697725762E-2,5.2699089607929031E-2,4.4092351230782936E-2,3.9599767153677717E-2,4.8871385563119929E-2,5.3809190472073352E-2,4.5219131793615225E-2,4.0710379102091278E-2,4.9993174929976701E-2,5.493946554212327E-2,4.6352474707018983E-2,4.1836112745843118E-2,5.112926956617625E-2,5.6083657583151619E-2,4.750071373999578E-2,4.292983376676008E-2,5.2225769054121886E-2,5.7184211116610907E-2,4.8612355174998907E-2,4.4036584517466795E-2,5.3338558887252835E-2,5.8302791799363797E-2,4.9738988067545731E-2,4.5143335268173337E-2,5.4451348720383659E-2,5.9421372482116597E-2,5.0865620960092409E-2]
["Gen ($/Annual kWh)","Res_New_Construction","43 = Res. Dir. Assist. Refrigeration","All","Gen:Res_New_Construction:43 = Res. Dir. Assist. Refrigeration:All","Refrigeration",1.6763508551934495E-2,2.3423644552537686E-2,2.6789561612600876E-2,2.0404548860279884E-2,1.7936677401628277E-2,2.5407704408416682E-2,2.9188986326564411E-2,2.2019819295109631E-2,1.8808035925649773E-2,2.7070273790505524E-2,3.1258679981539778E-2,2.3321957163682506E-2,2.0312953582925446E-2,2.94652598339065E-2,3.4108213551248059E-2,2.5310489830282841E-2,2.1099809777900422E-2,3.1027626436593177E-2,3.6070018923384253E-2,2.6519775877133039E-2,2.1934927780461289E-2,3.2035377407889865E-2,3.716195373360074E-2,2.7449303768537308E-2,2.2770780954553274E-2,3.3048969437956342E-2,3.8262389959016971E-2,2.8382340270980182E-2,2.4579347612282969E-2,3.5185084426506356E-2,4.0557150226229612E-2,3.0368175058802377E-2,2.5491758650925664E-2,3.6267551299008306E-2,4.1721892703012006E-2,3.1373731858979993E-2,2.6411347153339017E-2,3.7356590554913346E-2,4.2892844026872864E-2,3.2386150832969071E-2,2.7503212232934976E-2,3.8563545653435095E-2,4.4152149896017311E-2,3.3541721308165004E-2,2.8172556237864379E-2,3.9559648947445597E-2,4.5313940919682064E-2,3.4388535104671387E-2,2.9576600989955654E-2,4.0962565065375954E-2,4.6706413642644135E-2,3.5793942079672923E-2,3.0974158240633987E-2,4.2374845769211709E-2,4.8116574192121342E-2,3.7201446310384731E-2,3.2343286208039765E-2,4.3794306380233149E-2,4.9552661553690425E-2,3.8599680100861199E-2,3.3684450593279E-2,4.5207053056252673E-2,5.0993319690327152E-2,3.9981399006416542E-2,3.5029121443466343E-2,4.6654523973486482E-2,5.2484944334487707E-2,4.1383495932382212E-2,3.6436045114383572E-2,4.8137055078182903E-2,5.3996996995042443E-2,4.2833181200949769E-2,3.7488371225447556E-2,4.9254488267673001E-2,5.5141284200326435E-2,4.39226794251001E-2,3.8576851243733529E-2,5.0399867176167054E-2,5.6308988822928049E-2,4.5043949383943724E-2,3.9664127502481245E-2,5.1558473945315458E-2,5.7497464667486217E-2,4.6171831753167192E-2,4.0766067612854243E-2,5.2731834392429566E-2,5.8700640738276841E-2,4.7314437104403161E-2,4.1837032921972661E-2,5.3864407063794431E-2,5.9858115470900669E-2,4.8420715014005064E-2,4.292061304937031E-2,5.501376149440812E-2,6.1034462266263606E-2,4.9541881427502585E-2,4.4004193176767958E-2,5.6163115925021809E-2,6.2210809061626543E-2,5.0663047841000106E-2]
["T&D ($/Annual kWh)","Res","DEER:RefgFrzr_Recyc-UnConditioned",12,"TD:Res:DEER:RefgFrzr_Recyc-UnConditioned:12",null,0,2.5137461750231612E-3,1.3233726766065946E-2,0,0,2.564021098523626E-3,1.3498401301387273E-2,0,0,2.6153015204940983E-3,1.3768369327415018E-2,0,0,2.6676075509039815E-3,1.4043736713963324E-2,0,0,2.7209597019220619E-3,1.4324611448242593E-2,0,0,2.7753788959605018E-3,1.4611103677207441E-2,0,0,2.8308864738797101E-3,1.4903325750751581E-2,0,0,2.8875042033573062E-3,1.5201392265766623E-2,0,0,2.9452542874244506E-3,1.550542011108195E-2,0,0,3.0041593731729402E-3,1.5815528513303589E-2,0,0,3.0642425606363984E-3,1.613183908356966E-2,0,0,3.1255274118491272E-3,1.6454475865241049E-2,0,0,3.1880379600861099E-3,1.6783565382545874E-2,0,0,3.2517987192878343E-3,1.7119236690196802E-2,0,0,3.3168346936735898E-3,1.7461621424000734E-2,0,0,3.3831713875470612E-3,1.781085385248074E-2,0,0,3.4508348152980026E-3,1.8167070929530352E-2,0,0,3.5198515116039615E-3,1.8530412348120969E-2,0,0,3.5902485418360434E-3,1.890102059508339E-2,0,0,3.6620535126727616E-3,1.9279041006985059E-2,0,0,3.7352945829262191E-3,1.9664621827124758E-2,0,0,3.8100004745847431E-3,2.0057914263667251E-2,0,0,3.8810929148402687E-3,2.0432183527136476E-2,0,0,3.9536273115454443E-3,2.0814044033449886E-2,0,0,4.0261617082506191E-3,2.1195904539763253E-2,0]
["T&D ($/Annual kWh)","Res","DEER:HVAC_Eff_AC",12,"TD:Res:DEER:HVAC_Eff_AC:12",null,0,1.3011749723417685E-2,7.5492674043262653E-2,0,0,1.3271984717886046E-2,7.7002527524127978E-2,0,0,1.3537424412243771E-2,7.8542578074610556E-2,0,0,1.3808172900488646E-2,8.0113429636102781E-2,0,0,1.4084336358498423E-2,8.1715698228824879E-2,0,0,1.4366023085668386E-2,8.3350012193401324E-2,0,0,1.4653343547381743E-2,8.5017012437269321E-2,0,0,1.494641041832939E-2,8.6717352686014743E-2,0,0,1.5245338626695968E-2,8.8451699739735004E-2,0,0,1.5550245399229895E-2,9.0220733734529712E-2,0,0,1.586125030721449E-2,9.2025148409220284E-2,0,0,1.6178475313358781E-2,9.3865651377404685E-2,0,0,1.6502044819625954E-2,9.5742964404952835E-2,0,0,1.6832085716018488E-2,9.7657823693051954E-2,0,0,1.7168727430338843E-2,9.961098016691293E-2,0,0,1.7512101978945625E-2,0.10160319977025116,0,0,1.7862344018524531E-2,0.10363526376565624,0,0,1.8219590898895022E-2,0.10570796904096934,0,0,1.8583982716872935E-2,0.10782212842178877,0,0,1.8955662371210383E-2,0.10997857099022451,0,0,1.93347756186346E-2,0.11217814241002901,0,0,1.9721471131007289E-2,0.11442170525822963,0,0,2.0089462557119919E-2,0.11655674915107654,0,0,2.0464917893718543E-2,0.11873509779335266,0,0,2.084037323031717E-2,0.12091344643562858,0]
["T&D ($/Annual kWh)","Res","DEER:Refg_Chrg_Duct_Seal",13,"TD:Res:DEER:Refg_Chrg_Duct_Seal:13",null,0,6.8906165813367717E-3,2.572465583716467E-2,0,0,7.028428912963504E-3,2.623914895390797E-2,0,0,7.1689974912227629E-3,2.6763931932986082E-2,0,0,7.3123774410472275E-3,2.7299210571645829E-2,0,0,7.4586249898681758E-3,2.7845194783078769E-2,0,0,7.6077974896655446E-3,2.8402098678740374E-2,0,0,7.7599534394588417E-3,2.8970140652315127E-2,0,0,7.9151525082480287E-3,2.9549543465361455E-2,0,0,8.0734555584130018E-3,3.0140534334668727E-2,0,0,8.2349246695812492E-3,3.0743345021362053E-2,0,0,8.399623162972868E-3,3.1358211921789246E-2,0,0,8.5676156262323114E-3,3.198537616022501E-2,0,0,8.7389679387569735E-3,3.2625083683429576E-2,0,0,8.9137472975321218E-3,3.3277585357098183E-2,0,0,9.0920222434827704E-3,3.3943137064240181E-2,0,0,9.2738626883524106E-3,3.4621999805524939E-2,0,0,9.4593399421194629E-3,3.5314439801635455E-2,0,0,9.6485267409618693E-3,3.6020728597668222E-2,0,0,9.8414972757811005E-3,3.674114316962155E-2,0,0,1.0038327221296732E-2,3.7475966033014008E-2,0,0,1.0239093765722638E-2,3.8225485353674205E-2,0,0,1.0443875641037109E-2,3.8989995060747719E-2,0,0,1.0638752415987465E-2,3.9717526176008551E-2,0,0,1.0837581844996676E-2,4.0459813687029778E-2,0,0,1.1036411274005854E-2,4.1202101198050858E-2,0]
["T&D ($/Annual kWh)","Non_Res","DEER:HVAC_Refrig_Charge","SYSTEM","TD:Non_Res:DEER:HVAC_Refrig_Charge:SYSTEM",null,0,1.9800783819188393E-2,3.1357988916371926E-2,1.5014547587036455E-5,0,2.0196799495572092E-2,3.1985148694699331E-2,1.5314838538777151E-5,0,2.0600735485483537E-2,3.2624851668593295E-2,1.5621135309552698E-5,0,2.1012750195193195E-2,3.3277348701965116E-2,1.5933558015743738E-5,0,2.1433005199097112E-2,3.394289567600451E-2,1.6252229176058643E-5,0,2.1861665303079012E-2,3.4621753589524504E-2,1.6577273759579778E-5,0,2.2298898609140628E-2,3.5314188661315089E-2,1.6908819234771409E-5,0,2.2744876581323421E-2,3.6020472434541373E-2,1.7246995619466838E-5,0,2.3199774112949871E-2,3.674088188323215E-2,1.7591935531856158E-5,0,2.3663769595208883E-2,3.747569952089682E-2,1.794377424249329E-5,0,2.4137044987113089E-2,3.822521351131479E-2,1.8302649727343171E-5,0,2.461978588685523E-2,3.8989717781540915E-2,1.866870272188995E-5,0,2.5112181604592432E-2,3.9769512137171878E-2,1.9042076776327824E-5,0,2.5614425236684328E-2,4.0564902379915412E-2,1.942291831185441E-5,0,2.612671374141801E-2,4.1376200427513672E-2,1.981137667809149E-5,0,2.6649248016246397E-2,4.2203724436063995E-2,2.020760421165333E-5,0,2.718223297657121E-2,4.3047798924785108E-2,2.0611756295886319E-5,0,2.7725877636102628E-2,4.3908754903280819E-2,2.102399142180406E-5,0,2.8280395188824744E-2,4.478693000134653E-2,2.1444471250240172E-5,0,2.884600309260129E-2,4.5682668601373537E-2,2.187336067524502E-5,0,2.9422923154453377E-2,4.6596321973401085E-2,2.2310827888749964E-5,0,3.0011381617542316E-2,4.7528248412868887E-2,2.2757044446524873E-5,0,3.0571376916457255E-2,4.841509847582337E-2,2.3181677942898204E-5,0,3.1142730509308041E-2,4.9319936374946471E-2,2.3614924211693265E-5,0,3.1714084102158834E-2,5.0224774274069538E-2,2.4048170480488498E-5]
["Load Impacts","Res","DEER:Indoor_CFL_Ltg",12,"Load:Res:DEER:Indoor_CFL_Ltg:12","kWh",1.3390559897390203E-4,1.3960694783736382E-4,1.66739704478243E-4,1.128656876850743E-4,1.2620366805406083E-4,1.0586533047267821E-4,1.372739687623197E-4,1.3308180636266271E-4,1.2912764182835523E-4,2.3875105859400589E-4,1.2086991589355068E-4,1.2279729860646969E-4,2.685025917465548E-4,2.7664551871101425E-4,2.7743851159850246E-4,2.7582452607466141E-4,2.8736042260689827E-4,2.5940767332069718E-4,2.638026339014167E-4,2.6319763932773404E-4,2.5963967123986137E-4,2.9255037605716781E-4,2.6346063696885562E-4,2.6766859922680054E-4,8.4347268172482531E-2,7.7632647397259155E-2,8.7344889886213875E-2,8.1940543058881501E-2,8.8071423269790658E-2,8.0074521195604612E-2,8.5261072176391658E-2,8.4794468061457337E-2,7.9389768837285574E-2,8.9255450600012692E-2,7.7744905990389426E-2,8.4143746297910896E-2,5.1774326410414196E-4,1.2830917817965309E-4,6.7976200694094536E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8521141545028552E-2,3.6325829776262523E-2,2.5764919045938323E-2,2.3029997512851699E-2,3.9746583013287776E-2,3.7488114088685846E-2,2.6522226572138322E-2,2.3712030574573658E-2,4.0907090871771364E-2,3.8589869516433596E-2,2.7307451894395252E-2,2.4418581956992896E-2,4.21114166036708E-2,3.9732470463410566E-2,2.8142693922296687E-2,2.5169059644580438E-2,4.3394245154064572E-2,4.0948249046187844E-2]
["Load Impacts","Res","DEER:HVAC_Eff_AC",13,"Load:Res:DEER:HVAC_Eff_AC:13","kWh",2.1786901533362152E-5,9.811828690556512E-6,2.3059995622962513E-5,1.0328414726913839E-4,1.36048989575128E-4,3.7224622619868973E-4,9.6154646767364143E-4,7.2790125122969068E-4,7.3928705203102352E-4,5.2333103683203884E-5,6.8962704853595231E-6,1.2317618866914028E-5,1.148190080809619E-4,1.4079500990915294E-4,2.1191401491450857E-4,4.9104503455974999E-4,9.8104006904560113E-4,1.2717700895071801E-3,1.3703200964431297E-3,1.4294201006025881E-3,1.2922200909464511E-3,9.6800806812840875E-4,1.673600117787978E-4,1.1768100828238948E-4,3.7533403851601026E-2,2.6279628239560263E-2,2.2811652105484092E-2,3.8944592730920442E-2,7.033559193021903E-2,0.14226111309233758,0.21163795990507994,0.19571625083450986,0.12564305874275847,7.1588241418380549E-2,2.2310692180226535E-2,3.4912222217122243E-2,5.5899115812242228E-4,1.4834702198627975E-4,7.2155094653513207E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7491828492816987E-3,6.0598194342946506E-2,5.1168758346528016E-2,2.8932596860427109E-3,1.8051856744549064E-3,6.253660447218673E-2,5.2672819619720639E-2,2.9792136133331825E-3,1.858291433073134E-3,6.4374200395847445E-2,5.4232309232773286E-2,3.0682217807268546E-3,1.9133521622531739E-3,6.6279826791152324E-2,5.589110263590695E-2,3.1627018352243449E-3,1.9719153594265635E-3,6.8307334586699978E-2]
["Load Impacts","Res","DEER:RefgFrzr_Recycling","SYSTEM","Load:Res:DEER:RefgFrzr_Recycling:SYSTEM","kWh",1.0462930178715591E-4,1.0695893009576187E-4,1.1584901813503532E-4,1.3637286938330059E-4,1.3464914682263207E-4,1.6457057613845864E-4,1.7762372121411967E-4,1.80068480574159E-4,1.7691088563240835E-4,1.377891115746874E-4,1.1516852703001836E-4,1.0396848506713738E-4,1.2043370792174749E-4,1.3537507592094956E-4,1.3530643289902736E-4,1.661019163894846E-4,1.7290641285134514E-4,1.8478582684367076E-4,2.0417582870869893E-4,1.9381028496100796E-4,1.9311602376042417E-4,1.946264355548878E-4,1.4721443105761531E-4,1.2065927449170767E-4,6.3641526321526712E-2,6.2675065776513286E-2,7.3603049614292537E-2,7.7850234003347368E-2,8.8630704545509878E-2,9.5812723923036566E-2,0.10513269683619295,0.10461837174347818,9.8437695445515311E-2,9.4191745727290416E-2,7.1917747432095308E-2,6.3506294274311939E-2,5.0703427634257205E-4,1.2310557993814073E-4,6.6891415208731133E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.905527420627676E-2,3.758302437148741E-2,2.7307063332861686E-2,2.311577305076867E-2,4.0297134325710436E-2,3.8785464015811448E-2,2.8109798405549068E-2,2.3799219664118194E-2,4.1473067517775741E-2,3.9925257484491182E-2,2.89421263680095E-2,2.4507370502051005E-2,4.2693488884271685E-2,4.1107325242307875E-2,2.9827472084949621E-2,2.5259780705108804E-2,4.399361396092618E-2,4.2365130378240252E-2]
["Load Impacts","Non_Res","DEER:HVAC_Split-Package_AC",1,"Load:Non_Res:DEER:HVAC_Split-Package_AC:1","kWh",9.7589579044094754E-5,9.776766333702077E-5,8.405817444856524E-5,1.3907171655793714E-4,3.0627825366080677E-4,2.236734775354756E-4,3.4074067555872031E-4,3.7879260898592362E-4,3.4577668376849419E-4,7.7067796291817992E-5,1.1434902436863189E-4,9.5094755694856892E-5,1.8742013411888933E-4,2.9271510150862744E-4,2.9450295563052239E-4,3.5020249911926348E-4,4.2239039578731858E-4,4.734625521370376E-4,4.8092070830239338E-4,4.9399110507220251E-4,5.090421637613656E-4,4.8093823628398054E-4,3.1398421166585163E-4,1.9203437527172109E-4,4.219374272799023E-2,4.6818548586894077E-2,6.1544906982288441E-2,7.3866403068387654E-2,0.10061027940560441,0.11156557403476083,0.1240278879201689,0.12760849156489129,0.11877852905278567,9.6696782017597738E-2,5.5162071497549744E-2,4.1127047950536871E-2,5.5221172412517751E-4,1.4505098352115192E-4,7.1468592897226175E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8029629592349401E-2,3.7766608905462393E-2,2.6766415891671145E-2,2.2154803972283418E-2,3.9239218069787467E-2,3.8974928843811589E-2,2.7553207888249782E-2,2.2810761839645782E-2,4.0384670123373254E-2,4.0120312012609093E-2,2.8369002934987942E-2,2.3490320560410196E-2,4.1573402101044821E-2,4.1308165566326466E-2,2.923675899683132E-2,2.4212161878811374E-2,4.2839673122948882E-2,4.2572107817620324E-2]
["T&D ($/peak kW)","COMMERCIAL","2 = Commercial Outdoor Lighting",1,"TD:COMMERCIAL:2 = Commercial Outdoor Lighting:1",null,0,40.082803584519546,61.036265297183704,21.843318046474362,0,40.884459656209856,62.256990603127264,22.280184407403809,0,41.702148849334066,63.502130415189825,22.725788095551891,0,42.536191826320717,64.772173023493579,23.180303857462913,0,43.386915662847215,66.067616483963576,23.643909934612218,0,44.254653976104088,67.388968813642734,24.116788133304418,0,45.139747055626231,68.736748189915687,24.599123895970543,0,46.042541996738741,70.111483153713962,25.091106373889946,0,46.963392836673492,71.513712816788214,25.59292850136773,0,47.902660693406972,72.943987073123992,26.104787071395091,0,48.860713907275148,74.402866814586531,26.626882812823016,0,49.837928185420481,75.890924150878007,27.159420469079386,0,50.834686749128991,77.408742633895713,27.702608878461024,0,51.851380484111743,78.9569174865739,28.256661056030339,0,52.888408093793878,80.536055836305223,28.821794277150893,0,53.946176255669805,82.146776953031406,29.398230162693942,0,55.025099780782988,83.789712492091695,29.986194765947698,0,56.125601776398668,85.465506741933567,30.58591866126666,0,57.248113811926729,87.174816876772397,31.197637034492047,0,58.393076088165422,88.918313214308057,31.82158977518197,0,59.560937609928857,90.696679478594419,32.458021570685673,0,60.752156362127174,92.51061306816591,33.10718200209925,0,61.885757020547189,94.236808452241007,33.724943174102805,0,63.04235031749311,95.998015977669667,34.355234295888692,0,64.198943614439045,97.759223503098397,34.985525417674587]
["T&D ($/peak kW)","COMMERCIAL","7 = Commercial Process","3A","TD:COMMERCIAL:7 = Commercial Process:3A",null,0,21.020841393057609,32.03175831323064,11.511413143817263,0,21.441258220918765,32.672393479495263,11.74164140669361,0,21.870083385337136,33.325841349085159,11.97647423482748,0,22.307485053043887,33.99235817606688,12.216003719524036,0,22.753634754104759,34.67220533958821,12.460323793914514,0,23.208707449186861,35.365649446379976,12.709530269792806,0,23.672881598170587,36.072962435307559,12.963720875188654,0,24.146339230134007,36.794421684013727,13.222995292692433,0,24.629266014736672,37.530310117693979,13.487455198546273,0,25.121851335031415,38.280916320047872,13.757204302517204,0,25.624288361732056,39.046534646448848,14.032348388567554,0,26.136774128966692,39.827465339377824,14.312995356338904,0,26.659509611546017,40.624014646165364,14.599255263465679,0,27.192699803776947,41.436494939088675,14.891240368734994,0,27.736553799852476,42.265224837870441,15.18906517610969,0,28.291284875849531,43.110529334627856,15.492846479631888,0,28.857110573366519,43.972739921320404,15.802703409224522,0,29.434252784833852,44.852194719746819,16.118757477409016,0,30.022937840530528,45.74923861414176,16.441132626957195,0,30.623396597341145,46.664223386424595,16.76995527949634,0,31.235864529287955,47.597507854153072,17.105354385086258,0,31.860581819873726,48.549458011236155,17.447461472787996,0,32.455082142024501,49.455363264037338,17.773021173013419,0,33.061640617908331,50.379642846336495,18.105184147902182,0,33.668199093791927,51.303922428635317,18.437347122790818]
["T&D ($/peak kW)","INDUSTRIAL","12 = Industrial Motors",5,"TD:INDUSTRIAL:12 = Industrial Motors:5",null,0,37.555051763079028,57.223586874898217,20.557886040957211,0,38.306152798340584,58.36805861239614,20.969043761776341,0,39.072275854307406,59.535419784644077,21.388424637011873,0,39.853721371393569,60.726128180336985,21.816193129752119,0,40.650795798821406,61.940650743943671,22.25251699234714,0,41.463811714797885,63.179463758822628,22.697567332194112,0,42.293087949093795,64.443053033998993,23.151518678837967,0,43.138949708075693,65.731914094679013,23.614549052414738,0,44.001728702237209,67.046552376572592,24.086840033463034,0,44.88176327628193,68.387483424104033,24.568576834132287,0,45.779398541807574,69.75523309258611,25.059948370814933,0,46.694986512643737,71.150337754437857,25.56114733823124,0,47.62888624289662,72.573344509526621,26.072370284995866,0,48.581463967754573,74.024811399717194,26.593817690695801,0,49.553093247109601,75.505307627711431,27.125694044509682,0,50.54415511205184,77.015413780265732,27.668207925399894,0,51.55503821429285,78.555722055871001,28.221572083907883,0,52.586138978578738,80.126836496988474,28.786003525586057,0,53.637861758150294,81.729373226928217,29.361723596097768,0,54.710618993313332,83.363960691466815,29.948958068019735,0,55.804831373179631,85.031239905296218,30.547937229380153,0,56.920928000643208,86.73186470340211,31.158895973967745,0,57.983040118520471,88.350231932174864,31.740303237623994,0,59.06669488443643,90.001424241294586,32.333503090628639,0,60.150349650352275,91.652616550414137,32.926702943633231]
["T&D ($/peak kW)","INDUSTRIAL","18 = Industrial EMS",11,"TD:INDUSTRIAL:18 = Industrial EMS:11",null,0,31.695109238753346,48.297309316195573,17.356845535507784,0,32.329011423528399,49.263255502519463,17.703982446217935,0,32.975591651998968,50.248520612569855,18.058062095142294,0,33.635103485038954,51.253491024821258,18.419223337045143,0,34.30780555473973,52.278560845317692,18.787607803786045,0,34.993961665834533,53.324132062224052,19.163359959861772,0,35.693840899151226,54.390614703468536,19.546627159059007,0,36.407717717134233,55.478426997537873,19.937559702240176,0,37.135872071476939,56.587995537488666,20.336310896284989,0,37.878589512906473,57.719755448238431,20.74303711421069,0,38.636161303164599,58.874150557203194,21.157897856494898,0,39.40888452922789,60.05163356834727,21.581055813624801,0,40.197062219812459,61.25266623971423,22.0126769298973,0,41.001003464208708,62.477719564508504,22.452930468495246,0,41.82102353349287,63.727273955798658,22.901989077865142,0,42.657444004162755,65.001819434914665,23.36002885942246,0,43.510592884246002,66.301855823612968,23.82722943661091,0,44.380804741930902,67.627892940085189,24.303774025343113,0,45.268420836769543,68.98045079888692,24.789849505849986,0,46.173789253504914,70.360059814864641,25.285646495966979,0,47.09726503857501,71.767261011161921,25.791359425886316,0,48.039210339346511,73.202606231385161,26.307186614404046,0,48.935594661016566,74.568525197739518,26.798063742937646,0,49.850160200680179,75.962148877226937,27.298897252753431,0,50.764725740343806,77.355772556714356,27.799730762569226]
["T&D ($/Annual kWh)","Residential","23 = Res. Ele. & Ht. Pump Heating",12,"TD:Residential:23 = Res. Ele. & Ht. Pump Heating:12",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T&D ($/Annual kWh)","Residential","28 = Res. New Const. Lighting",13,"TD:Residential:28 = Res. New Const. Lighting:13",null,0,1.6940652896457037E-3,2.5814328223172623E-3,9.2770242052026637E-4,0,1.7279465954386179E-3,2.6330614787636077E-3,9.4625646893067177E-4,0,1.7625055273473894E-3,2.6857227083388786E-3,9.6518159830928456E-4,0,1.7977556378943383E-3,2.7394371625056578E-3,9.8448523027547079E-4,0,1.8337107506522252E-3,2.7942259057557712E-3,1.0041749348809804E-3,0,1.8703849656652701E-3,2.8501104238708871E-3,1.0242584335786002E-3,0,1.9077926649785743E-3,2.9071126323483038E-3,1.0447436022501717E-3,0,1.9459485182781475E-3,2.9652548849952716E-3,1.0656384742951759E-3,0,1.9848674886437101E-3,3.024559982695177E-3,1.0869512437810794E-3,0,2.0245648384165853E-3,3.0850511823490817E-3,1.1086902686567016E-3,0,2.0650561351849136E-3,3.1467522059960584E-3,1.1308640740298336E-3,0,2.1063572578886129E-3,3.209687250115981E-3,1.1534813555104308E-3,0,2.1484844030463857E-3,3.2738809951183018E-3,1.1765509826206398E-3,0,2.1914540911073138E-3,3.3393586150206682E-3,1.2000820022730529E-3,0,2.2352831729294614E-3,3.4061457873210831E-3,1.2240836423185145E-3,0,2.2799888363880488E-3,3.4742687030675026E-3,1.2485653151648839E-3,0,2.3255886131158111E-3,3.5437540771288542E-3,1.2735366214681823E-3,0,2.3721003853781272E-3,3.6146291586714313E-3,1.2990073538975458E-3,0,2.419542393085691E-3,3.6869217418448621E-3,1.3249875009754975E-3,0,2.4679332409474047E-3,3.7606601766817589E-3,1.3514872509950073E-3,0,2.51729190576635E-3,3.8358733802153896E-3,1.378516996014906E-3,0,2.5676377438816796E-3,3.9125908478197021E-3,1.4060873359352055E-3,0,2.6155484027181874E-3,3.9855975660467611E-3,1.4323241252980551E-3,0,2.6644308256869548E-3,4.0600850677134544E-3,1.4590930712095229E-3,0,2.7133132486557368E-3,4.1345725693801702E-3,1.4858620171209987E-3]
["T&D ($/Annual kWh)","Residential","29 = Res. New Const. Cooling",13,"TD:Residential:29 = Res. New Const. Cooling:13",null,0,3.1203977164575649E-2,4.7548917584115266E-2,1.7087892256791425E-2,0,3.1828056707867161E-2,4.8499895935797573E-2,1.7429650101927256E-2,0,3.2464617842024486E-2,4.9469893854513496E-2,1.7778243103965793E-2,0,3.3113910198864997E-2,5.0459291731603802E-2,1.8133807966045117E-2,0,3.3776188402842307E-2,5.1468477566235883E-2,1.8496484125366024E-2,0,3.4451712170899158E-2,5.24978471175606E-2,1.8866413807873347E-2,0,3.5140746414317123E-2,5.3547804059911788E-2,1.9243742084030801E-2,0,3.584356134260349E-2,5.461876014111007E-2,1.9628616925711433E-2,0,3.6560432569455563E-2,5.5711135343932267E-2,2.002118926422566E-2,0,3.7291641220844683E-2,5.6825358050810938E-2,2.0421613049510182E-2,0,3.8037474045261518E-2,5.7961865211827057E-2,2.0830045310500353E-2,0,3.879822352616677E-2,5.9121102516063631E-2,2.1246646216710373E-2,0,3.9574187996690109E-2,6.0303524566384922E-2,2.1671579141044582E-2,0,4.0365671756623915E-2,6.1509595057712627E-2,2.2105010723865479E-2,0,4.1172985191756419E-2,6.2739786958866908E-2,2.2547110938342798E-2,0,4.1996444895591518E-2,6.3994582698044214E-2,2.2998053157109639E-2,0,4.2836373793503371E-2,6.5274474352005132E-2,2.3458014220251844E-2,0,4.3693101269373431E-2,6.6579963839045228E-2,2.3927174504656878E-2,0,4.4566963294760932E-2,6.7911563115826176E-2,2.4405717994750033E-2,0,4.5458302560656139E-2,6.9269794378142679E-2,2.489383235464503E-2,0,4.6367468611869217E-2,7.0655190265705464E-2,2.5391709001737903E-2,0,4.7294817984106653E-2,7.2068294071019653E-2,2.5899543181772688E-2,0,4.8177312368125842E-2,7.3413047418096511E-2,2.6382813915878437E-2,0,4.907770624278314E-2,7.4785076179479062E-2,2.687588675200029E-2,0,4.9978100117440714E-2,7.615710494086203E-2,2.7368959588122296E-2]
["T&D ($/Annual kWh)","Residential","34 = Res. Insul. Elect. Heat",16,"TD:Residential:34 = Res. Insul. Elect. Heat:16",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T&D ($/Annual kWh)","Residential","40 = Res. Flr. Insul. HP Heating",1,"TD:Residential:40 = Res. Flr. Insul. HP Heating:1",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T&D ($/Annual kWh)","Residential","44 = Res. Dir. Assist. Lighting",2,"TD:Residential:44 = Res. Dir. Assist. Lighting:2",null,0,2.0102293943251182E-3,3.0632066961144662E-3,1.1008399064161363E-3,0,2.0504339822116201E-3,3.124470830036754E-3,1.1228567045444586E-3,0,2.0914426618558533E-3,3.1869602466374908E-3,1.1453138386353482E-3,0,2.13327151509297E-3,3.2506994515702397E-3,1.1682201154080551E-3,0,2.1759369453948295E-3,3.3157134406016447E-3,1.1915845177162163E-3,0,2.2194556843027268E-3,3.3820277094136781E-3,1.2154162080705408E-3,0,2.2638447979887802E-3,3.4496682636019505E-3,1.2397245322319512E-3,0,2.3091216939485565E-3,3.51866162887399E-3,1.2645190228765904E-3,0,2.3553041278275262E-3,3.5890348614514688E-3,1.2898094033341216E-3,0,2.4024102103840771E-3,3.6608155586804981E-3,1.3156055914008043E-3,0,2.4504584145917598E-3,3.7340318698541094E-3,1.3419177032288209E-3,0,2.4994675828835956E-3,3.808712507251193E-3,1.3687560572933975E-3,0,2.5494569345412667E-3,3.8848867573962149E-3,1.3961311784392652E-3,0,2.6004460732320916E-3,3.9625844925441391E-3,1.4240538020080502E-3,0,2.6524549946967341E-3,4.0418361823950227E-3,1.4525348780482115E-3,0,2.7055040945906683E-3,4.1226729060429221E-3,1.4815855756091754E-3,0,2.7596141764824832E-3,4.2051263641637833E-3,1.5112172871213599E-3,0,2.8148064600121321E-3,4.2892288914470576E-3,1.5414416328637865E-3,0,2.871102589212372E-3,4.3750134692759944E-3,1.5722704655210607E-3,0,2.9285246409966217E-3,4.4625137386615187E-3,1.6037158748314832E-3,0,2.9870951338165511E-3,4.5517640134347444E-3,1.6357901923281114E-3,0,3.0468370364928861E-3,4.6427992937034456E-3,1.668505996174676E-3,0,3.1036892813758195E-3,4.7294312859060099E-3,1.6996393683724725E-3,0,3.1616946511323803E-3,4.8178204207731503E-3,1.7314042137153509E-3,0,3.2197000208889553E-3,4.9062095556403123E-3,1.7631690590582374E-3]
["T&D ($/Annual kWh)","Res_New_Construction","23 = Res. Ele. & Ht. Pump Heating","3A","TD:Res_New_Construction:23 = Res. Ele. & Ht. Pump Heating:3A",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T&D ($/Annual kWh)","Res_New_Construction","29 = Res. New Const. Cooling",4,"TD:Res_New_Construction:29 = Res. New Const. Cooling:4",null,0,2.9926772342428253E-2,4.5602700712271613E-2,1.6388470568472615E-2,0,3.0525307789276833E-2,4.6514754726517067E-2,1.6716239979842073E-2,0,3.1135813945062357E-2,4.7445049821047393E-2,1.705056477943891E-2,0,3.1758530223963598E-2,4.8393950817468334E-2,1.7391576075027688E-2,0,3.2393700828442874E-2,4.9361829833817705E-2,1.7739407596528242E-2,0,3.3041574845011752E-2,5.0349066430494083E-2,1.8094195748458816E-2,0,3.3702406341911975E-2,5.1356047759103955E-2,1.8456079663427986E-2,0,3.437645446875022E-2,5.2383168714286041E-2,1.8825201256696549E-2,0,3.5063983558125227E-2,5.3430832088571766E-2,1.9201705281830479E-2,0,3.5765263229287726E-2,5.4499448730343188E-2,1.9585739387467088E-2,0,3.6480568493873482E-2,5.5589437704950055E-2,1.997745417521643E-2,0,3.7210179863750963E-2,5.6701226459049077E-2,2.0377003258720765E-2,0,3.7954383461025989E-2,5.7835250988230072E-2,2.0784543323895184E-2,0,3.8713471130246493E-2,5.8991956007994645E-2,2.120023419037308E-2,0,3.9487740552851425E-2,6.0171795128154536E-2,2.1624238874180541E-2,0,4.0277495363908462E-2,6.1375231030717646E-2,2.2056723651664157E-2,{"$f":"BS905","v":0},4.1083045271186613E-2,6.2602735651331967E-2,2.2497858124697432E-2,0,4.1904706176610358E-2,6.3854790364358635E-2,2.2947815287191385E-2,0,4.2742800300142568E-2,6.5131886171645795E-2,2.3406771592935215E-2,0,4.3597656306145399E-2,6.6434523895078701E-2,2.3874907024793907E-2,0,4.4469609432268319E-2,6.7763214372980288E-2,2.4352405165289789E-2,0,4.5359001620913698E-2,6.9118478660439908E-2,2.4839453268595595E-2,0,4.6205374773435809E-2,7.0408190130949788E-2,2.5302943328310085E-2,0,4.7068914775509049E-2,7.1724060610299498E-2,2.5775834281826383E-2,0,4.793245477758229E-2,7.3039931089649207E-2,2.624872523534268E-2]
["T&D ($/Annual kWh)","Res_New_Construction","34 = Res. Insul. Elect. Heat",5,"TD:Res_New_Construction:34 = Res. Insul. Elect. Heat:5",null,0,{"$f":"H950","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T&D ($/Annual kWh)","Res_New_Construction","38 = Res. Wall Insul. HP Heating",11,"TD:Res_New_Construction:38 = Res. Wall Insul. HP Heating:11",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["T&D ($/Annual kWh)","Res_New_Construction","43 = Res. Dir. Assist. Refrigeration",13,"TD:Res_New_Construction:43 = Res. Dir. Assist. Refrigeration:13",null,0,6.0532568061817957E-3,9.2240103713246389E-3,3.3148787271947934E-3,0,6.1743219423054324E-3,9.4084905787511341E-3,3.3811763017386892E-3,0,6.2978083811515368E-3,9.5966603903261515E-3,3.4487998277734611E-3,0,6.423764548774572E-3,9.7885935981326805E-3,3.5177758243289323E-3,0,6.5522398397500643E-3,9.9843654700953344E-3,3.5881313408155117E-3,0,6.6832846365450669E-3,1.0184052779497244E-2,3.6598939676318223E-3,0,6.8169503292759646E-3,1.0387733835087183E-2,3.733091846984457E-3,0,6.9532893358614893E-3,1.0595488511788934E-2,3.8077536839241492E-3,0,7.0923551225787178E-3,1.0807398282024712E-2,3.8839087576026318E-3,0,7.2342022250302951E-3,1.1023546247665212E-2,3.9615869327546864E-3,0,7.3788862695308892E-3,1.1244017172618498E-2,4.0408186714097731E-3,0,7.5264639949215112E-3,1.1468897516070874E-2,4.1216350448379712E-3,0,7.6769932748199437E-3,1.1698275466392296E-2,4.2040677457347315E-3,0,7.8305331403163442E-3,1.193224097572014E-2,4.2881491006494261E-3,0,7.9871438031226729E-3,1.2170885795234549E-2,4.3739120826624175E-3,0,8.1468866791851221E-3,1.2414303511139231E-2,4.461390324315662E-3,0,8.3098244127688299E-3,1.2662589581362025E-2,4.5506181308019788E-3,0,8.4760209010242057E-3,1.2915841372989262E-2,4.6416304934180173E-3,0,8.6455413190446948E-3,1.3174158200449058E-2,4.7344631032863807E-3,0,8.8184521454255874E-3,1.3437641364458035E-2,4.8291523653521077E-3,0,8.9948211883340897E-3,1.3706394191747183E-2,4.9257354126591444E-3,0,9.1747176121007804E-3,1.398052207558214E-2,5.0242501209123323E-3,0,9.3459126206186637E-3,1.4241390659990343E-2,5.1179997684340306E-3,0,9.5205799497628859E-3,1.4507550399638681E-2,5.2136509248701512E-3,0,9.6952472789071081E-3,1.4773710139287018E-2,5.3093020813062717E-3]
["Load Impacts","Residential","23 = Res. Ele. & Ht. Pump Heating","NA","Load:Residential:23 = Res. Ele. & Ht. Pump Heating:NA","kWh",2.6054590570719603E-4,2.6054590570719603E-4,2.6054590570719603E-4,0,0,0,0,0,0,0,2.6054590570719603E-4,2.6054590570719603E-4,2.6054590570719603E-4,2.6054590570719603E-4,2.6054590570719603E-4,0,0,0,0,0,0,0,2.6054590570719603E-4,2.6054590570719603E-4,0.2,0.2,0.2,0,0,0,0,0,0,0,0.2,0.2,4.8639692437767569E-4,1.1308396575096069E-4,6.4800128901702886E-5]
["Gen ($/Annual kWh)","Res","DEER:Res_BldgShell_Ins",2,"Gen:Res:DEER:Res_BldgShell_Ins:2","Space Cooling",1.6176906433950675E-2,1.6041156473711054E-2,6.1543770256867129E-2,1.483067212452068E-2,1.7294036501896041E-2,1.7273671706453889E-2,6.8127439814065785E-2,1.5855430901793678E-2,1.812786126876428E-2,1.8260957519548822E-2,7.4203746529270545E-2,1.6621189087936382E-2,1.9612303596795572E-2,1.9881640441123168E-2,8.1222097943019711E-2,1.7993427252829264E-2,2.0354456435453909E-2,2.0779429120099613E-2,8.717897723858993E-2,1.8673374478697852E-2,2.114527055206164E-2,2.1532179705694644E-2,8.9187870072860512E-2,1.9398747287621802E-2,2.1936689203078955E-2,2.2287560908808766E-2,9.1229353044899666E-2,2.0124703283203191E-2,2.3727561974492481E-2,2.4013945702833338E-2,9.4708059909052109E-2,2.1782163705882349E-2,2.4588860978568484E-2,2.4826771147389973E-2,9.6800214270560611E-2,2.2571626956958312E-2,2.5456945812341591E-2,2.5645525497457061E-2,9.8895555451673042E-2,2.3367147868737819E-2,2.6485369293126695E-2,2.6578630569480986E-2,0.10087205349075416,2.430814438583017E-2,2.7120990604740002E-2,2.7266072333347706E-2,0.10361066902823074,2.4893245408071436E-2,2.8440087322040647E-2,2.8398957014525709E-2,0.10526403005648707,2.6097751713041697E-2,2.975357016731368E-2,2.9532903157172864E-2,0.10700777429107922,2.7297216642833036E-2,3.1040545257441293E-2,3.0661136600413377E-2,0.10892471290022897,2.8472931415294087E-2,3.230213321141108E-2,3.1776359756142923E-2,0.11093486736666762,2.9625645123401618E-2,3.3566923459490382E-2,3.2908416254287018E-2,0.11313656699502905,3.0781393501405491E-2,3.4889902011517156E-2,3.4081217934305845E-2,0.11523813242945223,3.1989930646402223E-2,3.5887562919619143E-2,3.4949424698497045E-2,0.11691513566731945,3.2900271989869306E-2,3.6919345947950703E-2,3.5843285130150247E-2,0.11858498704792918,3.384168184539478E-2,3.7950449889913626E-2,3.6742391123682973E-2,0.12034154313325827,3.4782592956591772E-2,3.8995785348996399E-2,3.7654082112826927E-2,0.12211299280594556,3.5736488022987678E-2,4.0011005317175406E-2,3.8535688634561048E-2,0.12379139668245843,3.6662823808217039E-2,4.1038470681700669E-2,3.9429558112783904E-2,0.12550900950435126,3.7600367380206418E-2,4.2065936046226056E-2,4.0323427591006697E-2,0.1272266223262441,3.8537910952195761E-2]
[]
["Load Impacts","Res","DEER:Res_BldgShell_Ins",13,"Load:Res:DEER:Res_BldgShell_Ins:13","kWh",6.1525459999999996E-5,4.8547600000000003E-5,4.6336859999999997E-5,5.7646239999999993E-5,8.2798120000000011E-5,1.8757800000000001E-4,5.3415119999999992E-4,3.35998E-4,2.9034819999999997E-4,4.0963059999999998E-5,3.3464699999999998E-5,5.808E-5,2.5409599999999999E-4,1.95152E-4,1.9281999999999999E-4,1.6028099999999999E-4,5.1705800000000004E-4,7.5345399999999997E-4,7.9342499999999995E-4,6.7541900000000002E-4,6.1132600000000004E-4,2.5013999999999999E-4,2.0956999999999999E-4,2.7801600000000002E-4,9.8583057099999954E-2,6.8719545599999987E-2,6.3171263500000019E-2,5.6265695600000019E-2,6.931053510000007E-2,9.8788526099999913E-2,0.1377494917,0.11711911790000001,7.5313674399999933E-2,4.8226237550000051E-2,6.6874651900000054E-2,9.9843554999999973E-2,5.1185627728925686E-4,1.2545415124454252E-4,6.7379173251698395E-5]
["Load Impacts","Res","DEER:Res_BldgShell_Ins",16,"Load:Res:DEER:Res_BldgShell_Ins:16","kWh",6.1525459999999996E-5,4.8547600000000003E-5,4.6336859999999997E-5,5.7646239999999993E-5,8.2798120000000011E-5,1.8757800000000001E-4,5.3415119999999992E-4,3.35998E-4,2.9034819999999997E-4,4.0963059999999998E-5,3.3464699999999998E-5,5.808E-5,2.5409599999999999E-4,1.95152E-4,1.9281999999999999E-4,1.6028099999999999E-4,5.1705800000000004E-4,7.5345399999999997E-4,7.9342499999999995E-4,6.7541900000000002E-4,6.1132600000000004E-4,2.5013999999999999E-4,2.0956999999999999E-4,2.7801600000000002E-4,9.8583057099999954E-2,6.8719545599999987E-2,6.3171263500000019E-2,5.6265695600000019E-2,6.931053510000007E-2,9.8788526099999913E-2,0.1377494917,0.11711911790000001,7.5313674399999933E-2,4.8226237550000051E-2,6.6874651900000054E-2,9.9843554999999973E-2,5.1185627728925686E-4,1.2545415124454252E-4,6.7379173251698395E-5]
["Load Impacts","Res","DEER:Res_BldgShell_Ins","SYSTEM","Load:Res:DEER:Res_BldgShell_Ins:SYSTEM","kWh",6.1525459999999996E-5,4.8547600000000003E-5,4.6336859999999997E-5,5.7646239999999993E-5,8.2798120000000011E-5,1.8757800000000001E-4,5.3415119999999992E-4,3.35998E-4,2.9034819999999997E-4,4.0963059999999998E-5,3.3464699999999998E-5,5.808E-5,2.5409599999999999E-4,1.95152E-4,1.9281999999999999E-4,1.6028099999999999E-4,5.1705800000000004E-4,7.5345399999999997E-4,7.9342499999999995E-4,6.7541900000000002E-4,6.1132600000000004E-4,2.5013999999999999E-4,2.0956999999999999E-4,2.7801600000000002E-4,9.8583057099999954E-2,6.8719545599999987E-2,6.3171263500000019E-2,5.6265695600000019E-2,6.931053510000007E-2,9.8788526099999913E-2,0.1377494917,0.11711911790000001,7.5313674399999933E-2,4.8226237550000051E-2,6.6874651900000054E-2,9.9843554999999973E-2,5.1185627728925686E-4,1.2545415124454252E-4,6.7379173251698395E-5]
[]
[]
[]
["Last Row Used Above"]

{"sheet":"Rates","index":14,"n_rows":33,"n_cols":26,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
["Average decremental electric rates ($/kWh)"]
[null,2013,2014,{"$f":"C3+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,{"$f":"R3+1","v":2030},2031,2032,2033,2034,2035,2036,2037]
["Residential",{"$f":"C4/1.02","v":0.20167474266918409},0.20570823752256778,0.20982240227301915,0.21401885031847953,0.21829922732484913,0.22266521187134611,0.22711851610877304,0.23166088643094851,0.23629410415956748,0.24101998624275883,0.24584038596761401,0.25075719368696631,0.25577233756070561,0.26088778431191972,0.26610553999815811,0.27142765079812126,0.27685620381408371,{"$f":"TREND($N4:$R4,$N$3:$R$3,S$3)","v":0.28202218299448489},{"$f":"TREND($N4:$R4,$N$3:$R$3,T$3)","v":0.2872929428937816},0.29256370279307653,0.29783446269237324,0.30310522259166817,0.30837598249096487,0.3136467423902598,0.31891750228955651]
["Small Commercial",0.17375593751696836,0.17723105626730773,0.18077567739265388,0.18439119094050696,0.1880790147593171,0.19184059505450343,0.19567740695559349,0.19959095509470537,0.20358277419659948,0.20765442968053147,0.2118075182741421,0.21604366863962493,0.22036454201241742,0.22477183285266578,0.2292672695097191,0.23385261489991349,0.23852966719791177,0.24298049501999586,0.24752159826181952,0.25206270150364318,0.25660380474546685,0.26114490798729051,0.26568601122911417,0.27022711447093783,0.2747682177127615]
["Large Commercial",0.12890550562360226,0.13148361573607431,0.13411328805079581,0.13679555381181172,0.13953146488804796,0.14232209418580893,0.14516853606952512,0.14807190679091561,0.15103334492673393,0.15405401182526859,0.15713509206177398,0.16027779390300947,0.16348334978106965,0.16675301677669105,0.17008807711222487,0.17348983865446937,0.17695963542755877,0.18026160150162962,0.18363054081870533,0.18699948013578105,0.19036841945285676,0.19373735876993248,0.19710629808700819,0.20047523740408391,0.20384417672115962]
["Small Industrial",0.10119920731990156,0.1032231914662996,0.1052876552956256,0.10739340840153812,0.10954127656956889,0.11173210210096027,0.11396674414297947,0.11624607902583906,0.11857100060635584,0.12094242061848295,0.12336126903085262,0.12582849441146968,0.12834506429969908,0.13091196558569307,0.13353020489740694,0.13620080899535508,0.1389248251752622,0.14151708333891921,0.14416191985499793,0.14680675637107665,0.14945159288715537,0.15209642940323409,0.15474126591931281,0.15738610243539242,0.16003093895147114]
["Large Industrial",0.10014241650566422,0.1021452648357775,0.10418817013249305,0.10627193353514292,0.10839737220584578,0.11056531964996269,0.11277662604296194,0.11503215856382118,0.11733280173509761,0.11967945776979956,0.12207304692519555,0.12451450786369947,0.12700479802097345,0.12954489398139291,0.13213579186102076,0.13477850769824118,0.137474077852206,0.14003926589656146,0.14265648323449298,0.14527370057242361,0.14789091791035514,0.15050813524828666,0.15312535258621818,0.15574256992414881,0.15835978726208033]
["Agricultural",0.18211262574911685,0.1857548782640992,0.18946997582938119,0.19325937534596882,0.19712456285288821,0.20106705410994596,0.20508839519214489,0.20919016309598779,0.21337396635790754,0.21764144568506569,0.221994274598767,0.22643416009074235,0.2309628432925572,0.23558210015840836,0.24029374216157653,0.24509961700480806,0.25000160934490423,0.25466649707777833,0.25942600197288712,0.26418550686799769,0.26894501176310648,0.27370451665821527,0.27846402155332584,0.28322352644843463,0.28798303134354342]
[]
[]
[]
[]
["Average decremental gas rates ($/Therm)"]
[null,2013,{"$f":"C3","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037]
["Residential",{"$f":"C16/1.02","v":1.3850162569114428},1.4127165820496717,1.4409709136906652,1.4697903319644785,1.4991861386037681,1.5291698613758435,1.5597532586033604,1.5909483237754276,1.6227672902509362,1.655222636055955,1.688327088777074,1.7220936305526156,1.7565355031636678,1.7916662132269412,1.82749953749148,1.8640495282413097,1.9013305188061358,{"$f":"TREND($N16:$R16,$N$3:$R$3,S$3)","v":1.9368082640756938},1.9730055987056261,2.0092029333355583,2.0454002679654906,2.0815976025954228,2.1177949372253551,2.1539922718552873,{"$f":"TREND($N16:$R16,$N$3:$R$3,Z$3)","v":2.1901896064852053}]
["Small Commercial",{"$f":"C17/1.02","v":0.89221287520488712},0.91005713270898492,0.92825827536316463,0.94682344087042791,0.96575990968783654,0.98507510788159325,1.004776610039225,1.0248721422400096,1.0453695850848097,1.0662769767865059,1.087602516322236,1.1093545666486808,1.1315416579816544,1.1541724911412876,1.1772559409641135,1.2008010597833958,1.2248170809790637,1.2476714705609808,1.2709894120246759,1.2943073534883638,1.3176252949520588,1.3409432364157539,1.3642611778794418,1.3875791193431368,{"$f":"TREND($N17:$R17,$N$3:$R$3,Z$3)","v":1.4108970608068319}]
["Large Commercial",{"$f":"C18/1.02","v":0.88227674417972091},0.89992227906331534,0.91792072464458163,0.93627913913747329,0.95500472192022279,0.97410481635862722,0.99358691268579979,1.0134586509395158,1.0337278239583061,1.0544023804374723,1.0754904280462216,1.0970002366071461,1.118940241339289,1.1413190461660749,1.1641454270893965,1.1874283356311846,1.2111769023438084,1.2337767739562011,1.2568350351036131,1.2798932962510321,1.302951557398444,1.326009818545856,1.349068079693275,1.372126340840687,{"$f":"TREND($N18:$R18,$N$3:$R$3,Z$3)","v":1.395184601988106}]
[]
[]
["Residential"]
[null,"Res Electric is 131%-200% Tier rate"]
[null,"Gas is total residential G-1 excess rate"]
[]
["Non-Residential"]
[null,"Small Commercial:  A-1.  Average of Summer and Winter Total Energy Rate"]
[null,"Large Commercial:  A-10, Secondary, average of summer and winter energy rates."]
[null,"Small Industrial: E-19, Secondary, partial Peak Summer energy rate."]
[null,"Large Industrial: E-20, Secondary, partial Peak Summer energy rate."]
[null,"Agricultural:  Rate A Energy Rate."]
[]
[null,"Small Commercial:  G-NR-1:  Average summer and winter second tiers."]
[null,"Large Commercial:  G-NR-2:  Average summer and winter excess tiers."]

{"sheet":"PolicyManual","index":15,"n_rows":371,"n_cols":27,"rows_kept":69,"cut":true,"hidden":false,"merged":[[2,3,2,5],[2,6,2,10],[2,11,2,13],[2,14,2,17],[2,18,2,19],[4,6,4,10],[4,11,4,13],[4,14,4,15],[4,16,4,17],[4,18,4,19]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[null,null,null,"Version Information",null,null,"Classification Fields",null,null,null,null,"Applicability",null,null,"Descriptive Qualifiers",null,null,null,"Net to Gross Ratio"]
[null,"NTG ID","Description","Version","VersionSrc","LastMod","Sector","UseCategory","UseSubCat","TechGroup","TechType","IOU","BldgType","BldgVint","NTGqual","ProgDelivID","IOUProgram","IOUSubProg","kWH","therm","Documentation","Status","Comment"]
[null,null," ","Identifies the major version that applies to this measure definition.","Indicates the source for this version of the record.","Date that this record was last modified or originally added to the database.","Classification Fields identify the general technology and application that is associated with each NTG record.  The classification fields can be used to narrow the list of potential NTG records for a particular Implementation (via the corresponding measure classification fields).",null,null,null,null,"Applicability fields differentiate NTG records with the same NTGR_ID based on claim-specific information.",null,null,"Descriptive fields that help determine the applicability of a NTG record to Implementations",null,"If applicable, specified the IOU program and sub-program that this NTG record is to be applied to.",null,"The Net to Gross ratio, or 1 minus the fraction of Free Riders;\n\nif not provided, the kWh value is the default for therm NTG ratio",null,"reference to a documentation source","Standard status indicator for each record.","optional comment regarding status of each record."]
["Index","NTGR_ID","Description","Version","VersionSrc","LastMod","Sector","UseCategory","UseSubCat","TechGroup","TechType","IOU","BldgType","BldgVint","NTGqual","ProgDelivID","IOUProgram","IOUSubProg","NTGR_kWh","NTGR_therm","Documentation","Status","Comment",null,"Measure Life"]
[null,"Varchar(255)","Varchar(255)","Varchar(255)","Varchar(255)","TimeStamp","Varchar(255)","Varchar(255)","Varchar(255)","Varchar(255)","Varchar(255)","Varchar(255)","Varchar(255)","Varchar(255)","Varchar(255)","Varchar(255)","Varchar(255)","Varchar(255)","Float","Float","Varchar(255)","Varchar(255)","Varchar(255)"]
[null,true,false,true,true,true,true,false,false,false,false,true,true,true,false,false,false,false,true,false,false,false,false,null,"Measure","Lifetime"]
[null,"NTGR_ID","Description","MajorVersion","VersionSource",null,"Sector","UseCategory","UseSubCat","TechGroup","TechnolgyType","IOU","SubSector","BldgVintage","NTGqual","ProgDeliv",null,null,null,null,null,"Status",null,null,"NONRESIDENTIAL MEASURES:"]
[1,"NonRes-sAll-mCFL-dn","CFLs","DEER2011","D11 v4.00","2011-10-31","Com","Lighting","InGen",null,null,"Any","Any","Any","None","PreRebDown","Any","Any",0.53,"NA","2011 DEER Update Report - Section 7, Table 7-3","Standard",null,null,"****************************************************************"]
[{"$f":"+A10+1","v":2},"NonRes-sAll-mCFL-ci","CFLs","DEER2011","D11 v4.00","2011-10-31","Com","Lighting","InGen",null,null,"Any","Any","Any","None","CustIncentDown","Any","Any",0.53,"NA","2011 DEER Update Report - Section 7, Table 7-3","Standard",null,null,"Ballast – Dimmable: NR - 11",11,"SERA Report - May 2005"]
[3,"NonRes-sAll-mCFL-dir","CFLs","DEER2011","D11 v4.00","2011-10-31","Com","Lighting","InGen",null,null,"Any","Any","Any","HTR","DirInstall","Any","Any",0.8,"NA","2011 DEER Update Report - Section 7, Table 7-3","Standard",null,null,"Ballast – Electronic: NR - 11",11,"SERA Report - May 2005"]
[4,"NonRes-sAll-mT5T8-dn","T5 and T8 lamps","DEER2011","D11 v4.00","2011-10-31","Com","Lighting","InGen","Ltg_Wired","LinFluor_fixt","Any","Any","Any","None","PreRebDown","Any","Any",0.7,"NA","2011 DEER Update Report - Section 7, Table 7-3","Standard",null,null,"Fluorescent Fixture – T8: C/I/A - 11",11,"SERA Report - May 2005"]
[5,"NonRes-sAll-mT5T8-ci","T5 and T8 lamps","DEER2011","D11 v4.00","2011-10-31","Com","Lighting","InGen","Ltg_Wired","LinFluor_fixt","Any","Any","Any","None","CustIncentDown","Any","Any",0.7,"NA","2011 DEER Update Report - Section 7, Table 7-3","Standard",null,null,"Fixture: T8 Lamp & Electronic Ballast: C/I/A - 11",11,"SERA Report - May 2005"]
[6,"NonRes-sAll-mT8-dir","T8 lamps","DEER2011","D11 v4.00","2011-10-31","Com","Lighting","InGen","Ltg_Wired","LinFluor_fixt","Any","Any","Any","HTR","DirInstall","Any","Any",0.89,"NA","2011 DEER Update Report - Section 7, Table 7-3","Standard",null,null,"T8 Fixtures – 17 Watt Lamp, 2ft or 32-watt Lamp, 4ft 11",11,"SERA Report - May 2005"]
[7,"NonRes-sAll-mLtgCtrl","Lighting controls","DEER2011","D11 v4.00","2011-10-31","Com","Lighting",null,"Ltg_Wired",null,"Any","Any","Any","None","PreRebDown","Any","Any",0.6,"NA","2011 DEER Update Report - Section 7, Table 7-3","Standard",null,null,"T8 Lamps: C/I/A - 5",5,"SERA Report - May 2005"]
[8,"NonRes-sAll-mLtgCtrl-htr","Lighting controls","DEER2011","D11 v4.00","2011-10-31","Com","Lighting",null,"Ltg_Wired",null,"Any","Any","Any","HTR","DirInstall","Any","Any",0.89,"NA","2011 DEER Update Report - Section 7, Table 7-3","Standard",null,null,"High Efficiency Lighting (HID): NR - 16",16,"CALMAC Report - September 2000"]
[9,"NonRes-sAll-mOccSens","Occupancy Sensors","DEER2011","D11 v4.00","2011-10-31","Com","Lighting",null,"Ltg_Wired","OccSensor","Any","Any","Any","None","PreRebDown","Any","Any",0.6,"NA","2011 DEER Update Report - Section 7, Table 7-3","Standard",null,null,"High Output T5 Fixture: NR - 16",16,"CALMAC Report - September 2000"]
[10,"NonRes-sAll-mCFL","CFL-screw in, All.","DEER2011","D11 v4.00","2011-10-31","Com","Lighting","InGen","Ltg_ScrewIn","CFL_lamp","Any","Any","Any","None","PreRebUp","Any","Any",0.54,"NA","2011 DEER Update Report - Section 8, Table 8-1","Standard",null,null,"Indoor or Outdoor Lighting System Modification: NR - 13.5",13.5,"CALMAC Report - September 2000"]
[11,"Res-sAll-mCFL-up","CFL-screw in, All.","DEER2011","D11 v4.00","2011-10-31","Res","Lighting","InGen","Ltg_ScrewIn","CFL_lamp","Any","Any","Any","None","PreRebUp","Any","Any",0.54,"NA","2011 DEER Update Report - Section 8, Table 8-1","Standard",null,null,"Lighting Controls: NR - 16",16,"CALMAC Report - September 2000"]
[12,"NonRes-sAll-mHVAC-RCA","HVAC Maintenance: Refrigerant Charge Adjustment (RCA)","DEER2011","D11 v4.00","2011-10-31","Com","Service","Diagnostic","dxAC_equip","SpltSEER","Any","Com","Ex","None","PreReb","Any","Any",0.73,"NA","2011 DEER Update Report - Section 10 Table 10-6","Standard",null,null,"Daylighting Controls; NR - 16",16,"CALMAC Report - September 2000"]
[13,"NonRes-sAll-mRCx-dn","Retro-commissioning services, electric & nat. gas measures","DEER2011","D11 v4.00","2011-10-31","Com","Service","RetroComm",null,null,"Any","Com","Ex","None","PreRebDown","Any","Any",0.8,0.82,"2011 DEER Update Report - Section 10 Table 10-6","Standard",null,null,"Lighting Power Density: NR - 11",11,"CALMAC Report - September 2000"]
[14,"NonRes-sAll-mRCx-ci","Retro-commissioning services, electric & nat. gas measures","DEER2011","D11 v4.00","2011-10-31","Com","Service","RetroComm",null,null,"Any","Com","Ex","None","CustIncentDown","Any","Any",0.8,0.82,"2011 DEER Update Report - Section 10 Table 10-6","Standard",null,null,"Exit Sign – CF Hardware Kit/LED/ Electro-Luminescent: NR - 16",16,"CALMAC Report - September 2000"]
[15,"NonRes-sAll-mHVAC-Chiller","All chiller replacements - space cooling","DEER2011","D11 v4.00","2011-10-31","Com","HVAC","SpaceCool","Chiller",null,"Any","Com","Ex","None","CustIncentDown","Any","Any",0.57999999999999996,"NA","2011 DEER Update Report - Section 10 Table 10-6","Standard",null,null,"Occupancy Sensor: NR - 8",8,"CALMAC Report - September 2000"]
[16,"NonRes-sAll-mHVAC-DX-up","All package and split system AC & HP replacements","DEER2011","D11 v4.00","2011-10-31","Com","HVAC","SpaceCool","dxAC_equip",null,"Any","Com","Ex","None","PreRebUp","Any","Any",0.85,"NA","2011 DEER Update Report - Section 10 Table 10-6","Standard",null,null,"Photocell: NR - 8",8,"CALMAC Report - September 2000"]
[17,"Res-sAll-mHVAC-RmAC-dn","Energy Star Room AC and HP","DEER2011","D11 v4.00","2011-10-31","Res","HVAC","SpaceCool",null,null,"Any","Any","Ex","None","PreRebDown","Any","Any",0.36,"NA","2011 DEER Update Report - Section 12 Table 12-3","Standard",null,null,"Time Clock – Lighting: NR - 8",8,"CALMAC Report - September 2000"]
[18,"Res-sAll-mDuctSeal","Duct Sealing","DEER2011","D11 v4.00","2011-10-31","Res","HVAC","VentAirDist","HV_AirDist","DuctSysR","Any","Any","Ex","None","PreReb","Any","Any",0.78,0.78,"2011 DEER Update Report - Section 12 Table 12-3","Standard",null,null,"Induction Lamps: NR - 2",2,"CALMAC Report - September 2000"]
[19,"Res-sAll-mHVAC-RCA","HVAC Maintenance: Refrigerant Charge Adjustment (RCA)","DEER2011","D11 v4.00","2011-10-31","Res","Service","Diagnostic","dxAC_equip",null,"Any","Any","Ex","None","PreReb","Any","Any",0.78,"NA","2011 DEER Update Report - Section 12 Table 12-3","Standard",null,null,"Induction Fixture: NR - 16",16,"CALMAC Report - September 2000"]
[20,"Res-sSF-mShellIns","Wall and Ceiling Insulation","DEER2011","D11 v4.00","2011-10-31","Res","BldgEnv","Opaque","BldgShell",null,"Any","SFm","Ex","None","PreRebDown","Any","Any",0.28000000000000003,"NA","2011 DEER Update Report - Section 12 Table 12-3","Standard",null,null,"Delamp/reflectors: C/I - 11",11,"SERA Report - May 2005"]
[21,"Res-sSF-mACgt14-dn","Central AC>=14 SEER","DEER2011","D11 v4.00","2011-10-31","Res","HVAC","SpaceCool","dxAC_equip","SpltSEER","Any","SFm","Ex","None","PreRebDown","Any","Any",0.55000000000000004,"NA","2011 DEER Update Report - Section 12 Table 12-3","Standard",null,null,"Optical Reflectors- new construction: Ind, NRNC - 12",12,"SERA Report - May 2005"]
[22,"Res-sSF-mACgt16-dn","Central AC>=16 SEER, EER>=13","DEER2011","D11 v4.00","2011-10-31","Res","HVAC","SpaceCool","dxAC_equip","SpltSEER","Any","SFm","Ex","None","PreRebDown","Any","Any",0.8,"NA","2011 DEER Update Report - Section 12.4","Standard",null,null,"Optical Reflectors- retrofit: NR - 10",10,"SERA Report - May 2005"]
[28,"NonRes-sAll-mCust","Custom Mixed Electric and Natural Gas Measures","DEER2011","D11 v4.00","2011-10-31","NonRes",null,null,null,null,"Any","Any","Any","None","CustIncentDown","Any","Any",0.6,0.5,"2011 DEER Update Report - Section 9 Table 9-5","Standard","Per CPUC Decision",null,"Screw-in CFL: Education - Community College: NR - 2.1",2.1,"SERA Report - May 2005"]
[35,"NonRes-sAg-mCust-ci","All other custom either electric or natural gas measures","DEER2011","D11 v4.00","2011-10-31","Ag",null,null,null,null,"Any","Any","Any","None","CustIncentDown","Any","Any",0.7,0.7,"2011 DEER Update Report - Section 9 Table 9-5","Standard",null,null,"Screw-in CFL: Lodging - Guest Rooms: NR - 7.0",7,"SERA Report - May 2005"]
[52,"Agricult-Default-HTG-di","All other EEM with no evaluated NTGR; direct install to hard-to-reach only.","DEER2011","D11 v4.00","2011-10-31","Ag",null,null,null,null,"Any","Any","Any","HTR","DirInstall","Any","Any",0.85,0.85,"2011 DEER Update Report - Section 15 Table 15-3","Standard",null,null,"Air Conditioners – High Efficiency: NR - 15",15,"CALMAC Report - September 2000"]
[57,"All-Default<=2yrs","All other EEM with no evaluated NTGR; new technology in program for 2 or fewer years ","DEER2011","D11 v4.00","2011-10-31","All",null,null,null,null,"Any","Any","Any","None","All","Any","Any",0.7,0.7,null,"Standard",null,null,"Boiler – High Efficiency: NR - 20",20,"CALMAC Report - September 2000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Set-Back Thermostat: NR - 11",11,"CALMAC Report - September 2000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooking measures , Assorted: Com - 12",12,"SERA Report - May 2005"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Night Covers for Display Cases: NR - 5",5,"CALMAC Report - September 2000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplec Refrigeration Systems/Supermarket Systems: NR - 10",10,"CALMAC Report - September 2000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal Night Curtains: NR - 5",5,"CALMAC Report - September 2000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Torchiere: Res - 9",9,"CALMAC Report - September 2000"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Whole House Fan: Res - 15",15,"DEER"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gas Cooktops: Res - 20",20,"SERA Report - May 2005"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3,1.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2999999999999998,2.2999999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9,3.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.9000000000000004,4.9000000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.5,5.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2,7.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.4,8.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.6999999999999993,8.6999999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.6999999999999993,9.6999999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.4,11.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.3,12.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12.9,12.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14.6,14.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.2,15.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.8,16.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.8,17.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.8,18.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.399999999999999,19.399999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,26]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28,28]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29,29]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Last Row Used is above"]

{"sheet":"Notes","index":16,"n_rows":420,"n_cols":5,"rows_kept":69,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
["Based on SDG&E Version 1g"]
[]
[]
["Version 2a"]
[null,"Output Changes"]
[null,null,"Report total installations times estimated (shape-based)  and user entered kW (The user entered values will typically be DEER values)."]
[null,null,"Report annual installations times estimated (shape-based) and user entered kW (The user entered values will typically be DEER values)."]
[null,null,"Report the peak kW reductions for the total installations installed prior to, and till operational as of July 1st of each year."]
[null,null,"Use total installations 2006-2008 for the primary kW value for reporting purposes."]
[null,"Change allocation of annual gas therm savings to use CO2 as the basis (per Sempra calculator)."]
[null,"Revise to accommodate decimal EULs "]
[null,"Modify calculator to end of quarter convention, using approximations as needed. "]
[null,"Allow installations for all IOUs through 2012."]
[null,"Correct Gas Benefits calculation for measures installed after 3rd Qtr 2008."]
[null,"Refine tracking of units with EULs of less than three years. "]
[null,"Moved the tracking of installations and end use lives (for monthly impact tracking purposes) from the bottom of the Calculation tab to a new tab, InPlace."]
[null,"Moved the monthly “coincident” peak, noncoincident peak, Monthly usage, Gas savings profile, and the calculation of the Avg Jul-Sept Peak, Avg Dec-Feb peak and  NCP factors from the Calculation tab to a new tab, Loads.  "]
[null,"Added blank rows where needed so that all tabs that calculate values on a pre-measure basis start with the first measure in row 17 to match the Input tab."]
[null,"Measure End Use Shape (INPUT Col F) label changed to Measure Electric End Use Shape for clarity."]
[null,"Measure Type Generic Life changes.  Users can now enter one decimal place numeric values 0.1 through 18.0 or the integer values 19 or 20."]
[null,"Update EUL List"]
["Version 2b"]
[null,"Correct T&D avoided costs for TOU based shapes"]
["Version 2c"]
[null,"Version consistency"]
["Version 2d"]
[null,"Change max measures from 300 to 500 rows"]
[null,"Chagne conditional formatting on user input kW"]
["Version 2d1"]
[null,"Change rate impact indexing consistent with SCE changes."]
[null,"Correct gas emission reduction index (does not affect results)"]
[null,"Res Duplicated for Res_new-Construction"]
[null,"define end uses that qualify for TOU correction factor"]
["Version 3b3"]
[]
["Version 3c3"]
[null,null,"Change Input Col Q (participant cost) to subtract rebates"]
[]
[null,null,null,"Col GR","(ET17+ES17)/(GB17+FW17+FX17+FY17+FZ17)"]
[null,"Release version --- no calculation changes from 4-01"]
[]
[null,"Modify Annual Net kWh on Output tab to show less than annual kWh for measures with Eul < 1."]
[null,"Net Impacts by Climate Zone (All Measures Installed through 2012)"]
[null,"Fix problem where EULS less than 0.3 receive no benefits."]
[null,null,"For Gas Benefits, Column DO to EP"]
[null,null,"Duplicate output section to the right"]
[null,"Move some gas calculations to new GasCalcs tab"]
["Version 4e","2009-12-15"]
[null,"Shift incentives up one row in Export tab (rows 12 to 15) and add Upstream payments into vacated row 15"]
[null,null,"Create new sector and measure named ranges"]
[]
[null,"Correct DEER shape pre-processing results"]
["Version 14-16 4h2 Avg"]
[null,"1.       Revise lump sum admin cost section to allow entry of multiple year data.  Move incentives and Rebates and Costs Recovered from Other Sources three columns to the right."]
[null,"4.       Move Gross Unit electricity savings from Col N to Col L"]
[null,"Gas Calcs"]
[null,"Add ClearInputs macro"]
[null,"Update CostG"]
["2013 v1b3",null,"2012-03-19"]
[null,"Change RUL calculation on Calcs Column AC to use Input AG instead of H"]
[null,"Replace NTG lookup table in PolicyManual tab"]
[]
[null,"For dual measures, treat incentives to others and DI NPV in excess of gross Measure NPV as an excess incentive"]
[]
["v1c5",null,"2012-07-03"]
[null,"Correct Calcs GX to extend modified formula in Row 17 to all rows."]
[null,"Modify SDGE_EUL_Copy for FileVersion 5.  For consistency only.  Only needed for SDG&E and Socal workbooks."]
["v1c6"]
[null,"GX correction was not extended to all rows in v1c5  (it was extended in v1c5+)"]